CENTRAL & SOUTH WEST CORP
10-Q, 1994-11-14
ELECTRIC SERVICES
Previous: CENTEX CORP, 10-Q, 1994-11-14
Next: COMPASS BANCSHARES INC, 10-Q/A, 1994-11-14





                  SECURITIES AND EXCHANGE COMMISSION
                        Washington, D.C. 20549
                                   
                               FORM 10-Q
         (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                OF THE SECURITIES EXCHANGE ACT OF 1934
               For the Quarter Ended September 30, 1994
                                  OR
         ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                OF THE SECURITIES EXCHANGE ACT OF 1934
              For the Transition Period from _____to_____
                                   
Commission        Registrant, State of Incorporation,         I.R.S. Employer
File Number         Address and Telephone Number            Identification No.

1-1443            Central and South West Corporation             51-0007707
                  (A Delaware Corporation)
                  1616 Woodall Rodgers Freeway
                  Dallas, TX 75202-1234
                  (214) 777-1000

0-346             Central Power and Light Company                74-0550600
                  (A Texas Corporation)
                  539 North Carancahua Street
                  Corpus Christi, TX 78401-2802
                  (512) 881-5300

0-343             Public Service Company of Oklahoma             73-0410895
                  (An Oklahoma Corporation)
                  212 East 6th Street
                  Tulsa, OK 74119-1212
                  (918) 599-2000

1-3146            Southwestern Electric Power Company            72-0323455
                  (A Delaware Corporation)
                  428 Travis Street
                  Shreveport, LA 71156-0001
                  (318) 222-2141

0-340             West Texas Utilities Company                  75-0646790
                  (A Texas Corporation)
                  301 Cypress Street
                  Abilene, Texas 79601-5820
                  (915) 674-7000

      Indicate by check mark whether the registrants (1)  have
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 registrants  were
required  to file such reports), and (2) have been subject  to
such filing requirements for the past 90 days.  Yes  X  No

Common Stock Outstanding at October 31, 1994                        Shares
Central and South West Corporation                               189,969,760
Central Power and Light Company                                    6,755,535
Public Service Company of Oklahoma                                 9,013,000
Southwestern Electric Power Company                                7,536,640
West Texas Utilities Company                                       5,488,560

      This  combined Form 10-Q is separately filed by  Central
and  South West Corporation, Central Power and Light  Company,
Public  Service  Company  of Oklahoma,  Southwestern  Electric
Power  Company and West Texas Utilities Company.   Information
contained herein relating to any individual company  is  filed
by  such company and Central and South West Corporation on its
own behalf.  Each other company makes no representation as  to
information relating to the other companies.
      
<PAGE> 2
      CENTRAL AND SOUTH WEST CORPORATION AND SUBSIDIARY COMPANIES
                                   
                INDEX TO QUARTERLY REPORT ON FORM 10-Q
                          SEPTEMBER 30, 1994
                                                                      Page
                                                                     Number

GLOSSARY OF TERMS                                                     3

                    PART I - FINANCIAL INFORMATION
                                   
Item 1.
Financial Statements.  (Unaudited)

     Central and South West Corporation and Subsidiary Companies
      Consolidated Statements of Income                               6
      Consolidated Balance Sheets                                     7 - 8 
      Consolidated Statements of Cash Flows                           9
      Results of Operations                                           10 - 11
     Central Power and Light Company
      Statements of Income                                            13
      Balance Sheets                                                  14 - 15
      Statements of Cash Flows                                        16
      Results of Operations                                           17 - 19
     Public Service Company of Oklahoma
      Consolidated Statements of Income                               21
      Consolidated Balance Sheets                                     22 - 23
      Consolidated Statements of Cash Flows                           24
      Results of Operations                                           25 - 26
     Southwestern Electric Power Company
      Statements of Income                                            28
      Balance Sheets                                                  29 - 30
      Statements of Cash Flows                                        31
      Results of Operations                                           32 - 33
     West Texas Utilities Company
      Statements of Income                                            35
      Balance Sheets                                                  36 - 37
      Statements of Cash Flows                                        38
      Results of Operations                                           39 - 40
     Notes to Financial Statements                                    41 - 50

Item 2.
Management's Discussion and Analysis of Financial Condition
     and Results of Operations.                                       51 - 54

                      PART II - OTHER INFORMATION
Item 1.    Legal Proceedings.                                         55 - 56

Item 2.    Changes in Securities.                                 Inapplicable

Item 3.    Defaults Upon Senior Securities.                       Inapplicable

Item 4.    Submission of Matters to a Vote of Security-Holders.   Inapplicable

Item 5.    Other Information.                                        56 - 61

Item 6.    Exhibits and Reports on Form 8-K.                         62, 64 - 68

     Signatures.                                                     63

<PAGE> 3
GLOSSARY OF TERMS
The  following abbreviations or acronyms used in this text are defined below:

Abbreviation or Acronym           Definition
APS...............                Arizona Public Service Company
Bankruptcy Court..                United States Bankruptcy Court for the Western
                                    District of Texas, Austin Division,
                                    before which the El Paso bankruptcy
                                    reorganization proceeding, Case No.
                                    92-10148-FM, is pending
BREMCO............                Bossier Rural Electric Membership Corporation
Btu...............                British thermal unit
Cimmaron..........                Cimmaron Chemical Company
Cities............                Several cities in CPL's service territory
CPL...............                Central Power and Light Company, Corpus 
                                    Christi, Texas
CSW...............                Central and South West Corporation, Dallas, 
                                    Texas
CSW Common........                Central and South West Corporation common 
                                    stock, $3.50 par value per share
CSWE..............                CSW Energy, Inc., Dallas, Texas
CSWS..............                Central and South West Services, Inc., Tulsa,
                                    Oklahoma
CSW System........                Central and South West Corporation and its
                                    subsidiaries
CWIP..............                Construction work in progress
Effective Date....                The effective date of the Modified Plan
Electric Operating 
  Companies......                 CPL, PSO, SWEPCO and WTU
El Paso...........                El Paso Electric Company
El Paso Common....                El Paso common stock, no par value
EPA...............                Environmental Protection Agency
ERCOT.............                Electric Reliability Council of Texas
FPA...............                Federal Power Act
FERC..............                Federal Energy Regulatory Commission
FUSER.............                Fuel Supply Electricity Rider
HLP...............                Houston Lighting & Power Company
Kv................                Kilovolt
Kwh...............                Kilowatt-hour
Las Cruces........                City of Las Cruces, New Mexico
Merger............                The proposed merger whereby El Paso would 
                                    become a wholly owned subsidiary of CSW
Merger Agreement..                Agreement and Plan of Merger between El Paso 
                                    and CSW, dated as of May 8, 1993, as amended
Modified Plan.....                Modified Third Amended Plan of Reorganization
Mw................                Megawatt
NEIL..............                Nuclear Electric Insurance Limited
New Mexico  
Commission........                New Mexico Public Utility Commission
NRC...............                Nuclear Regulatory Commission
O&M...............                Operations and Maintenance
Oklahoma
Commission........                Corporation Commission of the State of 
                                    Oklahoma
Oklaunion.........                Oklaunion Power Station Unit No. 1
OPEB..............                Other post employment benefits
OPUC..............                Office of Public Utility Counsel
Palo Verde........                Palo Verde Nuclear Generating Station
PCB...............                Polychlorinated biphenyl
PRP...............                Potentially Responsible Party
PSO...............                Public Service Company of Oklahoma, Tulsa,
                                    Oklahoma
Rate Order........                1987 Texas Commission Final Order
SEC...............                Securities and Exchange Commission
SFAS..............                Statement of Financial Accounting Standards
SPS...............                Southwestern Public Service Company
Staff.............                Staff of the Texas Commission
STP...............                South Texas Project nuclear electric 
                                    generating station
SWEPCO............                Southwestern Electric Power Company, 
                                    Shreveport, Louisiana
Texas Commission..                Public Utility Commission of Texas
TIEC..............                Texas Industrial Energy Consumers
TNRCC.............                Texas Natural Resource Conservation Commission
Transok...........                Transok, Inc. and subsidiaries, Tulsa, 
                                    Oklahoma
WTU...............                West Texas Utilities Company, Abilene, Texas

<PAGE> 4                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                    PART I.  FINANCIAL INFORMATION.
                                   
                    Item 1.  Financial Statements.

<PAGE> 5









                  CENTRAL AND SOUTH WEST CORPORATION
                       AND SUBSIDIARY COMPANIES

<PAGE> 6
        CENTRAL AND SOUTH WEST CORPORATION AND SUBSIDIARY COMPANIES
                                     
                     CONSOLIDATED STATEMENTS OF INCOME
                                (Unaudited)
                                     
                                           Three Months Ended  Nine Months Ended
                                              September 30,      September 30,
                                              1994     1993      1994     1993
                                                    (restated)        (restated)
                                            (Millions, except per share amounts)
OPERATING REVENUES                         $  1,070  $  1,140  $  2,828 $  2,844

OPERATING EXPENSES AND TAXES
  Fuel and purchased power                      338       389       918      924
  Gas purchased for resale                       53        83       223      293
  Other operating                               170       169       505      503
  Maintenance                                    39        44       125      133
  Depreciation and amortization                  89        85       265      242
  Taxes, other than Federal income               53        55       153      144
  Federal income taxes                           89        96       150      145
                                                831       921     2,339    2,384
OPERATING INCOME                                239       219       489      460

OTHER INCOME AND DEDUCTIONS
  Mirror CWIP liability amortization             17        19        51       57
  Other                                          10        12        20       11
                                                 27        31        71       68
INCOME BEFORE INTEREST CHARGES                  266       250       560      528

INTEREST CHARGES
   Interest on long-term debt                    56        53       164      165
   Interest on short-term debt and other         21        16        52       40
                                                 77        69       216      205
INCOME BEFORE CUMULATIVE EFFECT OF
  CHANGES IN ACCOUNTING PRINCIPLES              189       181       344      323

  Cumulative effect of changes in
    accounting principles                       -         -         -         46
NET INCOME                                      189       181       344      369
   Preferred stock dividends                      5         5        14       14
NET INCOME FOR COMMON STOCK                $    184  $    176  $    330  $   355

AVERAGE COMMON SHARES OUTSTANDING             189.6     188.4     189.1    188.4

EARNINGS PER SHARE OF COMMON STOCK
  BEFORE CUMULATIVE EFFECT OF CHANGES
  IN ACCOUNTING PRINCIPLES                 $   0.97  $   0.93  $   1.75  $ 1.64
CUMULATIVE EFFECT OF CHANGES IN
  ACCOUNTING PRINCIPLES                         -         -         -       .24
EARNINGS PER SHARE OF COMMON STOCK         $   0.97  $   0.93  $   1.75  $ 1.88

DIVIDENDS PAID PER SHARE OF COMMON
  STOCK                                    $  0.425  $  0.405  $  1.275  $ 1.215









The accompanying notes to consolidated financial statements as they relate
             to CSW are an integral part of these statements.

<PAGE> 7
        CENTRAL AND SOUTH WEST CORPORATION AND SUBSIDIARY COMPANIES
                                     
                        CONSOLIDATED BALANCE SHEETS
                                (Unaudited)

                                                    September 30,   December 31,
                                                        1994             1993
                                                              (Millions)

ASSETS

PLANT
    Electric Utility
         Production                                 $   5,794         $   5,775
         Transmission                                   1,355             1,228
         Distribution                                   2,480             2,362
         General                                          756               709
         Construction work in progress                    352               371
         Nuclear fuel                                     161               160
    Gas                                                   800               752
                                                       11,698            11,357
      Less - Accumulated depreciation                   3,792             3,550
                                                        7,906             7,807
CURRENT ASSETS
     Cash and temporary cash investments                   34                62
     Accounts receivable                                  937               813
     Materials and supplies, at average cost              154               149
     Fuel inventory, substantially at average cost         91               102
     Gas inventory/products for resale                     24                28
     Unrecovered fuel cost                                 74                70
     Prepayments and other                                 79                55
                                                        1,393             1,279
DEFERRED CHARGES AND OTHER ASSETS
     Deferred plant costs                                 516               518
     Mirror CWIP asset                                    324               332
     Other non-utility investments                        333               253
     Income tax related regulatory assets                 209               182
     Other                                                295               252
                                                        1,677             1,537

                                                    $  10,976         $  10,623























The accompanying notes to consolidated financial statements as they relate
             to CSW are an integral part of these statements.

<PAGE> 8
        CENTRAL AND SOUTH WEST CORPORATION AND SUBSIDIARY COMPANIES
                                     
                        CONSOLIDATED BALANCE SHEETS
                                (Unaudited)

                                                    September 30,   December 31,
                                                        1994            1993
                                                               (Millions)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION
   Common stock, $3.50 par value, authorized
     350,000,000 shares in 1994 and 1993, issued
     and outstanding 189,901,114 shares in 1994
     and 188,404,546 shares in 1993                   $     665        $     659
   Paid-in capital                                          547              518
   Retained earnings                                      1,841            1,753
         Total Common Stock Equity                        3,053            2,930
   Preferred stock
         Not subject to mandatory redemption                292              292
         Subject to mandatory redemption                     35               58
   Long-term debt                                         2,886            2,749
            Total Capitalization                          6,266            6,029

CURRENT LIABILITIES
   Long-term debt/preferred stock due within
         twelve months                                       11               26
   Short-term debt                                          739              769
   Short-term debt - CSW Credit, Inc.                       808              641
   Accounts payable                                         244              306
   Accrued taxes                                            177               98
   Accrued interest                                          70               55
   Accrued restructuring charges                             42               97
   Other                                                    157              168
                                                          2,248            2,160

DEFERRED CREDITS
   Income taxes                                           2,040            1,935
   Investment tax credits                                   324              335
   Mirror CWIP liability and other                           98              164
                                                          2,462            2,434

                                                      $  10,976        $  10,623




















The accompanying notes to consolidated financial statements as they relate
             to CSW are an integral part of these statements.

<PAGE> 9
        CENTRAL AND SOUTH WEST CORPORATION AND SUBSIDIARY COMPANIES
                                     
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (Unaudited)

                                                            Nine Months Ended
                                                               September 30,
                                                            1994          1993
                                                                      (restated)
                                                                 (Millions)
OPERATING ACTIVITIES
  Net Income                                              $    344     $    369
  Non-cash Items Included in Net Income
    Depreciation and amortization                              298          272
    Deferred income taxes and investment tax credits            49          104
    Cumulative effect of changes in accounting principles       -           (46)
    Mirror CWIP liability amortization                         (51)         (57)
  Changes in Assets and Liabilities
    Accounts receivable                                        (57)        (138)
    Unrecovered fuel costs/fuel refunds due customers           13          (60)
    Accrued restructuring charges                              (28)          -
    Accounts payable                                           (72)          20
    Accrued taxes                                               79           81
    Other                                                      (45)          82
                                                               530          627
INVESTING ACTIVITIES
  Capital expenditures and acquisitions                       (414)        (406)
  Non-affiliated accounts receivable purchases                (124)        (443)
  CSWE projects                                                (25)        (141)
  Other                                                        (10)          (9)
                                                              (573)        (999)
FINANCING ACTIVITIES
  Common stock sold                                             35           -
  Proceeds from issuance of long-term debt                     147          780
  Redemption of preferred stock                                (33)         (17)
  Retirement of long-term debt                                  (2)         (50)
  Reacquisition of long-term debt                              (14)        (922)
  Change in short-term debt                                    137          562
  Special deposits for reacquisition of long-term debt          -           199
  Payment of dividends                                        (255)        (242)
                                                                15          310

NET CHANGE IN CASH AND CASH EQUIVALENTS                        (28)         (62)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                62          110
CASH AND CASH EQUIVALENTS AT END OF PERIOD                $     34     $     48

SUPPLEMENTARY INFORMATION
  Interest paid less amounts capitalized                  $    194     $    200

  Income taxes paid                                       $     40     $      6












The accompanying notes to consolidated financial statements as they relate
             to CSW are an integral part of these statements.
                                
<PAGE> 10
   CENTRAL AND SOUTH WEST CORPORATION AND SUBSIDIARY COMPANIES

      Set  forth  below  is  information concerning  the  consolidated
results  of  operations for CSW for the three  month  and  nine  month
periods  ending  September 30, 1994.  For information  concerning  the
results  of  operations for each of the Electric Operating  Companies,
see  the  discussions  below under the heading RESULTS  OF  OPERATIONS
following  the financial statements of each of the Electric  Operating
Companies.

RESULTS OF OPERATIONS

COMPARISON OF THE QUARTERS ENDED SEPTEMBER 30, 1994 AND 1993

      Net  Income  for  Common  Stock.  Net income  for  common  stock
increased  5%  during the third quarter of 1994 to $184  million  from
$176  million  in 1993.  Earnings per share increased  to  $0.97  from
$0.93.  The increase in earnings was the result of a 3.3% increase  in
kilowatt  hour sales due primarily to more favorable weather  in  1994
and customer growth.

      Operating Revenues.  Operating revenues decreased $70 million or
6% during the third quarter of 1994 when compared to the third quarter
of  1993.  This decrease was due to lower fuel revenue resulting  from
decreased fuel expense, partially offset by increased base revenue.

     Fuel and Purchased Power.  Total fuel and purchased power expense
decreased $51 million or 13% in the third quarter of 1994, compared to
1993.   Total  fuel  expense decreased $48 million  due  primarily  to
increased  generation  by  STP.   The  composite  unit  cost  of  fuel
decreased  to  $1.74  per  million Btu from  $2.15  per  million  Btu,
reflecting  lower  gas  and  coal prices and  increased  use  of  less
expensive nuclear fuel.  Purchased power decreased $3 million  or  21%
in  the  third quarter of 1994 as compared to the prior period due  to
increased generation from STP Units 1 and 2 which provided power  that
had  been purchased during the third quarter of 1993 when STP was  out
of service.

     Gas Purchased for Resale.  Gas purchased for resale decreased $30
million or 36%.  This decrease was due to a lower average cost of gas.

      Maintenance.   Maintenance decreased $5 million or  11%  due  to
lower  levels  of  maintenance  activity  at  the  Electric  Operating
Companies and due to a lower level of maintenance associated with STP.
Expenditures  for  maintenance  at STP were  lower  than  expenditures
during  the same period in 1993 but are expected to remain  at  higher
levels than before the STP outage.

COMPARISON OF THE NINE MONTHS ENDED SEPTEMBER 30, 1994 AND 1993

      Net  Income  for  Common  Stock.  Net income  for  common  stock
decreased  $25  million or 7% for the nine months ended September  30,
1994  as  compared  to  the  nine months  ended  September  30,  1993.
Earnings per share decreased to $1.75 in 1994 as compared to $1.88 for
1993.   This  decrease  is due primarily to the  effect  of  recording
several  accounting  changes  in  the  first  quarter  of  1993  which
increased  earnings by $46 million.  On an operating basis, net income
increased  $21 million or 7% due primarily to a 5.7% increase  in  Kwh
sales in 1994 over 1993 levels.

     Gas Purchased for Resale.  Gas purchased for resale decreased $70
million or 24%.  This decrease was due to a lower average cost of  gas
and lower levels of gas purchases.

<PAGE> 11
   CENTRAL AND SOUTH WEST CORPORATION AND SUBSIDIARY COMPANIES

RESULTS OF OPERATIONS (continued)

COMPARISON OF THE NINE MONTHS ENDED SEPTEMBER 30, 1994 AND 1993 (continued)

      Depreciation  and Amortization.  Depreciation  and  amortization
increased  $23  million or 10% due to increased levels of  depreciable
property  resulting from the addition of transmission and distribution
capital   assets   at  the  Electric  Operating  Companies   and   the
construction  of additional pipeline by Transok.  Capital expenditures
in  1995 are expected to be lower than 1994, which should result in  a
lower rate of growth in depreciation and amortization expense.

      Taxes,  Other  than Federal Income.  Taxes, other  than  Federal
income increased $9 million or 6%, primarily as a result of increasing
ad  valorem  taxes, partially offset by a state franchise  tax  refund
applicable to prior years' taxes.

      Other  Income.   Other income increased $9 million  or  82%  due
primarily to an income statement reclassification of amortization of a
subsidiary's investment from other income to amortization.

      Interest  on  Short-Term  Debt.   Interest  on  short-term  debt
increased  $12 million or 30% due to increased corporate borrowing  to
fund  CSWE and other corporate initiatives and increases in short-term
interest  rates.   Average short-term borrowing rates  have  increased
approximately 2% since the beginning of 1994.

       Cumulative   Effect   of  Changes  in  Accounting   Principles.
Accounting  changes  in 1993 include the adoption  of  SFAS  No.  109,
Accounting  for Income Taxes, and SFAS No. 112, Employers'  Accounting
for  Postemployment Benefits.  The Electric Operating  Companies  also
changed  their  method  of  accounting for unbilled  revenues.   These
accounting changes had a cumulative effect of increasing net income by
$46 million for the nine months ended September 30, 1993.





<PAGE> 12














                        CENTRAL POWER AND LIGHT COMPANY
                                       
<PAGE> 13
                        CENTRAL POWER AND LIGHT COMPANY
                                       
                             STATEMENTS OF INCOME
                                  (Unaudited)

                                      Three Months Ended    Nine Months Ended
                                         September 30,         September 30,
                                       1994        1993       1994       1993
                                                (restated)            (restated)
                                                     (Thousands)

ELECTRIC OPERATING REVENUES          $364,044    $387,190   $960,442   $941,497

OPERATING EXPENSES AND TAXES
  Fuel                                 94,015     112,301    260,091    265,198
  Purchased power                       9,834      20,655     39,682     51,502
  Other operating                      58,510      55,515    168,191    160,642
  Maintenance                          15,050      18,431     52,778     56,488
  Depreciation and amortization        35,455      33,398    104,695     98,375
  Taxes, other than Federal income     18,811      18,976     60,128     55,551
  Federal income taxes                 36,307      39,476     66,802     58,965
                                      267,982     298,752    752,367    746,721


OPERATING INCOME                       96,062      88,438    208,075    194,776

OTHER INCOME AND DEDUCTIONS
  Allowance for equity funds used 
    during construction                   492         315        468        380
  Mirror CWIP liability amortization   17,000      18,926     51,000     56,777
  Other                                   (40)       (249)     1,350        482
                                       17,452      18,992     52,818     57,639

INCOME BEFORE INTEREST CHARGES        113,514     107,430    260,893    252,415

INTEREST CHARGES
  Interest on long-term debt           28,567      27,219     83,199     86,204
  Interest on short-term debt
     and other                          2,830       2,957      9,218      8,990
  Allowance for borrowed funds used
    during construction                  (760)       (358)    (1,857)      (915)
                                       30,637      29,818     90,560     94,279

INCOME BEFORE CUMULATIVE EFFECT OF
  CHANGES IN ACCOUNTING PRINCIPLES     82,877      77,612    170,333    158,136

  Cumulative Effect of Changes in
    Accounting Principles                 -           -          -       27,715

NET INCOME                             82,877      77,612    170,333    185,851

  Preferred stock dividends             3,385       3,461     10,484     10,494

NET INCOME FOR COMMON STOCK          $ 79,492    $ 74,151   $159,849   $175,357










         The accompanying notes to financial statements as they relate
               to CPL are an integral part of these statements.

<PAGE> 14
                        CENTRAL POWER AND LIGHT COMPANY
                                       
                                BALANCE SHEETS
                                  (Unaudited)


                                                     September 30, December 31,
                                                         1994           1993
                                                             (Thousands)
ASSETS


ELECTRIC UTILITY PLANT
     Production                                       $3,066,065     $3,061,911
     Transmission                                        446,944        351,584
     Distribution                                        815,931        765,266
     General                                             216,801        209,170
     Construction work in progress                       112,683        168,421
     Nuclear fuel                                        160,662        160,326
                                                       4,819,086      4,716,678
     Less - Accumulated depreciation
       and amortization                                1,362,978      1,263,372

                                                       3,456,108      3,453,306

CURRENT ASSETS
     Cash and temporary cash investments                     503          2,435
     Accounts receivable                                   9,081         23,850
     Materials and supplies, at average cost              64,598         64,359
     Fuel inventory, at average cost                      24,344         16,934
     Accumulated deferred income taxes                       -            4,831
     Unrecovered fuel costs                               74,816         52,959
     Prepayments and other                                 4,933          4,222
                                                         178,275        169,590

DEFERRED CHARGES AND OTHER ASSETS
     Deferred STP costs                                  489,187        489,773
     Mirror CWIP asset                                   324,330        331,845
     Income tax related regulatory assets                286,389        226,597
     Other                                                70,083         70,634
                                                       1,169,989      1,158,849

                                                      $4,804,372     $4,781,745




















         The accompanying notes to financial statements as they relate
               to CPL are an integral part of these statements.

<PAGE> 15
                        CENTRAL POWER AND LIGHT COMPANY
                                       
                                BALANCE SHEETS
                                  (Unaudited)


                                                    September 30,   December 31,
                                                        1994             1993
                                                             (Thousands)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION
     Common stock, $25 par value, authorized
       12,000,000 shares; issued and
       outstanding 6,755,535 shares                   $  168,888     $  168,888
     Paid-in capital                                     405,000        405,000
     Retained earnings                                   943,680        850,307
       Total Common Stock Equity                       1,517,568      1,424,195
     Preferred stock
       Not subject to mandatory redemption               250,351        250,351
       Subject to mandatory redemption                       -           22,021
     Long-term debt                                    1,465,017      1,362,799
       TOTAL CAPITALIZATION                            3,232,936      3,059,366

CURRENT LIABILITIES
     Long-term debt and preferred stock
       due within twelve months                              492          3,928
     Advances from affiliates                             30,303        171,165
     Accounts payable                                     59,597         79,604
     Accrued taxes                                        68,066         33,769
     Accrued interest                                     39,293         24,683
     Accrued restructuring charges                        12,641         29,365
     Accumulated deferred income taxes                     5,721            -
     Other                                                31,876         28,020
                                                         247,989        370,534

DEFERRED CREDITS
     Income taxes                                      1,099,405      1,057,453
     Investment tax credits                              159,980        164,322
     Mirror CWIP liability and other                      64,062        130,070
                                                       1,323,447      1,351,845

                                                      $4,804,372     $4,781,745




















         The accompanying notes to financial statements as they relate
               to CPL are an integral part of these statements.

<PAGE> 16
                        CENTRAL POWER AND LIGHT COMPANY
                                       
                           STATEMENTS OF CASH FLOWS
                                  (Unaudited)


                                                         Nine Months Ended
                                                            September 30,
                                                        1994            1993
                                                                     (restated)
                                                             (Thousands)
OPERATING ACTIVITIES
     Net Income                                       $170,333        $185,851
     Non-cash Items Included in Net Income
       Depreciation and amortization                   124,829         105,231
       Deferred income taxes and
         investment tax credits                         28,370          77,598
       Mirror CWIP liability amortization              (51,000)        (56,777)
       Cumulative effect of changes in
         accounting principles                             -           (27,295)
     Changes in Assets and Liabilities
       Accounts receivable                              14,769           6,984
       Fuel inventory                                   (7,410)         14,908
       Accounts payable                                (13,712)         14,829
       Accrued taxes                                    34,297          (1,693)
       Unrecovered fuel costs                          (21,857)        (55,232)
       Accrued restructuring charges                    (8,637)            -
       Other                                            (3,031)        (27,885)
                                                       266,951         236,519

INVESTING ACTIVITIES
     Construction expenditures                        (121,636)        (97,939)
     Other                                              (1,857)           (915)
                                                      (123,493)        (98,854)

FINANCING ACTIVITIES
     Proceeds from issuance of long-term debt           99,190         441,131
     Retirement of long-term debt                         (459)            -
     Reacquisition of long-term debt                      (618)       (574,207)
     Retirement of preferred stock                     (27,021)         (6,577)
     Special deposits for reacquisition of
       long-term debt                                      -           145,482
     Change in advances from affiliates               (140,862)        (30,230)
     Payment of dividends                              (75,620)       (115,806)
                                                      (145,390)       (140,207)

NET CHANGE IN CASH AND CASH EQUIVALENTS                 (1,932)         (2,542)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD         2,435           3,666
CASH AND CASH EQUIVALENTS AT END OF PERIOD           $     503       $   1,124


SUPPLEMENTARY INFORMATION
     Interest paid less amounts capitalized          $  71,543       $  87,607

     Income taxes paid/(refunded)                    $   2,547       $  (5,870)








         The accompanying notes to financial statements as they relate
               to CPL are an integral part of these statements.
                                
<PAGE> 17
                 CENTRAL POWER AND LIGHT COMPANY

RESULTS OF OPERATIONS

COMPARISON OF THE QUARTERS ENDED SEPTEMBER 30, 1994 AND 1993

      Net  Income  for  Common  Stock.  Net income  for  common  stock
increased 7.2% during the third quarter of 1994 to $79.5 million  from
$74.2  million  in  the same quarter of 1993.  The  increase  was  due
primarily  to  increased base revenues and decreased  STP  maintenance
expenses.   Partially offsetting the effects of the above  items  were
decreased  unbilled revenues, additional depreciation and amortization
and  a  decline  in  Mirror  CWIP  liability  amortization.   Unbilled
revenues represent electricity used by customers but not yet billed.

      Electric Operating Revenues.  Total operating revenues  for  the
third  quarter of 1994 decreased $23.1 million or 6.0% from  the  same
period  last  year.  The decrease reflects a $7.2 million decrease  in
unbilled  revenues  and a decrease in fuel-related revenues  of  $28.9
million,  offset  in  part  by an increase in  base  revenue  of  $5.8
million.   Fuel-related revenues were down because of the  decline  in
the  average unit cost of fuel and purchased power costs, as discussed
below.  Total Kwh sales were up 8.5%, which reflected growth in retail
sales  of 6.3% and a 49.9% increase in lower margin sales for  resale.
A 5.4% increase in residential sales and a 9.5% increase in commercial
sales  reflected continued customer growth and warmer summer  weather.
Industrial  sales  were  up 5.2% primarily as a  result  of  increased
demand in the petrochemical and petroleum industries.

      Fuel.  The 16.3% decrease in fuel expense is attributable to the
lower  average unit cost of fuel, including increased use  of  nuclear
fuel.   The average unit cost for the third quarter of 1994 was  $1.67
per  million Btu, down from $2.22 per million Btu for the same  period
last  year.   The decline in the average unit fuel costs reflects  the
lower unit cost of nuclear fuel since STP Units 1 and 2 restarted  and
reached  the  100  percent output level in April  and  June  of  1994,
respectively.   STP Units 1 and 2 had not operated  at  full  capacity
since  February 1993 as discussed in Note 2 of the Notes to  Financial
Statements.

     Purchased Power.  Purchased power decreased $10.8 million for the
third quarter of 1994 when compared to the same quarter of 1993.  This
was  a  result  of increased nuclear generation at STP  that  replaced
purchases.

      Other  Operating.  Other operating expenses increased $3.0 million
for the third quarter of 1994 when compared to the same quarter of 1993.
This  was  due  primarily to an increase in administrative and general 
expenses.

      Maintenance.  Maintenance expense decreased $3.4 million for the
third  quarter of 1994 when compared to the same quarter of 1993,  due
primarily to a decrease in maintenance activities at STP.  The decline
reflects  the higher maintenance expense in 1993 associated  with  the
STP  outage,  as  discussed  in  Note 2  of  the  Notes  to  Financial
Statements.   Maintenance expense at STP, while lower  than  1993,  is
expected  to remain higher than the levels incurred prior to  the  STP
outage.

      Depreciation  and Amortization.  Depreciation  and  amortization
increased  $2.1 million due primarily to the addition of  transmission
and  distribution  capital  assets and to a  decline  in  amortization
credits related to power plant inventory.

      Federal  Income Taxes.  The decrease in Federal income taxes  is
due primarily to prior year tax adjustments.

<PAGE> 18
                 CENTRAL POWER AND LIGHT COMPANY

RESULTS OF OPERATIONS (continued)

COMPARISON OF THE QUARTERS ENDED SEPTEMBER 30, 1994 AND 1993 (continued)

      Mirror  CWIP  Liability  Amortization.   This  amortization  has
decreased  from the same period in 1993 because CPL is amortizing  its
Mirror  CWIP  liability, in declining amounts,  over  the  years  1991
through 1995.

COMPARISON OF THE NINE MONTHS ENDED SEPTEMBER 30, 1994 AND 1993

      Net  Income  for  Common  Stock.  Net income  for  common  stock
decreased 8.8% during the first nine months of 1994 to $159.8  million
from  $175.4 million in the same period of 1993.  The decline was  due
primarily  to  the  restatement of 1993 earnings to  reflect  a  $27.7
million  increase  in 1993 net income attributable to  the  cumulative
effect  of changes in accounting principles.  Increased administrative
and general expenses, additional depreciation and amortization, higher
ad  valorem taxes, and a decline in Mirror CWIP liability amortization
also contributed to the decline.

      Electric Operating Revenues.  Total operating revenues  for  the
first  nine  months of 1994 increased $18.9 million or 2.0%  over  the
same period last year.  The increase reflects greater base revenues of
$34.1  million.   Total Kwh sales were up 9.3%, reflecting  growth  in
retail  sales of 7.8% and a 39.1% increase in lower margin  sales  for
resale.   A 7.3% increase in residential sales and a 5.8% increase  in
commercial  sales resulted from  continued customer growth and  warmer
spring  and summer weather.  Industrial sales were up 9.8% as a result
of  higher  demand  in  the  petrochemical and  petroleum  industries.
Decreased fuel-related revenues of $15.1 million partially offset  the
increase.  Fuel-related revenues were down because of the  decline  in
the  average unit cost of fuel and purchased power costs, as discussed
below.

      Fuel.  The 1.9% decrease in fuel expense is attributable to  the
lower  average unit cost of fuel.  The average unit cost for the first
nine  months  of  1994 was $1.88 per million Btu down from  $2.17  per
million Btu for the same period last year.  The decline in the average
unit fuel cost reflects the lower unit cost of nuclear fuel since  STP
Units  1  and 2 restarted and reached the 100 percent output level  in
April  and  June of 1994, respectively.  STP Units 1  and  2  had  not
operated at full capacity since February 1993 as discussed in  Note  2
of the Notes to Financial Statements.

     Purchased Power.  Purchased power decreased $11.8 million for the
first  nine months of 1994 when compared to the same period last year.
This was a result of increased nuclear generation at STP that replaced
purchases.

     Other Operating.  Other operating expenses increased $7.5 million
for  the  first nine months of 1994 when compared to the  same  period
last  year.   This was due primarily to an increase in  administrative
and general expenses.

      Depreciation  and Amortization.  Depreciation  and  amortization
increased  $6.3 million due primarily to the addition of  transmission
and  distribution  capital  assets and to a  decline  in  amortization
credits related to power plant inventory.

      Taxes,  Other  than Federal Income.  Taxes, other  than  Federal
income  increased $4.6 million primarily as a result of  increased  ad
valorem  taxes,  partially  offset by a  state  franchise  tax  refund
applicable to prior years' taxes.

<PAGE> 19
                 CENTRAL POWER AND LIGHT COMPANY

RESULTS OF OPERATIONS (continued)

COMPARISON  OF  THE  NINE MONTHS ENDED SEPTEMBER  30,  1994  AND  1993
(continued)

      Federal  Income Taxes.  The increase in Federal income taxes  is
due primarily to the increase in pre-tax income.

      Mirror  CWIP  Liability  Amortization.   This  amortization  has
decreased  from the same period in 1993 because CPL is amortizing  its
Mirror  CWIP  liability, in declining amounts,  over  the  years  1991
through 1995.

      Interest Charges.  Total interest expense decreased $3.7 million
or  3.9%  due primarily to CPL's refinancing of higher cost  long-term
debt with lower cost debt.

       Cumulative   Effect   of  Changes  in  Accounting   Principles.
Accounting  changes  in 1993 include the adoption  of  SFAS  No.  109,
Accounting  for Income Taxes, and SFAS No. 112, Employers'  Accounting
for   Postemployment  Benefits.   CPL  also  changed  its  method   of
accounting  for  unbilled revenues.  These accounting  changes  had  a
cumulative  effect  of  increasing net income by  approximately  $27.3
million for the nine months ended September 30, 1993.








<PAGE> 20









                     PUBLIC SERVICE COMPANY OF OKLAHOMA

<PAGE> 21
                     PUBLIC SERVICE COMPANY OF OKLAHOMA
                                      
                      CONSOLIDATED STATEMENTS OF INCOME
                                 (Unaudited)

                                    Three Months Ended      Nine Months Ended
                                       September 30,          September 30,
                                     1994        1993        1994       1993
                                              (restated)             (restated)
                                                  (Thousands)

ELECTRIC OPERATING REVENUES        $246,378    $242,871    $578,517    $549,218

OPERATING EXPENSES AND TAXES
  Fuel                              105,258     100,376     246,805     227,521
  Purchased power                     5,256       7,255      28,093      22,482
  Other operating                    32,881      28,560      92,696      88,050
  Maintenance                        10,275      10,884      27,719      30,423
  Depreciation and amortization      15,679      18,302      46,686      45,547
  Taxes, other than Federal income   10,384      10,971      24,971      23,289
  Federal income taxes               19,449      20,302      28,115      29,438
                                    199,182     196,650     495,085     466,750

OPERATING INCOME                     47,196      46,221      83,432      82,468

OTHER INCOME AND DEDUCTIONS
  Allowance for equity funds used
    during construction                 151          84         390         489
  Other                                 411         179         519         312
                                        562         263         909         801

INCOME BEFORE INTEREST CHARGES       47,758      46,484      84,341      83,269

INTEREST CHARGES
  Interest on long-term debt          7,399       7,411      22,196      24,011
  Interest on short-term debt
     and other                          759         692       2,972       2,017
   Allowance for borrowed funds used
     during construction               (403)       (260)     (1,063)       (895)
                                      7,755       7,843      24,105      25,133

INCOME BEFORE CUMULATIVE EFFECT OF
  CHANGES IN ACCOUNTING PRINCIPLES   40,003      38,641      60,236      58,136

  Cumulative Effect of Changes in
    Accounting Principles               -           -           -         6,223

NET INCOME                           40,003      38,641      60,236      64,359
  Preferred stock dividends             204         204         612         612

NET INCOME FOR COMMON STOCK        $ 39,799    $ 38,437    $ 59,624    $ 63,747












 The accompanying notes to consolidated financial statements as they relate
              to PSO are an integral part of these statements.

<PAGE> 22
                     PUBLIC SERVICE COMPANY OF OKLAHOMA
                                      
                         CONSOLIDATED BALANCE SHEETS
                                 (Unaudited)


                                                   September 30,   December 31,
                                                        1994            1993
                                                             (Thousands)
ASSETS


ELECTRIC UTILITY PLANT
     Production                                     $  898,754      $  895,315
     Transmission                                      344,416         335,405
     Distribution                                      648,314         626,519
     General                                           149,754         143,834
     Construction work in progress                      78,828          51,931
                                                     2,120,066       2,053,004

     Less - Accumulated depreciation                   846,726         806,066

                                                     1,273,340       1,246,938

CURRENT ASSETS
     Cash and temporary cash investments                 5,595           2,429
     Accounts receivable                                20,999          36,612
     Materials and supplies, at average cost            37,421          38,212
     Fuel inventory, at LIFO cost                       12,945          21,273
     Accumulated deferred income taxes                  10,212             -
     Prepayments                                        12,752           2,755
                                                        99,924         101,281

DEFERRED CHARGES AND OTHER ASSETS                       68,848          72,160

                                                    $1,442,112      $1,420,379



























 The accompanying notes to consolidated financial statements as they relate
              to PSO are an integral part of these statements.

<PAGE> 23
                     PUBLIC SERVICE COMPANY OF OKLAHOMA
                                      
                         CONSOLIDATED BALANCE SHEETS
                                 (Unaudited)


                                                September 30,     December 31,
                                                    1994              1993
                                                         (Thousands)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION
     Common stock, $15 par value, authorized
       11,000,000 shares; issued 10,482,000 shares
       and outstanding 9,013,000 shares          $  157,230       $  157,230
     Paid-in capital                                180,000          180,000
     Retained earnings                              130,443           97,819
       Total Common Stock Equity                    467,673          435,049
     Preferred stock                                 19,826           19,826
     Long-term debt                                 402,378          401,255
       TOTAL CAPITALIZATION                         889,877          856,130

CURRENT LIABILITIES
     Advances from affiliates                        10,355           31,744
     Payables to affiliates                          22,694           18,218
     Accounts payable                                35,238           55,606
     Payables to customers                           24,395           13,932
     Accrued taxes                                   39,429           15,191
     Accrued interest                                10,406            5,382
     Accumulated deferred income taxes                  -              3,633
     Accrued restructuring charges                   10,253           24,995
     Other                                           22,027           37,303
                                                    174,797          206,004

DEFERRED CREDITS
     Income taxes                                   279,493          260,490
     Investment tax credits                          49,708           51,800
     Income tax related regulatory liabilities       19,749           21,178
     Other                                           28,488           24,777
                                                    377,438          358,245

                                                 $1,442,112       $1,420,379





















 The accompanying notes to consolidated financial statements as they relate
              to PSO are an integral part of these statements.

<PAGE> 24
                     PUBLIC SERVICE COMPANY OF OKLAHOMA
                                      
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (Unaudited)


                                                          Nine Months Ended
                                                             September 30,
                                                          1994          1993
                                                                     (restated)
                                                              (Thousands)

OPERATING ACTIVITIES
     Net Income                                         $ 60,236      $ 64,358
     Non-cash Items Included in Net Income
       Depreciation and amortization                      50,471        50,102
       Deferred income taxes and
         investment tax credits                            1,637        11,352
       Cumulative effect of changes in
         accounting principles                               -          (6,223)
       Allowance for equity funds used
         during construction                                (390)         (489)
     Changes in Assets and Liabilities
       Accounts receivable                                15,613          (448)
       Materials and supplies                              9,119        14,049
       Accounts payable                                    4,812          (456)
       Accrued taxes                                      24,238        22,645
       Accrued restructuring charges                      (6,449)          -
       Other                                             (18,300)      (10,030)
                                                         140,987       144,860

INVESTING ACTIVITIES
     Construction expenditures                           (86,360)      (66,252)
     Allowance for borrowed funds used during
       construction                                       (1,063)         (895)
     Other                                                (1,397)       (3,036)
                                                         (88,820)      (70,183)

FINANCING ACTIVITIES
     Proceeds from issuance of long-term debt                -         181,194
     Reacquisition of long-term debt                         -        (189,685)
     Retirement of long-term debt                            -         (10,000)
     Changes in advances from affiliates                 (21,389)       (5,290)
     Payment of dividends                                (27,612)      (21,612)
                                                         (49,001)      (45,393)

NET CHANGE IN CASH AND CASH EQUIVALENTS                    3,166        29,284
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD           2,429           815
CASH AND CASH EQUIVALENTS AT END OF PERIOD              $  5,595      $ 30,099


SUPPLEMENTARY INFORMATION
  Interest paid less amounts capitalized                $ 17,906      $ 27,397

  Income taxes paid                                     $ 10,106      $  2,761








 The accompanying notes to consolidated financial statements as they relate
              to PSO are an integral part of these statements.

<PAGE> 25
              PUBLIC SERVICE COMPANY OF OKLAHOMA

RESULTS OF OPERATIONS

COMPARISON OF THE QUARTERS ENDED SEPTEMBER 30, 1994 AND 1993

      Net  Income for Common Stock.  Net income for common stock  for
the  third  quarter  of  1994  was  $39.8  million,  an  increase  of
approximately $1.4 million or 4% from the same period of  1993.   The
increase  was due primarily to increased revenues and a  decrease  in
depreciation and amortization expenses which are discussed below.

      Electric  Operating Revenues.  Revenues increased approximately
$3.5 million or 1% for the third quarter of 1994 when compared to the
same  period  of  1993 due primarily to increased fuel  recovery  and
increased unbilled revenues.  Unbilled revenues represent electricity
used by customers, but not yet billed.  PSO recovers its monthly fuel
and purchased power expenses currently in its revenues, and therefore
the  net  increase in these costs resulted in higher revenues.   Also
affecting  revenues  was an increase in sales  for  resale  to  other
electric  utilities due to increased market place  demand  offset  in
part  by  a  1% decrease in retail Kwh sales as a result of decreased
weather related demand.

      Fuel.  Fuel expense increased approximately $4.9 million or  5%
primarily  as  a  result  of  an over-recovery  of  fuel  costs  from
customers, which was previously recorded as deferred fuel expense and
an  11%  increase in Kwh generation.  Kwh generation was affected  by
the   decrease   in  power  purchases  as  discussed   below.    Also
contributing  to the increase was the termination, effective  October
1,  1993,  of  customers participating in the  FUSER  program,  which
previously  allowed  direct purchases of gas by  certain  classes  of
customers.  See "ITEM 1. BUSINESS -- REGULATION AND RATES"  in  PSO's
1993  Annual Report on Form 10-K for additional information  relating
to  the  FUSER program.  These increases were partially offset  by  a
reduction  in  unit fuel costs.  The average unit fuel cost  for  the
quarter  was  $1.88 per million Btu, a decrease of approximately  22%
from  the same period last year.  The decrease in per unit fuel costs
reflects lower costs for natural gas and coal.  See Part II  -  OTHER
INFORMATION  -  Item 1. Legal Proceedings for additional  information
related to coal transportation.

      Purchased  Power.  The decrease in purchased power  expense  of
approximately  $2 million or 28% is primarily a result  of  decreased
purchases of economy energy.

       Other   Operating.    Other   operating   expenses   increased
approximately  $4.3  million  or  15%  due  primarily  to  additional
restructuring expenses due to changes in the original estimated cost,
and increased employee benefit expenses.

     Depreciation and Amortization.  The decrease in depreciation and
amortization  expense of $2.6 million or 14% is due  primarily  to  a
change  in  the  procedure  of allocating annual  depreciation  on  a
monthly basis offset in part by an increase in depreciable property.

COMPARISON OF THE NINE MONTHS ENDED SEPTEMBER 30, 1994 AND 1993

      Net  Income for Common Stock.  Net income for common stock  for
the  nine  months  ended  September 30, 1994  was  $59.6  million,  a
decrease  of  $4.1 million or 7% from the same period of  1993.   The
decrease  was  due primarily to the restatement of 1993  earnings  to
reflect  a  $6.2  million increase in 1993  net  income  due  to  the
cumulative effect of changes in accounting principles.

<PAGE> 26
              PUBLIC SERVICE COMPANY OF OKLAHOMA

RESULTS OF OPERATIONS (continued)

COMPARISON  OF  THE  NINE MONTHS ENDED SEPTEMBER 30,  1994  AND  1993
(continued)

      Electric  Operating Revenues.  Revenues increased approximately
$29.3 million or 5% for the nine months ended September 30, 1994 when
compared  to  the  same  period of 1993. The  increase  reflected  an
interim  increase in retail prices effective in April  1993  and  the
permanent increase in retail prices effective with the billing  month
of  February  1994. Kwh sales increased 6% as a result  of  increased
sales  for resale to other electric utilities due to increased market
place  demand, and lower unit fuel as described below.  PSO  recovers
its  monthly  fuel  and  purchased power expenses  currently  in  its
revenues and therefore the increase in these costs as discussed below
resulted in higher revenues.

      Fuel.    Fuel   expense   increased   approximately    $19.3
million  or  9%  primarily as a result of the termination,  effective
October  1,  1993, of customers participating in the  FUSER  program.
Fuel  expense was also affected by increased Kwh generation,  and  an
over-recovery  of  fuel costs from customers,  which  was  previously
recorded  as deferred fuel expense, offset in part by a reduction  in
average unit fuel costs.  Kwh generation increased approximately 18%.
The  average  unit fuel cost for the nine months ended September  30,
1994  was $1.91 per million Btu, a decrease of approximately 17% from
the  same  period  last year.  The decrease in per  unit  fuel  costs
reflects   the  reversal  of  prior  years  accruals  for   potential
liabilities  related to coal transportation, as well as  lower  costs
for natural gas and coal.  See Part II - OTHER INFORMATION - Item  1.
Legal   Proceedings  for  additional  information  related  to   coal
transportation.

      Purchased  Power.  The increase in purchased power  expense  of
approximately $5.6 million or 25% is primarily a result of additional
economy energy purchases in 1994.

       Other   Operating.    Other   operating   expenses   increased
approximately   $4.6  million  or  5%  as  a  result  of   additional
restructuring expenses, due to changes in the original estimated cost
and increased employee benefit expenses.

      Maintenance.  Maintenance expenses decreased approximately $2.7
million  or 9% due primarily to decreased power station boiler  plant
maintenance activities and decreased tree trimming and overhead lines
maintenance activities.

     Depreciation and Amortization.  The increase in depreciation and
amortization  expense of $1.1 million or 3% is due  primarily  to  an
increase in depreciable property.

      Federal Income Taxes.  Federal Income tax expense decreased 
approximately  $1.3 million or 4% primarily as a result  of decreased
pre-tax income.

       Interest   Charges.   Interest  charges  for  1994   decreased
approximately $1 million or 4% as a result of the refinancing in 1993
of higher cost debt.  This decrease is offset in part by increases in
short-term borrowings.

       Cumulative   Effect  of  Changes  in  Accounting   Principles.
Accounting  changes in 1993 include the adoption  of  SFAS  No.  109,
Accounting  for Income Taxes, and SFAS No. 112, Employers' Accounting
for  Postemployment  Benefits.   PSO  also  changed  its  method   of
accounting  for unbilled revenues.  These accounting  changes  had  a
cumulative  effect  of  increasing net income by  approximately  $6.2
million for the nine months ended September 30, 1993.

<PAGE> 27


















                    SOUTHWESTERN ELECTRIC POWER COMPANY

<PAGE> 28
                    SOUTHWESTERN ELECTRIC POWER COMPANY
                                     
                           STATEMENTS OF INCOME
                                (Unaudited)

                                        Three Months Ended   Nine Months Ended
                                           September 30,       September 30,
                                          1994       1993     1994       1993
                                                  (restated)          (restated)
                                                      (Thousands)

ELECTRIC OPERATING REVENUES             $245,331   $276,594 $647,524   $645,420

OPERATING EXPENSES AND TAXES
  Fuel                                    93,229    116,374  267,732    274,283
  Purchased power                          6,893      4,793   15,502      9,883
  Other operating                         29,431     29,804   86,862     87,754
  Maintenance                              9,846     10,739   29,777     32,526
  Depreciation and amortization           20,077     18,363   59,717     55,361
  Taxes, other than Federal income        13,265     14,611   38,969     37,496
  Federal income taxes                    19,286     23,271   34,022     33,571
                                         192,027    217,955  532,581    530,874


OPERATING INCOME                          53,304     58,639  114,943    114,546

OTHER INCOME AND DEDUCTIONS
  Allowance for equity funds used during
    construction                             789        358    2,193        986
  Other                                      510        112    1,877        411
                                           1,299        470    4,070      1,397

INCOME BEFORE INTEREST CHARGES            54,603     59,109  119,013    115,943

INTEREST CHARGES
  Interest on long-term debt              10,978      9,673   32,691     30,090
  Interest on short-term debt
    and other                              2,234      1,406    5,368      4,163
  Allowance for borrowed funds used during
    construction                            (463)      (323)  (1,288)      (890)
                                          12,749     10,756   36,771     33,363

INCOME BEFORE CUMULATIVE EFFECT OF
  CHANGES IN ACCOUNTING PRINCIPLES        41,854     48,353   82,242     82,580

  Cumulative Effect of Changes in
    Accounting Principles                    -          -        -        3,405

NET INCOME                                41,854     48,353   82,242     85,985


  Preferred stock dividends                  840        840    2,521      2,521

NET INCOME FOR COMMON STOCK             $ 41,014   $ 47,513 $ 79,721   $ 83,464









       The accompanying notes to financial statements as they relate
            to SWEPCO are an integral part of these statements.

<PAGE> 29
                    SOUTHWESTERN ELECTRIC POWER COMPANY
                                     
                              BALANCE SHEETS
                                (Unaudited)


                                               September 30,     December 31,
                                                   1994              1993
                                                         (Thousands)
ASSETS


ELECTRIC UTILITY PLANT
     Production                                  $1,401,336       $1,392,058
     Transmission                                   371,004          350,625
     Distribution                                   712,079          678,788
     General                                        211,252          188,193
     Construction work in progress                  132,873          126,258
                                                  2,828,544        2,735,922

     Less - Accumulated depreciation
       and amortization                           1,005,789          947,792

                                                  1,822,755        1,788,130

CURRENT ASSETS
     Cash and temporary cash investments              6,362            6,723
     Accounts receivable                             70,413           24,363
     Materials and supplies, at average cost         25,853           25,218
     Fuel inventory, at average cost                 37,777           49,487
     Accumulated deferred income taxes               13,770            3,912
     Prepayments and other                           14,442           14,965
                                                    168,617          124,668

DEFERRED CHARGES AND OTHER ASSETS                    55,568           55,487

                                                 $2,046,940       $1,968,285


























       The accompanying notes to financial statements as they relate
            to SWEPCO are an integral part of these statements.

<PAGE> 30
                    SOUTHWESTERN ELECTRIC POWER COMPANY
                                     
                              BALANCE SHEETS
                                (Unaudited)


                                                 September 30,  December 31,
                                                     1994           1993
                                                         (Thousands)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION
     Common stock, $18 par value, authorized
       7,600,000 shares; issued and
       outstanding 7,536,640 shares             $  135,660      $  135,660
     Paid-in capital                               245,000         245,000
     Retained earnings                             297,831         265,071
       Total Common Stock Equity                   678,491         645,731
     Preferred stock
       Not subject to mandatory redemption          16,032          16,032
       Subject to mandatory redemption              34,828          36,028
     Long-term debt                                594,935         602,065
       TOTAL CAPITALIZATION                      1,324,286       1,299,856

CURRENT LIABILITIES
     Long-term debt and preferred stock
       due within twelve months                      9,467           5,028
     Advances from affiliates                        5,150          27,864
     Accounts payable                               53,937          41,598
     Fuel refund due customers                      11,144           2,358
     Customer deposits                              13,860          14,244
     Accrued taxes                                  59,918          27,340
     Accrued interest                               13,304          17,354
     Accrued restructuring charges                  10,943          25,203
     Other                                          18,225          30,499
                                                   195,948         191,488

DEFERRED CREDITS
     Income taxes                                  351,971         332,522
     Investment tax credits                         82,150          85,301
     Income tax related regulatory liabilities      47,937          52,828
     Other                                          44,648           6,290
                                                   526,706         476,941

                                                $2,046,940      $1,968,285


















       The accompanying notes to financial statements as they relate
            to SWEPCO are an integral part of these statements.

<PAGE> 31
                    SOUTHWESTERN ELECTRIC POWER COMPANY
                                     
                         STATEMENTS OF CASH FLOWS
                                (Unaudited)


                                                       Nine Months Ended
                                                          September 30,
                                                     1994             1993
                                                                   (restated)
                                                           (Thousands)
OPERATING ACTIVITIES
     Net Income                                    $ 82,242         $85,985
     Non-cash Items Included in Net Income
       Depreciation and amortization                 66,860          71,642
       Deferred income taxes and
         investment tax credits                       1,549           6,683
       Cumulative effect of changes in
         accounting principles                          -            (3,405)
       Allowance for equity funds used during
         construction                                (2,193)           (986)
     Changes in Assets and Liabilities
       Accounts receivable                          (46,050)          2,619
       Fuel inventory                                11,710          21,796
       Accounts payable                              12,339          20,350
       Accrued taxes                                 32,578          38,658
       Unrecovered fuel/Fuel refund due customers     8,786          (2,500)
       Accrued restructuring charges                 (6,666)            -
       Other                                         14,355           2,458
                                                    175,510         243,300

INVESTING ACTIVITIES
     Construction expenditures                      (94,715)       (127,312)
     Allowance for borrowed funds used during
         construction                                (1,288)           (890)
     Other                                           (3,160)         (2,989)
                                                    (99,163)       (131,191)

FINANCING ACTIVITIES
     Proceeds from issuance of long-term debt           -            98,168
     Change in advances from affiliates             (22,714)        (20,014)
     Retirement of long-term debt                    (1,559)        (39,497)
     Reacquisition of long-term debt                 (1,713)       (154,960)
     Redemption of preferred stock                   (1,200)            -
     Special deposits for reacquisition of
       long-term debt                                   -            53,500
     Payment of dividends                           (49,522)        (47,549)
                                                    (76,708)       (110,352)

NET CHANGE IN CASH AND CASH EQUIVALENTS                (361)          1,757
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD      6,723           1,059
CASH AND CASH EQUIVALENTS AT END OF PERIOD        $   6,362       $   2,816


SUPPLEMENTARY INFORMATION
     Interest paid less amounts capitalized       $  39,141       $  37,655

     Income taxes paid                            $  13,030       $   2,784





       The accompanying notes to financial statements as they relate
            to SWEPCO are an integral part of these statements.

<PAGE> 32
                 SOUTHWESTERN ELECTRIC POWER COMPANY

RESULTS OF OPERATIONS

COMPARISON OF THE QUARTERS ENDED SEPTEMBER 30, 1994 AND 1993

      Net  Income  for  Common Stock.  Net income for  common  stock
decreased 13% to approximately $41 million for the third quarter  of
1994  as compared to the same period of 1993.  The decrease was  due
primarily to a reduction in base revenue.

      Electric  Operating  Revenues.  Operating  revenues  decreased
approximately  $31.3 million or 11% due primarily to decreased  fuel
revenues  and  a  decrease in unbilled revenues.  Unbilled  revenues
represent  electricity used by customers but not yet  billed.   Also
affecting  revenues  was a decrease in sales  for  resale  to  other
electric utilities due to decreased market place demand.

     Fuel. Fuel expense decreased approximately $23.1 million or 20%
due  primarily to a 9% decrease in generation and a decrease in  the
average  unit fuel cost per million Btu from $1.98 in 1993 to  $1.74
in  1994.   This  decrease was due primarily to  the  settlement  of
litigation with fuel suppliers and lower natural gas prices.

       Purchased  Power.   Purchased  power  expense  increased   by
approximately $2.1 million in the third quarter of 1994 as  compared
to  the  corresponding  period in 1993  due  to  purchases  under  a
contract negotiated with Cajun Electric Power Cooperative,  Inc.  in
conjunction  with SWEPCO's acquisition of BREMCO and purchases  from
affiliated companies.

      Depreciation and Amortization.  Depreciation and  amortization
expense increased 9% or approximately $1.7 million due primarily  to
increases in depreciable plant.

      Taxes,  Other  than  Federal Income.  The  approximately  $1.3
million  decrease  in  taxes,  other than  Federal  income  was  due
primarily to decreased ad valorem taxes.

       Federal   Income  Taxes.   Federal  income  taxes   decreased
approximately  $4.0  million or 17% as a  result  of  lower  pre-tax
income.

     Interest on Long-Term Debt.  Interest expense on long-term debt
increased  approximately $1.3 million, or 13% due to an increase  in
long-term debt outstanding.

      Interest  on Short-Term Debt and Other.  Interest  expense  on
short-term  debt  and other increased due primarily  to  an  accrual
pursuant  to  the terms of a settlement agreement before  the  Texas
Commission  in connection with SWEPCO's current fuel reconciliation.
This  accrual  reflects  interest  expense  on  over-recovered  fuel
revenues.

COMPARISON OF THE NINE MONTHS ENDED SEPTEMBER 30, 1994 AND 1993

      Net  Income  for  Common Stock.  Net income for  common  stock
decreased  4%  for  the  nine months ended  September  30,  1994  as
compared to the same period of 1993. This decrease was due primarily
to  a restatement of 1993 results to reflect a $3.4 million increase
in  1993  net  income  due to the cumulative effect  of  changes  in
accounting principles.

      Electric  Operating  Revenues.  Operating  revenues  increased
approximately  $2.1  million  due primarily  to  increased  unbilled
revenues  and  an  increase  in  sales  for  resale  resulting  from
increased market demand.  Operating revenues also increased  due  to
the July 1993 acquisition of BREMCO.


<PAGE> 33
                 SOUTHWESTERN ELECTRIC POWER COMPANY

RESULTS OF OPERATIONS (continued)

COMPARISON  OF  THE NINE MONTHS ENDED SEPTEMBER 30,  1994  AND  1993
(continued)

      Fuel.  Fuel expense decreased approximately $6.5 million or 2%
due  primarily to a decrease in the average unit cost of  fuel  from
$1.95  per  million  Btu in 1993 to $1.79 per million  Btu  in  1994
partially  offset by a 6% increase in generation.  The  decrease  in
the  average  unit fuel cost was due primarily to the settlement  of
litigation with fuel suppliers and lower natural gas prices.

       Purchased   Power.    Purchased   power   expense   increased
approximately $5.6 million as compared to the first nine  months  of
1993  due  to  purchases  under  a contract  negotiated  with  Cajun
Electric  Power  Cooperative,  Inc.  in  conjunction  with  SWEPCO's
acquisition of BREMCO and purchases from affiliated companies.

      Maintenance.  Maintenance decreased approximately $2.7 million
as  compared  to  the first nine months of 1993 due primarily  to  a
reduction  in electric plant maintenance. Maintenance  in  1993  was
higher  due primarily to the accrual for potential liability related
to the clean up of manufactured gas plant sites.

      Taxes,  Other than Federal Income.  Taxes, other than  Federal
income, increased approximately $1.5 million in 1994 compared to the
same  period  in  1993 due primarily to an increase  in  ad  valorem
taxes.

     Interest on Long-Term Debt.  Interest expense on long-term debt
increased 9% or $2.6 million due primarily to an increase  in  long-
term debt outstanding.

      Interest  on Short-Term Debt and Other.  Interest  expense  on
short-term  debt  and other increased due primarily  to  an  accrual
pursuant  to  the terms of a settlement agreement before  the  Texas
Commission in connection with SWEPCO's current fuel reconciliation.

       Cumulative   Effect  of  Changes  in  Accounting  Principles.
Accounting  changes  in  1993 include  the  adoption  of  SFAS  112,
Employers'  Accounting  for Postemployment  Benefits.   SWEPCO  also
changed  its  method  of  accounting for unbilled  revenues.   These
accounting changes had a cumulative effect of increasing net  income
by $3.4 million for the nine months ended September 30, 1993.






<PAGE> 34













                      WEST TEXAS UTILITIES COMPANY
                                    
<PAGE> 35                                    
                      WEST TEXAS UTILITIES COMPANY
                                    
                          STATEMENTS OF INCOME
                               (Unaudited)

                                      Three Months Ended     Nine Months Ended
                                         September 30,         September 30,
                                      1994          1993      1994       1993
                                                 (restated)           (restated)
                                                      (Thousands)

ELECTRIC OPERATING REVENUES        $ 109,348     $ 109,897 $ 275,683  $ 269,979

OPERATING EXPENSES AND TAXES
  Fuel                                32,609        41,695   103,337    103,549
  Purchased power                      2,386         1,343     4,424      6,273
  Other operating                     17,603        15,928    50,939     46,996
  Maintenance                          3,679         3,038    11,465      9,510
  Depreciation and amortization        7,904         7,674    23,561     22,699
  Taxes, other than Federal income     5,773         6,002    16,933     17,007
  Federal income taxes                11,407        10,045    15,592     16,173
                                      81,361        85,725   226,251    222,207


OPERATING INCOME                      27,987        24,172    49,432     47,772

OTHER INCOME AND DEDUCTIONS
  Allowance for equity used during
    construction                          67            11        70         39
  Other                                  609           743     1,708      1,548
                                         676           754     1,778      1,587

INCOME BEFORE INTEREST CHARGES        28,663        24,926    51,210     49,359

INTEREST CHARGES
  Interest on long-term debt           4,744         4,802    13,871     14,428
  Interest on short-term debt
    and other                            746           683     2,532      2,327
  Allowance for borrowed funds used
    during construction                  (98)          (49)     (202)       (91)
                                       5,392         5,436    16,201     16,664

INCOME BEFORE CUMULATIVE EFFECT OF
  CHANGES IN ACCOUNTING PRINCIPLES    23,271        19,490    35,009     32,695

  Cumulative effect of changes in
    accounting principles                -             -         -        3,779

NET INCOME                            23,271        19,490    35,009     36,474

  Preferred stock dividends               84           151       386        816

NET INCOME FOR COMMON STOCK        $  23,187     $  19,339 $  34,623  $  35,658










      The accompanying notes to financial statements as they relate
            to WTU are an integral part of these statements.

<PAGE> 36
                      WEST TEXAS UTILITIES COMPANY
                                    
                             BALANCE SHEETS
                               (Unaudited)


                                              September 30,    December 31,
                                                  1994             1993
                                                       (Thousands)
ASSETS


ELECTRIC UTILITY PLANT
    Production                                 $  428,093       $  425,340
    Transmission                                  192,412          190,300
    Distribution                                  303,299          291,509
    General                                        72,318           69,780
    Construction work in progress                  21,935           14,385
                                                1,018,057          991,314

    Less - Accumulated depreciation               358,262          337,888

                                                  659,795          653,426

CURRENT ASSETS
    Cash and temporary cash investments             1,727              706
    Accounts receivable                            23,670           24,497
    Materials and supplies, at average cost        15,414           14,451
    Fuel inventory, at average cost                15,924           14,661
    Accumulated deferred income taxes               6,643            1,222
    Prepayments and other                           1,005              450
                                                   64,383           55,987

DEFERRED CHARGES AND OTHER ASSETS
    Deferred Oklaunion costs                       27,119           27,735
    Other                                          17,727           17,295
                                                   44,846           45,030

                                               $  769,024       $  754,443
























      The accompanying notes to financial statements as they relate
            to WTU are an integral part of these statements.

<PAGE> 37
                      WEST TEXAS UTILITIES COMPANY
                                    
                             BALANCE SHEETS
                               (Unaudited)


                                                September 30,    December 31,
                                                    1994             1993
                                                         (Thousands)
CAPITALIZATION AND LIABILITIES

CAPITALIZATION
    Common stock, $25 par value, authorized
      7,800,000 shares; issued and
      outstanding 5,488,560 shares             $  137,214        $  137,214
    Paid-in capital                                 2,236             2,236
    Retained earnings                             141,214           126,642
      Total Common Stock Equity                   280,664           266,092
    Preferred stock                                 6,291             6,291
    Long-term debt                                218,128           176,882
      TOTAL CAPITALIZATION                        505,083           449,265

CURRENT LIABILITIES
    Long-term debt and/or preferred stock
      due within twelve months                        650            17,298
    Advances from affiliates                       14,761            11,784
    Accounts payable                               19,664            51,041
    Accrued taxes                                  18,713            14,620
    Accrued interest                                6,396             4,128
    Accrued restructuring charges                   8,139            15,250
    Other                                           2,186             1,979
                                                   70,509           116,100

DEFERRED CREDITS
    Income taxes                                  144,781           134,595
    Income tax related regulatory liabilities      10,069            10,545
    Investment tax credits                         32,212            33,203
    Other                                           6,370            10,735
                                                  193,432           189,078

                                               $  769,024        $  754,443






















      The accompanying notes to financial statements as they relate
            to WTU are an integral part of these statements.

<PAGE> 38
                      WEST TEXAS UTILITIES COMPANY
                                    
                        STATEMENTS OF CASH FLOWS
                               (Unaudited)


                                                     Nine Months Ended
                                                        September 30,
                                                   1994             1993
                                                                  (restated)
                                                         (Thousands)
OPERATING ACTIVITIES
     Net Income                                  $ 35,009         $ 36,474
     Non-cash Items Included in Net Income
       Depreciation and amortization               24,925           23,860
       Deferred income taxes and
         investment tax credits                     3,298            2,758
       Cumulative effect of changes in
         accounting principles                        -             (3,779)
     Changes in Assets and Liabilities
       Accounts receivable                            827           (1,155)
       Accounts payable                           (31,087)          (5,927)
       Accrued taxes                                4,093            8,209
       Unrecovered fuel costs                         (72)            (446)
       Accrued restructuring charges               (3,282)             -
       Other                                       (6,842)          (2,083)
                                                   26,869           57,911

INVESTING ACTIVITIES
     Construction expenditures                    (29,844)         (22,802)
     Other                                         (1,054)            (629)
                                                  (30,898)         (23,431)

FINANCING ACTIVITIES
     Proceeds from issuance of long-term debt      39,354              (77)
     Reacquisition of long-term debt              (12,127)            (650)
     Retirement of preferred stock                 (4,700)         (10,000)
     Change in advances from affiliates             2,977           (4,543)
     Payment of dividends                         (20,454)         (14,665)
                                                    5,050          (29,935)

NET CHANGE IN CASH AND CASH EQUIVALENTS             1,021            4,545
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD      706            1,744
CASH AND CASH EQUIVALENTS AT END OF PERIOD       $  1,727         $  6,289


SUPPLEMENTARY INFORMATION
     Interest paid less amounts capitalized      $ 11,511         $ 10,999

     Income taxes paid                           $ 12,720         $    933













      The accompanying notes to financial statements as they relate
            to WTU are an integral part of these statements.

<PAGE> 39
                    WEST TEXAS UTILITIES COMPANY

RESULTS OF OPERATIONS

COMPARISON OF THE QUARTERS ENDED SEPTEMBER 30, 1994 AND 1993.

      Net  Income for Common Stock.  Net income for common stock  for
the  third  quarter  of  1994  was  $23.2  million,  an  increase  of
approximately  20% from the equivalent 1993 quarter.   This  increase
was  due  primarily  to increased base revenue, partially  offset  by
higher operating expenses.

       Electric  Operating  Revenues.   Electric  operating  revenues
decreased  $0.5 million or approximately 1% in the third  quarter  of
1994  when compared to the third quarter of 1993.  This decrease  was
attributable  primarily  to a decrease in  fuel  revenues  and  a  5%
decrease  in  total Kwh sales.  Partially offsetting  such  decreases
were  an  increase  in  unbilled  revenues,  and  a  4%  increase  in
higher  margin retail sales due primarily to warmer weather in  1994.
Unbilled revenues represent electricity used by customers but not yet
billed.

      Fuel.  Fuel expense decreased $9.1 million or 22% for the third
quarter of 1994 due primarily to an 11% decrease in generation and  a
decrease  in  average unit fuel costs from $1.92 per million  Btu  in
1993 to $1.65 per million Btu in 1994.

      Purchased  Power.  Purchased power increased $1.0  million,  or
78%,   primarily as a result of additional economy purchases  in  the
third quarter of 1994 when compared to the third quarter of 1993.

      Other  Operating.   Other  operating  expenses  increased  $1.7
million  or  approximately  11% in the  third  quarter  of  1994  due
primarily  to increased restructuring charges due to changes  in  the
original estimated cost.

      Federal Income Taxes.  The increase of $1.4 million or 14%   in
Federal  income taxes in the third quarter of 1994 was due  primarily
to higher pre-tax income.

COMPARISON OF THE NINE MONTHS ENDED SEPTEMBER 30, 1994 AND 1993.

      Net  Income  for  Common Stock.  Net income  for  common  stock
decreased  $1.0 million or approximately 3% in the first nine  months
of  1994.  This decrease was due primarily to the restatement of 1993
earnings to reflect a $3.8 million increase in 1993 net income due to
the cumulative effect of changes in accounting principles.  Increased
O&M expenses in 1994, partially offset by an increase in base revenue
in 1994, contributed to the decline.

       Electric  Operating  Revenues.   Electric  operating  revenues
increased  $5.7 million or approximately 2% in the first nine  months
of 1994 when compared to the equivalent period of 1993.  The increase
was  attributable primarily to an increase in retail Kwh sales  as  a
result  of  a  warmer weather pattern in 1994 than  in  1993, and  an
increase  in  the number of retail customers, and an increase in unbilled
revenues.  These  increases  were partially  offset by a  decrease in
off-system sales and an increase in unbilled revenues.

      Purchased Power.  Purchased power decreased $1.8 million or 30%
due primarily to a decline in economy purchases in 1994 when compared
to the first nine months of 1993.

      Other  Operating.   Other   operating   expenses   increased
$3.9  million or 8% for the nine months ended September 1994 compared
to  the  same  period for 1993.  This increase was due  primarily  to
higher  production,  system  control, and load  dispatching  expenses
combined with increased restructuring charges.

      Maintenance.   Maintenance expense  increased  $2  million,  or
approximately  21%,  due primarily to increased boiler  and  electric
plant maintenance expenses.

<PAGE> 40
                    WEST TEXAS UTILITIES COMPANY

RESULTS OF OPERATIONS (continued)

COMPARISON OF THE NINE MONTHS ENDED SEPTEMBER 30, 1994 AND 1993 (continued)

      Cumulative  Effect  of Changes in Accounting  Principles.   WTU
implemented  a  number of accounting changes in 1993  which  included
SFAS No. 112, Employers' Accounting for Postemployment Benefits.  WTU
also  changed its method of accounting for unbilled revenues.   These
accounting  changes had a cumulative effect of increasing net  income
by approximately $3.8 million for the nine months ended September 30,
1993.

<PAGE> 41
NOTES TO FINANCIAL STATEMENTS
(Unaudited)

1.  PRINCIPLES OF PREPARATION
CSW, CPL, PSO, SWEPCO and WTU

     The condensed CSW, CPL, PSO, SWEPCO and WTU financial statements
included herein have been prepared by each registrant pursuant to the
rules  and  regulations  of the SEC.  Certain  information  and  note
disclosures  normally  included in financial statements  prepared  in
accordance  with generally accepted accounting principles  have  been
condensed or omitted pursuant to such rules and regulations, although
each  registrant believes that the disclosures are adequate  to  make
the information presented not misleading.  It is suggested that these
condensed  financial  statements be  read  in  conjunction  with  the
financial  statements  and  the  notes  thereto  included   in   each
registrant's  Annual Report on Form 10-K for the year ended  December
31,  1993  and  the Quarterly Reports on Form 10-Q for  the  quarters
ended March 31, 1994 and June 30, 1994.

      The unaudited financial information furnished herewith reflects
all  adjustments  (consisting only of normal  recurring  adjustments,
except  for  the  1993  cumulative effect of  changes  in  accounting
principles  discussed below) which are, in the opinion of  management
of  such registrant, necessary for a fair statement of the results of
operations  for  the  interim  periods.   Information  for  quarterly
periods  is  affected by seasonal variations in sales, rate  changes,
timing of fuel expense recovery and other factors.

       Certain   financial  statement  items  for  1993   have   been
reclassified  or  restated  to  conform  to  the  1994  presentation.
Pursuant  to changes in accounting principles made in December  1993,
but  effective  January 1, 1993, each registrant  has  restated  1993
third  quarter and year-to-date information to reflect the change  in
its method of accounting for unbilled revenues and restated 1993 year-
to-date information for the adoption of SFAS No. 109, Accounting  for
Income   Taxes   and   SFAS  No.  112,  Employers'   Accounting   for
Postemployment Benefits. The effect of restating net income  for  the
quarter ended and nine months ended September 30, 1993 is as follows:

                                                              Earnings
                          Operating     Operating     Net     per Share
                          Revenues       Income      Income   of Common
                                       (millions)             Stock
Period Ending September 30, 1993

CSW
    Quarter - Reported     $1,139         $218        $180     $0.93
    Adjustment                  1            1           1         -
    Quarter - Restated     $1,140         $219        $181     $0.93
                                                           
    Nine Months - Reported $2,815         $441        $310     $1.57
    Adjustment                 29           19          59      0.31
    Nine Months - Restated $2,844         $460        $369     $1.88

<PAGE> 42
NOTES TO FINANCIAL STATEMENTS (continued)

                            Electric
                            Operating     Operating      Net
                            Revenues       Income       Income
                                         (thousands)
Period Ending September 30, 1993

CPL
    Quarter - Reported      $383,087       $85,916      $75,510
    Adjustment                 4,103         2,522        2,102
    Quarter - Restated      $387,190       $88,438      $77,612
                                                   
    Nine Months - Reported  $922,860      $182,662     $146,442
    Adjustment                18,637        12,114       39,409
    Nine Months - Restated  $941,497      $194,776     $185,851

PSO
    Quarter - Reported      $249,096       $50,038      $42,458
    Adjustment                (6,225)       (3,817)      (3,817)
    Quarter - Restated      $242,871       $46,221      $38,641
                                                   
    Nine Months - Reported  $547,737       $81,560      $56,916
    Adjustment                 1,481           908        7,443
    Nine Months - Restated  $549,218       $82,468      $64,359

SWEPCO
    Quarter - Reported      $272,825       $56,189      $45,903
    Adjustment                 3,769         2,450        2,450
    Quarter - Restated      $276,594       $58,639      $48,353
                                                   
    Nine Months - Reported  $639,513      $110,706      $78,740
    Adjustment                 5,907         3,840        7,245
    Nine Months - Restated  $645,420      $114,546      $85,985

WTU
    Quarter - Reported      $110,976       $24,874      $20,192
    Adjustment                (1,079)         (702)        (702)
    Quarter - Restated      $109,897       $24,172      $19,490
                                                    
    Nine Months - Reported  $267,288       $46,023      $30,946
    Adjustment                 2,691         1,749        5,528
    Nine Months - Restated  $269,979       $47,772      $36,474

2.  LITIGATION AND REGULATORY PROCEEDINGS
CSW, CPL, PSO, SWEPCO and WTU

      See  each registrant's Annual Report on Form 10-K for the  year
ended  December 31, 1993 and the Quarterly Reports on Form  10-Q  for
the  quarters ended March 31, 1994 and June 30, 1994, for  additional
discussion  of litigation and regulatory proceedings.   Reference  is
also  made  to  Part II.  Item 1.  Legal Proceedings  for  additional
discussion of litigation and regulatory proceedings.

CSW and CPL

     Reference is made to CPL's and CSW's Annual Reports on Form 10-K
for  the year ended December 31, 1993, and Quarterly Reports on  Form
10-Q  for the quarters ended March 31, 1994 and June 30, 1994, for  a
discussion  of regulatory and other issues involving STP  in  various
stages of appeal.

<PAGE> 43
NOTES TO FINANCIAL STATEMENTS (continued)

STP Outage
CSW and CPL

      CPL  owns 25.2% of STP, a two-unit nuclear power plant.   As  a
result  of an unscheduled outage, STP Unit 1 was out of service  from
February  1993  to February 1994 and Unit 2 was out of  service  from
February 1993 to May 1994. Since each unit returned to service,  they
have operated substantially at or near 100 percent of capacity.

      STP  Unit  1 operated at a capacity factor of 96.1% during  the
third quarter of 1994.  On September 20, 1994, STP Unit 1 experienced
an outage when a steam generator feedwater pump automatically tripped
the  unit  as a result of a failed speed sensor.  STP Unit 1 returned
to  service  on  September 22, 1994.  STP Unit 2 provided  continuous
service for the third quarter of 1994 and achieved a capacity  factor
of 98.7%.

      In  June 1993, the NRC placed STP on its "watch list" of plants
with "weakness that warrant increased NRC attention."  Plants on  the
watch  list are subject to closer NRC oversight.  On June  24,  1994,
the  NRC  reviewed the status of STP and observed that conditions  at
STP  were  improving.  The NRC noted that management has  established
better  communications with workers, including faster  correction  of
problems  found  by workers.  A dual unit plant will  remain  on  the
watch  list  until  both  units have returned  to  service  and  have
demonstrated a period of good performance.  CPL's management believes
that the first reasonable opportunity for STP to be removed from  the
watch list will be the NRC's plant review meeting in January 1995.

NRC Notice of Violation

      On October 27, 1994, the NRC staff advised HLP, the STP project
manager,  that  it  proposes to fine HLP $100,000 for  what  the  NRC
believes was discrimination against a contractor employee at STP  who
brought   complaints  of  possible  safety  problems  to  the   NRC's
attention.   These  actions  result  from  the  findings  of  an  NRC
investigation of alleged violations of STP security and work  process
procedures in 1992.  The incident cited by the NRC is the subject  of
a  contested  hearing that is scheduled to be held in the  spring  of
1995  before  a United States Department of Labor judge.   Until  the
Department of Labor issues a final decision in this matter,  the  NRC
is not requiring HLP to respond to its notice of violation.

Insurance Claim

      On August 28, 1994, CPL filed a business interruption and extra
expense insurance claim related to the extended outage at STP Units 1
and 2.  A consultant retained by CPL to evaluate the outage concluded
that  the  outage  was initiated by an accidental equipment  failure.
CPL  has  filed a claim for $11.8 million related to the STP  Unit  1
outage  and  $12.3  million  for STP Unit  2.   NEIL,  the  insurance
carrier, is currently reviewing the claim.  CPL management is  unable
to  predict  the ultimate outcome of this matter.  Any  recovery  CPL
receives  for  its  insurance claims could  be  applied  against  the
portion  of  its  under-recovered fuel balance  related  to  the  STP
outage.  See CPL Fuel Costs and Reconciliation below.

     See CPL Rate Cases below for a discussion of rate proceedings in
which  the  rate  treatment of STP is at issue as well  as  the  fuel
reconciliation of increased fuel costs arising out of the STP  outage
and  proceedings relating to the recovery of such costs.   See  CSW's
and  CPL's Annual Report on Form 10-K for the year ended December 31,
1993  and  the Quarterly Reports on Form 10-Q for the quarters  ended
March  31, 1994 and June 30, 1994 for additional information  related
to STP operations and the STP outage.

<PAGE> 44
NOTES TO FINANCIAL STATEMENTS (continued)

CPL Rate Cases
CSW and CPL

Background Information

      As  previously  reported, several Cities, the Texas  Commission
General  Counsel and others initiated actions in late 1993 and  early
1994  which, if approved by the Texas Commission, would lower  CPL's
base rates.  The requests for a review of CPL's rates arose out of the
unscheduled outage at STP which began in February 1993.  The STP outage
did not affect CPL's ability to meet customer demand because of existing
capacity and CPL's purchase of additional energy.

      Pursuant  to  a scheduling and procedural settlement  agreement
among  the parties challenging CPL's rates, which was approved  by  a
Texas  Commission  administrative law judge on  April  1,  1994,  CPL
submitted  a   rate  filing package on July  1,  1994  to  the  Texas
Commission  justifying  its current base  rate  structure.   In  that
filing,  CPL  stated  that  it  had a  $111  million  retail  revenue
deficiency  and  would be justified in seeking a base rate  increase,
but asked that its rates remain for now at the same levels agreed  to
in  the  settlement of its last two rate cases in 1990 and 1991.   As
part  of  the  1990 and 1991 settlements, CPL agreed to  freeze  base
rates  from  January 1, 1991 through 1994, subject to  certain  force
majeure events including double digit inflation, major tax increases,
extraordinary increases in operating expenses or serious declines  in
operating  revenues.   On  October  31,  1994,  CPL  filed   rebuttal
testimony  that revised its revenue deficiency to approximately  $103
million.  CPL continues to maintain that its rates are reasonable and
that its earnings are within established regulatory guidelines.

      For  additional background information related  to  CPL's  rate
cases,  see CSW's and CPL's Annual Reports on Form 10-K for the  year
ended  December 31, 1993 and Quarterly Reports on Form 10-Q  for  the
quarters ended March 31, 1994 and June 30, 1994.

Recent Developments

      In  October 1994, several parties to CPL's base rate case filed
testimony with the Texas Commission recommending reductions in  CPL's
base  rates. Among the parties that  filed testimony were the  Office
of  Public Utility Counsel which recommended an annual  $100  million
retail rate reduction, and several Cities which recommended an annual
$75  million retail rate reduction and the write off of $219  million
of CPL's Mirror CWIP asset.

Filing by Texas Commission Staff

      In  October,  1994, the Staff filed testimony  recommending  an
annual  reduction in retail rates of $99.6 million resulting  from  a
combination  of  proposed  rate base and cost-of-service  reductions.
Certain elements of the Staff's proposal are described below.

      The Staff recommended a rate base disallowance of $407 million,
or  approximately  17% of CPL's investment in  STP,  based  upon  the
Staff's calculation of historical performance for STP compared  to  a
peer  group  of  other  nuclear  facilities.   The  Staff's  proposed
reduction in rate base would result in a reduction in base  rates  of
approximately $70 million, including depreciation expense that  would
not  be  recovered  in rates.  The Staff conceded in  its  testimony,
however, that because it did not have the information available,  its
proposed  $407 million STP rate base reduction does not appropriately
account  for  the  effects  of  either  accumulated  depreciation  or
deferred  taxes  since STP commenced operation.   CPL estimates  that
applying accumulated depreciation and deferred taxes would reduce the
Staff's  proposed  STP  rate  base reduction  by  approximately  $113
million and would increase revenue requirements by $16 million.

<PAGE> 45
NOTES TO FINANCIAL STATEMENTS (continued)

      In  its testimony, the Staff argued that its proposed STP  rate
base  reduction was a historical performance-based disallowance  that
could  be  temporary  in nature and would not have  to  result  in  a
permanent disallowance.  The Staff indicated that, in the future, CPL
could  seek  recovery  in  rates  of  the  proposed  STP  rate   base
disallowance, subject to the performance of  STP.  There are no Texas
Commission precedents addressing the removal of a nuclear plant  from
rate  base  as  a  performance disallowance and  CPL  filed  rebuttal
testimony  taking strong exception to the plant performance  standard
the Staff has proposed.

      A  comparison  of the Staff's recommendation for  a  base  rate
reduction,  compared  to  CPL's claimed rate deficiency  is  provided
below:
                                         (millions)
CPL revenue deficiency            
                                           $111.0
STP disallowance (1)                        (70.0)
Mirror CWIP adjustment (2)                  (38.0)
Change in rate of return (3)                (21.0)
Other rate base items (4)                   (17.0)
Federal income taxes (5)                    (29.0)
Depreciation (6)                            (13.0)
Miscellaneous                               (22.6)
Staff recommended revenue reduction        $(99.6)
reduction

(1)  Represents the impact of $407 million or approximately  17%  STP
disallowance  due  to  a lower capacity  factor  than  other  nuclear
plants  in  the  peer group, as discussed above.  CPL estimates  that
applying accumulated depreciation and deferred taxes would reduce the
Staff's  proposed  STP  rate  base reduction  by  approximately  $113
million and would increase revenue requirements by $16 million.

(2)  Represents the effect of lower Mirror CWIP allowed in rate  base
as  recommended by the Staff and the associated reduction in cost  of
service.

(3) Reflects a 12.2% return on equity compared to the 13.0% return on
equity requested by CPL in its rate filing.  CPL's current base rates
provide for a 13.0% allowed rate of return on equity.

(4) Principally additions made after end of test year.

(5)   Represents  principally  the  tax  consequences  of  the  other
differences specified in the above table.

(6) Proposed new depreciation rates and depreciation related to post-
test   year   adjustments,  net  of  depreciation  on  the   proposed
disallowance of STP plant.

Rate Case Procedural Matters

      CPL  prepared rebuttal testimony that was filed with the  Texas
Commission  October 31, 1994, when hearings in the rate  case  began.
After  hearings  in the rate case have concluded, the  administrative
law   judge  for  the  case  will  issue  a  recommended  order   for
consideration by the Texas Commission.  Testimony filed by parties to
the   rate  case, including the Staff, is not binding on  either  the
administrative  law judge or the Texas Commission.  CPL  expects  the
Texas  Commission to issue its final order in the rate  case  in  the
spring of 1995.

Other Information

     CPL strongly believes that 100 percent of its investment in both
units  of  STP belong in rate base.  This belief is based  on,  among
other   factors,    Units  1  and  2  providing   electrical   output
substantially  at or near a 100 percent level since  April  and  June
1994,  respectively.   In  addition, the long-term  benefits  nuclear
generation provides to customers further supports their inclusion  in
rate base.  Furthermore, there

<PAGE> 46
NOTES TO FINANCIAL STATEMENTS (continued)

are  no  Texas  Commission precedents addressing  the  removal  of  a
nuclear  plant from rate base as a performance disallowance. Assuming
both  units of STP are included in rate base, CPL believes it is  not
collecting excessive revenues, notwithstanding that market  rates  of
return  on common equity are generally lower today than they were  in
1990 and 1991, when CPL's base rates were last set.

     Management of CSW and CPL cannot predict the ultimate outcome of
these  rate  proceedings,  although management  believes  that  their
ultimate resolution will not have a material adverse effect on  CPL's
or  CSW's  continuing consolidated results of operations or financial
condition.  However, if CPL ultimately is unsuccessful in maintaining
rates at their current level, CPL and CSW could experience a material
adverse   effect  on  their  results  of  operations  and   financial
condition.

CPL Fuel Costs and Reconciliation
CSW and CPL

     During the STP outage, CPL's fuel and purchased power costs were
increased as the power normally generated by STP was replaced through
sources  with  higher costs.  It is unclear how the Texas  Commission
will  address the reasonableness of higher costs associated with  the
outage.  At January 31, 1993, before the start of the STP outage, CPL
had  an  over-recovered  fuel balance of $5.2 million,  exclusive  of
interest.  At September 30, 1994, CPL's under-recovered fuel  balance
was  $74.8  million, exclusive of interest.  This  under-recovery  of
fuel  costs, while due primarily to the STP outage, was also affected
by  changes  in  fuel  prices  and timing  differences.   CPL  cannot
accurately  estimate  the  amount  of  any  future  under-  or  over-
recoveries  due  to  the unpredictable nature of the  above  factors.
Although  there  is  the potential for disallowance  of  fuel-related
costs,  such  determination  cannot be  made  until  fuel  costs  are
reconciled  with  the  Texas Commission.  CPL  is  preparing  a  fuel
reconciliation  filing  to  be  made with  the  Texas  Commission  on
November 15, 1994 in accordance with a Texas Commission Order.  It is
anticipated that in the filing, which will seek to reconcile the cost
of  fuel  through  June  30, 1994, CPL will seek  recovery  of  $79.3
million, including interest of $1.4 million.

      CPL  cannot predict what action the Texas Commission will  take
concerning the fuel reconciliation filing.  If a significant  portion
of  fuel  costs were disallowed by the Texas Commission, CPL and  CSW
could  experience  a  material adverse effect  on  their  results  of
operations  in  the year of disallowance.  However, any  disallowance
would  not  be expected to materially affect CPL's or CSW's financial
condition.

CPL Prudence Inquiry
CSW and CPL

      Pursuant  to  a  Texas Commission order, CPL  was  required  to
present  certain  information concerning the prudence  of  management
activities  at  STP relating to the STP outage.  Testimony  filed  on
CPL's  behalf stated that the cause of the STP outage was the  result
of an accidental equipment failure rather than  imprudent  management
activities at STP. Based on this information, CPL will seek full recovery
in its fuel reconciliation case of incremental energy  costs  related
to the STP outage.

      Pursuant  to  a  Texas Commission order, CPL  was  required  to
reconstruct its production costs assuming STP was available  100%  of
the  time during the actual outage.  Testimony filed on CPL's  behalf
stated  that  it  is  unrealistic to expect any  generating  unit  to
operate all the time.  The testimony provided calculations of interim
STP   replacement  power  cost  estimates  for  availability   factor
scenarios  at  (i)  100%  average  availability,  (ii)  77%   average
availability  and  (iii) 65% average availability.  The  availability
factor  assumptions were used to determine the amount  of  generation
that  STP  would  have  been expected to provide  during  the  outage
period,  including adjustments for scheduled refueling outages.   CPL
expects to provide final net STP replacement power cost estimates for
the  outage period in supplemental testimony to be filed by  December
30,  1994.   Interim STP net replacement power costs for  the  entire
outage period were estimated to be (i) $102.6 million at 100% average
availability,  (ii)  $80.3  million at 77% average  availability  and
(iii) $67.5 million at 65% average availability.

<PAGE> 47
NOTES TO FINANCIAL STATEMENTS (continued)

CPL Deferred Accounting
CSW and CPL

      For  information relating to deferred accounting for  CPL,  see
CSW's  and  CPL's  Annual  Report on Form 10-K  for  the  year  ended
December 31, 1993 and Form 10-Q for the quarter ended June 30,  1994.
On  October  6,  1994, the Texas Supreme Court denied  a  motion  for
rehearing of CPL's deferred accounting matter filed by the  State  of
Texas.

PSO Rate Case
CSW and PSO

      In March 1993, the Oklahoma Commission issued an order allowing
PSO  an  interim  increase in retail prices of $10.1  million  on  an
annual  basis,  subject to refund.  In December  1993,  the  Oklahoma
Commission  issued  an  order allowing PSO a  permanent  increase  in
retail  prices  of  $14.4  million on an annual  basis  which  became
effective with the billing month of February 1994.

     An order issued by the Oklahoma Commission in 1991 required that
the  level  of gas transportation and fuel management fees  permitted
for  recovery through the fuel adjustment clause be reviewed  in  the
aforementioned  price proceeding.  This portion of the  price  review
was  bifurcated and is expected to be heard during the first  quarter
of  1995.   In March 1994, PSO filed  testimony requesting  that  gas
transportation and fuel management fees up to $35 million annually be
included  in  the  fuel adjustment clause.  In  September  1994,  the
Oklahoma  Commission  Staff  filed testimony  recommending  that  gas
transportation  and  fuel management fees of   $28.2  million  on  an
annual  basis  be  included in base rates.   Until  a  new  level  is
established,  PSO is permitted to include all gas transportation  and
fuel  management  fees  in the fuel adjustment  clause  up  to  $30.6
million on an annual basis.

SWEPCO Fuel Costs and Reconciliation
CSW and SWEPCO

      On  March  17,  1994, SWEPCO filed a petition  with  the  Texas
Commission  to  reconcile  fuel costs for the  period  November  1989
through  December  1993.   Total Texas jurisdictional  fuel  expenses
subject  to  reconciliation  for this period  is  approximately  $559
million.   SWEPCO's net under-recovery for the reconciliation  period
is approximately $0.9 million.

       This   under-recovered  balance  includes  $0.5   million   of
reconciled,  but unrecovered fuel and interest carried  forward  from
SWEPCO's  last  fuel reconciliation, $4.1 million of currently  over-
recovered  fuel, $1.2 million of interest due SWEPCO on prior  under-
recovered  fuel balances, and a $3.3 million recovery  of  litigation
and   settlement   negotiation   costs   associated   with   SWEPCO's
renegotiation of a coal supply agreement.

      On  September 2, 1994, SWEPCO, the General Counsel of the Texas
Commission  and TIEC entered a joint stipulation which  resolved  all
but  one  issue  in  the case.  As part of the  stipulation,   SWEPCO
agreed to a $3.2 million disallowance from reconcilable fuel for  the
historical period.  OPUC was not a party to the stipulation, but  did
not oppose it.

      The remaining issue to be addressed at hearing was the recovery
of  $3.3  million of litigation and settlement negotiation costs.   A
hearing  on  this issue was held on September 14, 1994.  Briefs  were
filed on September 28, 1994 and reply briefs were filed on October 5,
1994.  An order is expected from the administrative law judge in  the
case prior to the end of 1994, but Texas Commission action by the end
of the year is uncertain.

      This  litigation and settlement costs have been  recognized  as
expense  in  SWEPCO's  financial statements,  so  recovery  of  these
expenses would have a positive impact on earnings.

<PAGE> 48
NOTES TO FINANCIAL STATEMENTS (continued)

WTU Deferred Accounting
CSW and WTU

      On  October 24, 1994, the Texas Supreme Court issued a  mandate
remanding WTU's deferred accounting case to the Texas Commission.  No
schedule  has been established for the proceedings on remand  at  the
Texas Commission. In the remanded proceeding, the Texas Commission must
determine if the deferral of Oklaunion costs is  necessary for  WTU's
financial   integrity.   Management  believes  that  WTU's   deferred
accounting  will be ultimately sustained by the Texas  Commission  on
the  basis  of  the  financial integrity standard set  forth  by  the
Supreme  Court.  However, no assurance can be given as to the outcome
of the remanded proceeding.

      Management also believes that in the appeal of WTU's rate  case
that  is   still  pending  before  the  Court  of Appeals, the  court
will  be  bound by the Supreme Court of Texas' ruling  on  the  legal
question  of  the Texas Commission's authority to authorize  deferred
accounting  and to include deferred costs (including carrying  costs)
in  rate  base.   However, it is likely that the WTU rate  case  will
still be remanded to the Texas Commission because the  Supreme  Court
also ruled that before the deferred amounts are included in rate base,
the Texas Commission must evaluate the extent  to which the  deferred
costs were actually necessary to preserve financial integrity. Additionally,
appellants in the rate case appeal have asserted other challenges  to
the  Rate Order, and, while WTU believes these challenges are without
merit, no assurance can be given as to the outcome of the appeal with
respect to these matters.

       For   additional  information  on  WTU's  deferred  accounting
proceedings see CSW and WTU's Annual Report on Form 10-K for the year
ended December 31, 1993 and CSW's and WTU's quarterly report on  Form
10-Q for the quarter ended June 30, 1994.

WTU Rate Proceedings
CSW and WTU

      On  August  25,  1994,  WTU filed a  petition  with  the  Texas
Commission  instituting  a review of WTU's  rates  and  proposing  an
interim  rate reduction.  On September 23, 1994, the Texas Commission
issued an  order directing WTU to implement an interim rate reduction
of  3.25%  or  approximately $5.7 million in annual retail  revenues,
effective October 1, 1994.

      In a pretrial conference, the parties agreed to a consolidation
of WTU's  rate  case  with  its  fuel reconciliation  proceeding. The 
rate  filing  package  is  scheduled  to  be  filed  with  the  Texas
Commission  no later than February 28, 1995 and will be  based  on  a
test year ending June 30, 1994.

      All  parties  to  the rate proceeding except the  City  of  San
Angelo,  Texas have stipulated to and adopted an ordinance  providing
for  a  surcharge or refund for periods after October 1, 1994 to  the
extent  that  final  rates  exceed or fall short  of  interim  rates.
Although the City of San Angelo has not provided for such a "true-up"
of  rates,  WTU  appealed the City of San Angelo's ordinance  to  the
Texas  Commission in order to implement such a true-up  mechanism  in
San Angelo.

      As  described above, WTU's fuel reconciliation proceeding filed
June 30, 1994 has been consolidated with its current rate proceeding.
The  original  reconciliation  period  of  January  1,  1991  through
February  28, 1994 has been extended through June 30, 1994, in  order
to  include costs incurred through the end of the test year  for  the
consolidated rate proceeding.  Total fuel and purchased  power  costs
of  approximately  $300  million incurred during  the  reconciliation
period  are now at issue in the reconciliation proceeding.   WTU  has
taken the position that during the extended reconciliation period, it
has   under-recovered  its  fuel  and  purchased   power   costs   by
approximately  $5.2 million including interest.  WTU,  however,  does
not  intend to seek a surcharge of this under-recovered fuel  balance
or a change to the fuel factors currently in effect.

<PAGE> 49
NOTES TO FINANCIAL STATEMENTS (continued)

       WTU   anticipates  that  hearings  in  the  consolidated  rate
proceeding  will  be held in mid-1995 and that the  Texas  Commission
will issue an order in the third or fourth quarter of 1995.  WTU  and
CSW's  management  cannot  predict  the  ultimate  outcome  of  WTU's
consolidated  rate and fuel reconciliation proceeding,  but  believes
that  the  ultimate  resolution of these  matters  will  not  have  a
material  adverse  effect on WTU or CSW's results  of  operations  or
financial condition.

3.  DIVIDENDS
CSW, CPL, PSO, SWEPCO and WTU

      The  subsidiary companies' mortgage indentures, as amended  and
supplemented,  contain  certain restrictions  on  the  use  of  their
retained  earnings for cash dividends on their common  stock.   These
restrictions do not limit the ability of CSW to pay dividends to  its
shareholders.  At September 30, 1994, $904 million of the  subsidiary
companies'  retained  earnings were available  for  payment  of  cash
dividends  by  CSW to its shareholders.  At September 30,  1994,  the
amount  of  retained earnings available for payment of cash dividends
to CSW by the Electric Operating Companies is as follows:

                                 Retained Earnings
                              Available for Dividends
           Company                  (millions)
             CPL                       $211
             PSO                        130
             SWEPCO                     298
             WTU                        141

4.  EARNINGS AND DIVIDENDS PER SHARE OF COMMON STOCK

CSW

      Earnings per share of common stock are computed by dividing net
income  for  common  stock  by the average number  of  common  shares
outstanding  for the respective periods.  Dividends per common  share
reflect per share amounts paid during the periods.

5.  COMMITMENTS AND CONTINGENT LIABILITIES

CSWE Projects
CSW

       CSWE  has  provided  construction  services  to  the  Mulberry
cogeneration   facility  through  a  wholly  owned  subsidiary,   CSW
Development  I,  Inc.  The project achieved commercial  operation  in
August 1994 and added 117 Mws of on-line capacity of which CSWE  owns
50%.   CSWE's  maximum  potential liability  under  the  fixed  price
contract  is $83 million and will decrease to zero over the next  two
years   as   contractual  standards  are  met.    Additionally,   CSW
Development-I,  Inc.  has  entered into a  fixed  price  contract  to
construct  the Mulberry thermal host facility.  The maximum potential
liability  under  this  fixed price contract  is  $14  million.   The
thermal  host  facility  is expected to be  completed  by  the  first
quarter  of  1995.   CSWE has provided additional guarantees  to  the
project totaling approximately $35.2 million.

      CSWE  has entered into a purchase agreement on the Fort  Lupton
project  to  provide $79.5 million of equity upon the  occurrence  of
certain  events.   As of September 30, 1994, $38.5 million  has  been
paid.  In addition, CSWE has committed approximately $102 million  of
construction financing at September 30, 1994.  Phase I  of  the  Fort
Lupton  project, representing 122 Mws, achieved commercial  operation
in  June 1994.  Phase II of the project commenced operations in  July
1994  bringing total on-line capacity of the project to  272  Mws  of
which CSWE owns a 50% interest.  CSWE expects to syndicate the entire
construction loan to third party lenders in late 1994 or early  1995.
CSWE  has  provided two letters of credit to the project totaling  $7
million.

<PAGE> 50
NOTES TO FINANCIAL STATEMENTS (continued)

     CSWE has committed to provide up to $125 million of construction
financing to the Orange cogeneration project of which CSWE owns a 50%
interest.   Of this total, CSWE has provided $54 million at September
30, 1994.  CSWE expects to obtain third party permanent financing for
this project in 1995.

     In November 1994, CSWE transferred its 50% interest in the 40 Mw
Oildale  cogeneration  facility  to  a  non-affiliated  third  party,
Oildale  Holdings, Inc.  The Oildale project, which was financed with
third-party  non-recourse project financing, had been in  default  of
certain provisions of its loan agreement since December 1993.   Under
the  terms  of the project transfer, CSWE contributed $3  million  in
equity  in exchange for the return of a letter of credit in the  same
amount in favor of a third party lender.  CSWE had reserved for  this
liability  in  1993,  therefore, this  transaction  has  no  material
adverse effect on 1994 results of operations or financial condition.

      In  addition,  CSWE  has  posted security  deposits  and  other
security  instruments of approximately $9 million on  six  additional
projects   in   various  stages  of  development,  construction   and
operation.

Henry W. Pirkey Power Plant
CSW and SWEPCO

      In connection with the lignite mining contract for its Henry W.
Pirkey  Power Plant, SWEPCO has agreed, under certain conditions,  to
assume the obligations of the mining contractor.  As of September 30,
1994, the maximum SWEPCO would have to assume is $75.5 million.   The
maximum  amount  may vary as the mining contractor's need  for  funds
fluctuates.   The  contractor's actual obligation outstanding  as  of
September 30, 1994 is approximately $63.3 million.

6.  ACCOUNTING CHANGES
CSW, CPL, PSO, SWEPCO and WTU

      Effective January 1, 1993 each registrant adopted SFAS No. 106,
Employers'   Accounting  for  Postretirement  Benefits   Other   Than
Pensions,  SFAS  No.  112, Employers' Accounting  for  Postemployment
Benefits and SFAS No. 109, Accounting for Income Taxes.  In addition,
the  Electric  Operating  Companies  also  changed  their  method  of
accounting for unbilled revenues.


<PAGE> 51
Item  2.  Management's Discussion and Analysis of Financial Condition
and Results of Operations
CSW, CPL, PSO, SWEPCO and WTU

      Reference  is made to Management's Discussion and  Analysis  of
Financial  Condition  and  Results of  Operations  included  in  each
registrant's  1993  Annual Report on Form 10-K and each  registrant's
Quarterly  Report on Form 10-Q for the quarters ended  March  31  and
June 30, 1994.  Reference is also made to each registrant's unaudited
Financial  Statements  and  related  Notes  to  Financial  Statements
included herein.  The information included therein should be read  in
conjunction  with, and is essential in understanding,  the  following
discussion and analysis.

Capital Requirements, Liquidity and Financing
CSW, CPL, PSO, SWEPCO and WTU

Construction and Capital Expenditures

      Construction expenditures for the CSW System for the first nine
months  of  1994 were $414 million.  These construction  expenditures
were  primarily for improvements to existing production, transmission
and    distribution    facilities,    including    CPL's    345   Kv
transmission  line  between  Lon  C.  Hill  and  Coleto  Creek  power
stations,  as  well  as  an  extension by  Transok  of  existing  gas
transportation  lines.  The improvements are  required  to  meet  the
needs  of  new customers and to satisfy the changing requirements  of
existing customers.  The CSW System anticipates that the majority  of
all  funds  required for construction for the remainder of  the  year
will be provided from internal sources.

Short-Term Financing

      The  CSW  System  uses short-term debt to meet fluctuations  in
working  capital requirements and other interim capital  needs.   The
registrants,  together with other members of  the  CSW  System,  have
established a money pool to coordinate short-term borrowings  through
the issuance of CSW's commercial paper.

Long-Term Financing

     The CSW System is committed to maintaining financial flexibility
by  maintaining  a strong capital structure and favorable  securities
ratings  which help to assure future access to capital  markets  when
required.   CSW,  in  order to strengthen its capital  structure  and
support growth from time to time, may issue additional shares of  its
common  stock.   At September 30, 1994 the capitalization  ratios  of
each of the registrants were as follows:

Company                  Common     Preferred   Long Term
                         Equity       Stock        Debt
CSW                       49%          5%          46%
CPL                       47%          8%          45%
PSO                       53%          2%          45%
SWEPCO                    51%          4%          45%
WTU                       56%          1%          43%

CSW and PSO

      During  the third quarter of 1994 Standard & Poor's Corporation
lowered its credit ratings of PSO's senior secured debt from  AA-  to
A+  and preferred stock from A+ to A.  Management believes that  this
reduction will not have a material adverse effect on  CSW  and  PSO's
consolidated results of operations or financial condition.

<PAGE> 52
Item 2.   Management's Discussion and Analysis of Financial Condition
            and Results of Operations (continued)
CSW and SWEPCO

      On November 1, 1994, SWEPCO redeemed its remaining $3.7 million
of  Series U, 9 1/8% First Mortgage Bonds, due November 1, 2019.  The
funds  required  for  this transaction were  provided  by  short-term
borrowing and internal sources.  Redemption premiums are included  in
long-term debt on the balance sheets and are being amortized over  5-
30 years, in accordance with the anticipated regulatory treatment.

CSW and WTU

      During  the third quarter of 1994 Standard & Poor's Corporation
lowered its credit ratings of WTU's senior secured debt from  AA-  to
A+  and preferred stock from A+ to A.  Management believes that  this
reduction will not have a material adverse effect on  CSW  and  WTU's
results of operations or financial condition.

      In October and November WTU reacquired $7.8 million aggregate
amount of its Series  O, 9 1/4% First  Mortgage Bonds, due December 1,
2019.  The funds required  for these  transactions were provided   by
short-term   borrowings   and  internal  sources.  The  premiums  and 
reacquisition  costs  of reacquired  long-term  debt  are included in 
long-term debt on the balance  sheets and are being amortized over 10
to 30 years in accordance with the anticipated regulatory treatment.

RESTRUCTURING
CSW, CPL, PSO, SWEPCO and WTU

      As  previously  reported,  each  registrant  has  undertaken  a
restructuring  and early retirement program designed  to  consolidate
and restructure its operations in order to meet the challenges of the
changing electric utility industry and to compete effectively in  the
years  ahead.  The underlying goal of restructuring is to enable  the
Electric  Operating  Companies to focus on  and  be  accountable  for
serving   the  customer.   The  restructuring  costs  were  initially
estimated to be $97 million and were expensed in 1993.  Approximately
$6  million in additional costs have been expensed in 1994,  bringing
the  total to approximately $103 million.  Approximately $75  million
of  the restructuring costs will be paid from general corporate funds
with  the  remaining $28 million representing the  present  value  of
enhanced  benefit amounts to be paid from the benefit plan trusts  to
participants  over  future  years  in  accordance  with   the   early
retirement  program.   These  costs  will  be  funded  from   general
corporate  funds to the benefit plan trusts over future  years.   The
allocation  of  the  expenses and payments among the  registrants  is
shown  below.   The  restructuring is expected  to  be  substantially
completed  in 1994.  In November 1994, an application was filed  with
the SEC seeking approval of certain aspects of the restructuring.

Restructuring Costs (Millions)

             Employee     Pension and OPEB    Provisions Relating to        
            Termination   Costs Relating to    Employees That Will
             Payments        Employees          Not Be Terminated      Total
CSW            $10             $45                     $48             $103
CPL              3              15                      15               33
PSO              3              12                      12               27
SWEPCO           1              12                      11               24
WTU              1               7                       9               17

<PAGE> 53
Item 2.   Management's Discussion and Analysis of Financial Condition
            and Results of Operations (continued)

Restructuring Payments (Millions)

                  Amount to be Paid From    Present Value of Future 
                  General Corporate Funds   Payments From Benefit Trust   Total

CSW                         $75                         $28                $103
CPL                          25                           8                  33
PSO                          10                          17                  27
SWEPCO                       17                           7                  24
WTU                          13                           4                  17

     Each registrant expects to realize a number of benefits from the
restructuring.   Beginning in 1994 and continuing  into  the  future,
increased efficiencies and synergies are expected to be realized with
the  elimination of previously duplicated functions.  This  leads  to
enhanced communication and efficiency, which should translate into  a
reduction  in  the  rate of growth in O&M costs.   All  restructuring
costs  are  expected  to  be  recovered  within  18-24  months  after
implementation of the restructuring changes, with reductions  in  the
rate of growth of O&M costs continuing thereafter.

      A  number  of  assumptions and judgments are built  into  these
expected  benefits.   These assumptions may become  inaccurate  as  a
result  of  other  costs  and circumstances  which  are  beyond  each
registrant's  control.  If projections of future O&M  costs  are  too
low,  the restructuring should mitigate any future increases in  cost
of  service but may not result in any net O&M reduction overall.   It
is  also  assumed that staffing will be adequate at the  new  levels.
The  reductions in staff will increase the need for automation,  with
resulting increases in capital and maintenance costs.

REGULATORY MATTERS
CSW, CPL, PSO, SWEPCO and WTU

     Reference is made to Note 2 of the Notes to Financial Statements
for  a  discussion  of  each  of  the  Electric  Operating  Companies
regulatory matters.

PROPOSED EL PASO MERGER
CSW

     CSW and El Paso have entered into a Merger Agreement pursuant to
which  El  Paso would merge with a subsidiary of CSW and emerge  from
bankruptcy  protection  as a wholly owned  subsidiary  of  CSW.   All
classes  of  El Paso's creditors and shareholders have  approved  the
Modified  Plan,  which sets forth the consideration  to  be  paid  in
connection  with  the  Merger.  The total value  of  CSW's  offer  to
acquire El Paso is approximately $2.1 billion.  The aggregate  number
of  shares  of  CSW  Common  to  be  issued  in connection  with  the
Merger   cannot   be  determined  at  this  time   due   to   certain
contingencies,  including  the future price  of  CSW  Common,  future
dividend rates on CSW Common and the timing of the Effective Date  of
the  Merger.   While  the  total  number  of  shares  of  CSW  Common
ultimately to be issued cannot be determined, the value of the shares
to  be issued to El Paso stakeholders is expected to be approximately
$569 million based on an anticipated Effective Date in the first half
of  1995.   In  addition, CSW expects to make  payments  in  cash  of
approximately $335 million in connection with the consummation of the
Merger,  a  portion of which will be funded by cash in  the  El  Paso
estate  and  an  estimated $200 million of which is  expected  to  be
funded from other internal or external sources which may include  the
issuance  of CSW Common or debt securities.  Depending on the  number
of  shares  issued and the outcome of other matters discussed  below,
existing holders of CSW Common may experience short-term dilution  in
earnings. As of September 30, 1994, the price per share of CSW Common
had declined by approximately 33% since May 3, 1993, the date of  the
Merger Agreement.  Because the number of shares of CSW  Common to  be
issued to the creditor group and the  interest  rates  at which  debt
securities are to be issued to the creditor group in connection  with
the Merger are to be set on or about the Effective Date, changes in the
price of CSW Common  and the level of interest rates will  affect the
economic impact of the proposed acquisition to CSW.

<PAGE> 54
Item 2.   Management's Discussion and Analysis of Financial Condition
            and Results of Operations (continued)

      Completion  of  the  Merger is subject to  various  conditions,
including  receipt  of  necessary  regulatory  approvals   on   terms
consistent with the Merger Agreement, receipt of a satisfactory  rate
order  from  the  Texas Commission and satisfactory approval  of  the
Merger  from the New Mexico Commission, absence of a material adverse
effect  on  El  Paso  or  CSW or any fact or circumstance  which  may
reasonably  be expected to give rise to such an effect  on  El  Paso,
absence  of  any governmental enactment or order which would  have  a
material  adverse  effect on El Paso, CSW or the  prospects  for  the
business of CSW or reorganized El Paso, and other conditions.

      The  financial assumptions underlying the Modified Plan assume,
among  other  things, that El Paso will be allowed  to  increase  its
rates  to  Texas retail customers and obtain regulatory treatment  of
assets  and  certain  costs and tax matters in  a  manner  that  will
provide  for adequate rates for El Paso in the future.  The financial
assumptions  also  assume that El Paso's franchise with  Las  Cruces,
which  expired March 18, 1994, is either renegotiated or extended  on
essentially the same terms and conditions or, if not renegotiated  or
extended,  that El Paso has the legal right and authority  under  New
Mexico  state law to continue providing electric service  within  Las
Cruces.   El  Paso  has  continued to  provide  electric  service  to
customers within Las Cruces and states that it expects and intends to
continue to do so.

      On  September  12,  1994, CSW delivered a  letter  to  El  Paso
advising El Paso that the municipalization efforts in Las Cruces  and
other matters, including (i) the potential loss of other customers in
El Paso's service area, including the Holloman Air Force Base and the
White  Sands  Missile  Range in New Mexico, (ii)  cracking  in  steam
generator tubes at Palo Verde, (iii) intense political and regulatory
opposition  to  the  Merger, and (iv) a new "comparable  transmission
service" standard being imposed on the Merger by the FERC, place  the
completion  of  the  Merger in jeopardy.  CSW's September  12  letter
further advised El Paso that the foregoing matters, individually  and
cumulatively,  constitute a material adverse  effect  or  failure  of
other  closing  conditions under the Merger Agreement  which,  unless
timely  resolved  in  accordance  with  the  Merger  Agreement,  will
preclude closing of the proposed Merger.

      See  Item  5. OTHER INFORMATION IN PART II - OTHER  INFORMATION
PROPOSED EL PASO MERGER for additional information.

      As previously disclosed in CSW's Annual Report on Form 10-K for
the  year ended December 31, 1993, the Merger Agreement provides that
CSW  and  El  Paso  have the right to terminate the Merger  Agreement
under specified circumstances.  In the event the Merger Agreement  is
terminated,  a  termination fee is payable in limited  circumstances.
El Paso is required to pay a termination fee of $50 million to CSW if
El  Paso  terminates the Merger Agreement under certain circumstances
and subsequently consummates a merger with another party.  CSW and El
Paso  would be required to pay a $25 million termination fee  to  the
other  party in the case of termination based upon a material  breach
of  the  Merger Agreement or failure to approve an extension of  time
permitted to consummate the Merger under specified circumstances.  If
the Merger Agreement is terminated for any reason, whether or not any
termination fee is payable, CSW would be required, in most  cases  to
recognize as an expense certain amounts including (i) costs associated
with the Merger deferred until completion of  the  transaction, which
amounted to approximately $30 million at September 30, 1994, and which
are expected to increase at the rate of approximately $2 million  per
month; (ii) interest costs CSW has agreed to pay on behalf of El Paso
in  the  amount of approximately $7.5 million at September 30,  1994,
and  increasing thereafter; and (iii) a portion of fees and expenses,
including  legal  costs,  of  certain El  Paso  creditors  which  are
currently estimated to be approximately $2.5 million.  Management  is
unable  to  predict the ultimate outcome of the proposed Merger.   In
the event that recognition of any or all of these expenses is required,
it could have a material adverse impact on CSW's results of operations
in the period they are recognized, but would not be expected to have a
material adverse impact on CSW's continuing operations or financial
condition.

RESULTS OF OPERATIONS
CSW, CPL, PSO, SWEPCO and WTU

      Reference is made to ITEM 1.  Financial Statements in PART I  -
FINANCIAL INFORMATION for a discussion of Results of Operations.

<PAGE> 55
PART II - OTHER INFORMATION

      For  background and earlier developments relating  to  Part  II
information reference is made to each registrant's 1993 Annual Report
on  Form  10-K  and Quarterly Reports on Form 10-Q for  the  quarters
ended March 31, 1994 and June 30, 1994.

Item 1.  Legal Proceedings.

Cimmaron Litigation
CSW

      CSW and its wholly owned subsidiary, CSWE, have been named  co-
defendants in a lawsuit filed by Cimmaron in the 125th District Court
of Houston, Harris County, Texas.  Cimmaron alleges that CSW and CSWE
breached  commitments  to participate with  Cimmaron  in  the  failed
BioTech  Cogeneration Project located in Colorado.   Cimmaron  claims
breach  of  contract,  fraud  and  negligent  misrepresentation  with
alleged damages totaling $250 million.  Trial has been set for  April
10,  1995.   CSW  and  CSWE have answered the suit  and  are  in  the
beginning  stages of pre-trial discovery.  Management of  CSW  cannot
predict  the  outcome of this litigation, but believes that  CSW  and
CSWE  have  defenses  to  these  complaints  and  are  pursuing  them
vigorously.

CPL

Toxic Substances Control Act Inspection
CSW and CPL

      On October 1, 1994, CPL received a complaint order from the EPA
regarding  alleged  violations  observed  during  a  1992  EPA  Toxic
Substances Control Act inspection.  The proposed penalty was $90,750.
CPL  has  filed  a  response with the EPA requesting  a  hearing  and
reduced penalties.

Gas Supplier Claims
CSW and PSO

      PSO has been named defendant in complaints filed in Federal and
state courts of Oklahoma and Texas in 1984 through September 1994  by
gas  suppliers  alleging claims arising out of certain  gas  purchase
contracts. Cases currently pending seek approximately $32 million  in
actual  damages, together with claims for punitive damage  which,  in
compliance  with  pleading code requirements, are alleged  to  be  in
excess  of  $10,000.  The plaintiffs seek relief through  the  filing
dates as well as attorney fees. As a result of settlements among  the
parties, certain plaintiffs dismissed their claims with prejudice  to
further action.  The settlements did not have a significant effect on
CSW's  or  PSO's  consolidated results of operations.  The  remaining
suits  are in the preliminary stages.  Management cannot predict  the
outcome of these proceedings.  However, management believes that  PSO
has   defenses  to  these  complaints  and  intends  to  pursue  them
vigorously.  Management also believes that the ultimate resolution of
the  remaining complaints will not have a material adverse effect  on
PSO's  or  CSW's  consolidated results  of  operations  or  financial
condition.

Coal Transportation Contract
CSW and PSO

     In June 1992, PSO filed suit in Federal District Court in Tulsa,
Oklahoma  against a rail carrier seeking declaratory relief  under  a
long-term contract for the transportation of coal.  In July 1992, the
defendant  carrier asserted counterclaims against PSO  alleging  that
PSO  breached the contract.  The counterclaims sought damages  in  an
unspecified  amount.  In December 1993, PSO amended its suit  against
the  defendant carrier seeking damages and declaratory  relief  under
Federal  and  state  anti-trust laws.  PSO and the defendant  carrier
filed  motions for summary judgment on certain dispositive issues  in
the  litigation.  In March 1994, the court issued an  order  granting
PSO's  motions  for  summary  judgment and  denying  the  defendant's
motion.  It was not necessary for the court to decide the Federal and
state

<PAGE> 56
PART II - OTHER INFORMATION (continued)

anti-trust claims raised by PSO.  Judgment was rendered in  favor  of
PSO  by the United States District Court in May 1994.  In June  1994,
the  defendant  rail  carrier appealed this judgment  to  the  United
States  Court of Appeals for the Tenth Circuit.  This appeal  is  now
pending.

     In May 1994, in a related arbitration, an arbitration panel made
an award favorable to PSO concerning basic transportation rates under
the  coal transportation contract described above, and concerning the
contract  mechanism  for adjustment of future  transportation  rates.
These  arbitrated  issues were not involved in  the  related  lawsuit
described  above.  The defendant rail carrier has filed an action  to
vacate the arbitration award in the District Court for Dallas County,
Texas.   PSO removed this action to the United States District  Court
for  the  Northern  District of Texas, and filed a motion  to  either
dismiss  this  action  or have it transferred to  the  United  States
District  Court for the Northern District of Oklahoma.  The defendant
rail carrier moved to remand the action to state court.  In September
1994,  the United States District Court for the Northern District  of
Texas denied the rail carrier's motion to remand, and granted  PSO's
motion to transfer the action to  the  United  States District  Court
for the Northern District of Oklahoma.  Separately, PSO has filed  an
action to confirm the arbitration award in the United States District
Court for the Northern District of Oklahoma,  and the defendant  rail
carrier has filed a motion to dismiss this confirmation action.

Other Legal Claims and Proceedings
CSW, CPL, PSO, SWEPCO and WTU

      The  CSW  System  is party to various other  legal  claims  and
proceedings  arising  in the normal course of  business.   Management
does  not  expect  disposition of these matters to  have  a  material
adverse effect on the registrants' results of operations or financial
condition.

Item 5.  Other Information.

Proposed El Paso Merger
CSW

     As previously announced, CSW has entered into a Merger Agreement
pursuant  to which El Paso would emerge from bankruptcy as  a  wholly
owned  subsidiary  of  CSW.  Various regulatory approvals  and  other
conditions  must  be  obtained or met on terms  satisfactory  to  CSW
before it will consummate the Merger.  Background information on  the
proposed El Paso merger is contained in CSW's Annual Report  on  Form
10-K dated December 31, 1993 and CSW's Quarterly Reports on Form 10-Q
dated March 31, 1994 and June 30, 1994.  Subsequent developments  are
set forth below.

      On June 14, 1994, Las Cruces filed a motion with the Bankruptcy
Court to lift the automatic stay imposed by the bankruptcy filing  to
allow  it to (i) commence action against El Paso for failure  to  pay
franchise fees after expiration of the franchise in March 1994;  (ii)
enter  El  Paso's  property to conduct an appraisal of  the  electric
distribution system and any suitability studies; (iii) give notice of
intent  to file a condemnation action; and (iv) commence state  court
condemnation  proceedings  against  El  Paso  to  condemn  El  Paso's
distribution system within Las Cruces' city limits.

      On  June  29 and July 1, 1994, El Paso and CSW filed  responses
opposing  the  Las Cruces motion.  On August 1, 1994,  CSW  filed  an
amended  response  to  the Las Cruces motion which  states  that  the
threat  or  actual  commencement of condemnation proceedings  by  Las
Cruces  or  the  elimination of El Paso's service to  Las  Cruces  by
condemnation or otherwise may constitute an El Paso Material  Adverse
Effect,  the  absence of which is a condition of CSW's obligation  to
consummate the Merger.  The existence of an El Paso Material  Adverse
Effect  would  preclude consummation of the Merger and  the  Modified
Plan,  unless  CSW waives this condition in writing.   CSW's  amended
response  concludes that Las Cruces' intention to file a condemnation
proceeding creates a situation that must be favorably resolved before
the closing of the Merger.

<PAGE> 57
PART II - OTHER INFORMATION (continued)

      By  letter dated August 5, 1994, El Paso protested CSW's filing
of  the  amended  response and asserted its disagreement  with  CSW's
position  regarding Las Cruces.  In addition, El Paso  asserted  that
CSW's  filing  of the amended response over El Paso's  objection  was
contrary to the terms of the Merger Agreement.

      On  August  22, 1994, Las Cruces entered into a wholesale  full
requirements power contract with SPS to supply power to  a  municipal
utility  proposed  to be established by Las Cruces.   On  August  30,
1994,  voters  in  Las  Cruces approved  by  a  two-to-one  margin  a
referendum authorizing Las Cruces to proceed with efforts to  acquire
from  El  Paso,  through negotiated purchase or eminent  domain,  the
electric  utility  system  of El Paso within  Las  Cruces,  including
certain   distribution,   substation  and   associated   transmission
facilities.

      On  September 12, 1994, CSW delivered a response to  El  Paso's
August  5  letter.   In its September 12 letter, CSW  reiterated  its
position that Las Cruces is a material element of CSW's bargain  with
El  Paso and advised El Paso that the municipalization efforts in Las
Cruces  and other matters, including (i) the potential loss of  other
customers in El Paso's service area, including the Holloman Air Force
Base  and  the White Sands Missile Range in New Mexico, (ii) cracking
in  steam generator tubes at Palo Verde, (iii) intense political  and
regulatory  opposition  to the Merger, and  (iv)  a  new  "comparable
transmission  service" standard being imposed on the  Merger  by  the
FERC,  place  the  completion  of  the  Merger  in  jeopardy.   CSW's
September  12  letter  further advised El  Paso  that  the  foregoing
matters, individually and cumulatively, constitute a material adverse
effect  or  failure  of  other closing conditions  under  the  Merger
Agreement which, unless timely resolved in accordance with the Merger
Agreement, will preclude closing of the proposed Merger.

      Since CSW's September 12 letter, CSW has exchanged letters with
El  Paso  and  others  regarding  the interpretation  of  the  Merger
Agreement and the legal significance of the matters cited by  CSW  in
its September 12 letter.  These letters are summarized below.

      On  September 14, 1994, CSW filed a second amended response  to
Las  Cruces'  motion to lift the stay in bankruptcy.  In  its  second
amended  response,  CSW  stated that, whether  or  not  the  stay  is
modified or maintained, the intent and plan of Las Cruces to  file  a
condemnation proceeding creates a situation that must be  timely  and
favorably resolved by El Paso before the consummation of the  Merger.
Nevertheless, because El Paso believes that maintenance of  the  stay
is  in  the best interests of the Merger and the El Paso estate,  and
because  El  Paso believes it is in a better position to resolve  the
Las  Cruces  dispute  with  the  stay in  place,  CSW  supported  the
maintenance  of  the  stay as a means of avoiding disruption  pending
resolution of the Las Cruces dispute.

      By letter dated September 16, 1994, El Paso took issue with the
positions  set forth by CSW in its September 12 letter  and  asserted
that  CSW's September 12 letter had inflicted irreparable harm on  El
Paso and the Merger process.

      On September 20, 1994, following a hearing on the June 14, 1994
motion  of  Las Cruces discussed above, the El Paso bankruptcy  judge
indicated orally that, effective January 1, 1995, he would lift  that
stay on certain actions against El Paso and would allow Las Cruces to
pursue  condemnation proceedings against El Paso with respect to  the
El  Paso electric distribution system within Las Cruces.  El Paso has
filed  a  motion  seeking clarification of such  oral  ruling  as  to
whether  Las  Cruces may take immediate possession  of  the  El  Paso
distribution system under the New Mexico condemnation statutes.   The
 Bankruptcy Court has not, as of the date of  this  writing, issued a
written order with respect to the lifting of the stay, nor acted on 
El Paso's clarification motion.

      By  letter  dated  September 23, 1994 El Paso  requested  CSW's
consent  to  meet  with  the  City  of  Las  Cruces  to  discuss  the
possibility of a resolution of El Paso's dispute with Las Cruces.

<PAGE> 58
PART II - OTHER INFORMATION (continued)

      By  letter  dated October 3, 1994, CSW responded to  El  Paso's
September  16  letter and reaffirmed the positions set forth  in  its
September 12 letter.  In addition, CSW consented to El Paso's meeting
with  Las  Cruces but advised El Paso that CSW would not  participate
directly in negotiations between Las Cruces and El Paso.

      By  letter  dated October 7, 1994, CSW's New Mexico  regulatory
counsel  set  forth  CSW's disagreement with  El  Paso's  New  Mexico
regulatory counsel's evaluation of the situation.

      By  letter  dated  October 5, 1994,  counsel  to  the  El  Paso
unsecured creditors committee, with the concurrence of certain  other
creditor  groups,  advised  CSW  that the  committee  disagreed  with
certain positions set forth in CSW's September 12 letter to El  Paso.
By  letter  dated October 27, 1994, CSW responded to and  stated  its
disagreement  with  various statements set  forth  in  the  unsecured
creditors committee's letter.

     By letter dated October 5, 1994, El Paso's New Mexico regulatory
counsel  asserted  that  CSW's September  12  letter  had  "adversely
affected  proceedings in the New Mexico Commission" relating  to  the
Merger  and  that  the  letter  "is being  widely  interpreted  as  a
statement from CSW that the merger will not close."  In addition, the
letter  asserted  that  New  Mexico regulators  appear  reluctant  to
proceed with the Merger case because the merger appears uncertain and
speculative."  By letter dated  October  7, 1994,  CSW's  New  Mexico 
regulatory counsel set forth CSW's disagreement  with El  Paso's  New
Mexico regulatory counsel's evaluation of the situation. On October 12,
1994, a hearing examiner held a prehearing conference covering scheduling
and other matters.  On October 14, 1994, CSW filed a Statement of Position
and Request for Procedural Schedule in the New Mexico proceeding. El Paso
filed a separate position statement after advising CSW, by letter dated
October  14, 1994, that CSW's statement of position did not "state  a
sufficiently  clear  and strong commitment  by  CSW  to  closing  the
merger."   By  letter  dated  October  25,  1994,  CSW's  New  Mexico
regulatory  counsel stated that the filing by El Paso of  a  separate
position   statement  "impairs  our  ability  to   obtain   necessary
regulatory approvals from the New Mexico Commission on a timely basis
by  implying  that  there  are severe problems  in  the  relationship
between  El Paso and CSW" and "the lack of a favorable resolution  of
Las Cruces municipalization efforts continues to not only prevent the
closing  of the merger, but is also hindering our ability  to  obtain
New Mexico regulatory approvals."

      By  letter  dated  October 18, 1994,  El  Paso  reasserted  its
position   that  the  Merger  Agreement  does  not  condition   CSW's
obligation to consummate the Merger on a favorable resolution of  the
Las  Cruces situation and again requested CSW's consent to meet  with
Las Cruces.

      By  letter dated October 27, 1994, CSW reaffirmed the positions
taken  in  its  September 12 and October 3 letters,  including  CSW's
consent of El Paso's meeting with Las Cruces and CSW's willingness to
discuss  with  El  Paso  possible  resolutions  of  the  Las   Cruces
situation.

     On October 11, 1994, the Bankruptcy Court granted an application
by  El  Paso  to employ litigation counsel to advise El  Paso  as  to
ongoing  activities with CSW and to assist El Paso  as  to  the  best
means  of  preserving its rights.  On October 28, 1994, CSW  filed  a
response  to El Paso's application, in which CSW stated, among  other
things, that the hiring and future use of litigation counsel  may  be
incongruous with the goal of consummating the Merger.

      CSW  continues  to  use  its best efforts  to  obtain  required
regulatory approvals and to consummate the Merger.  At the same time,
however,  CSW  continues to monitor contingencies which may  preclude
the  consummation  of  the  Merger such  as  the  potential  loss  of
significant portions of El Paso's service area, including Las  Cruces
and  two  military installations, Holloman Air Force Base  and  White
Sands Missile Range, regulatory risks principally related to approval
of  the Merger and El Paso's request for a rate increase in Texas  as
well  as  the effects of the conditions imposed by Federal  or  state
regulatory  agencies  on the approval of the  Merger,  and  operating
risks associated with the ownership of an interest in Palo Verde.

<PAGE> 59
PART II - OTHER INFORMATION (continued)

Texas Commission Application

      As  previously reported, El Paso filed for a base rate increase
of  approximately $41.4 million with the Texas Commission on  January
10,  1994  and CSW proposed a settlement of the rate proceeding  that
would  limit  such base rate increase to $25 million.   On  June  23,
1994,  the El Paso City Council voted to reduce El Paso's rates $15.7
million following a recommendation from the City of El Paso's  Public
Utility  Regulatory Board.  The City of El Paso's decision  has  been
appealed to the Texas Commission and consolidated with the rate  case
pending before that commission.

      On  June 24, 1994, the Staff filed testimony in the case before
the  Texas Commission recommending an increase in base rates of $17.1
million, and taking the position that the proposed Merger is  not  in
the  public interest because of the possible cost increases to  CSW's
subsidiaries, which the Staff attributed to increased financial  risk
associated   with  the  proposed  acquisition  of  El   Paso.    This
recommendation  was revised to $21.5 million in  October  1994.   The
Staff also took the position that the proposed purchase price is  too
high by $300 to $500 million and that it disagreed with the estimates
of  the  Merger-related savings presented by CSW and El Paso  in  the
case.   Hearings at the Texas Commission began on July 20,  1994  and
were completed in early November 1994.  The administrative law judges
are  expected  to issue an examiner's report by early  January  1995,
with  a decision on the merits from the Texas Commission expected  in
late  February  1995.   At this time it is not  possible  to  predict
either  the level of rates the Texas Commission will order or whether
the  Texas  Commission will find the proposed Merger  to  be  in  the
public interest.

      Effective July 16, 1994, El Paso implemented under bond, a base
rate  increase  of  approximately $25 million  annually,  subject  to
refund  depending  on  the outcome of the rate case,  for  its  Texas
jurisdictional  customers.  The increase in rates  is  authorized  by
applicable   statute  and  regulation.   Because   of   the   current
uncertainty  as to the final outcome of the proceeding, El  Paso  has
stated that it is deferring the recognition of the revenues resulting
from the increased rates.

New Mexico Commission Application

      On  October 27, 1994, the hearing examiner assigned to hear CSW
and  El  Paso's  merger application before the New Mexico  Commission
issued  an  order  amending the procedural schedule  to  provide  for
hearings  beginning February 13, 1995.  This revised  schedule  would
allow  in  the issuance of a final order by the New Mexico Commission
in June 1995.

FERC Applications

      On  August  1, 1994, the FERC issued orders in two  proceedings
that  relate to the Merger.  In an order issued under section 211  of
the  FPA,  the FERC preliminarily found that "a final order requiring
SPS  to  provide the transmission service requested by the Applicants
would  comply with the statutory standards, once reliability concerns
have been met."  The FERC's order rejects assertions made by SPS that
the  FERC  has  no authority under section 211 to order  transmission
service where the purpose of the service is to allow coordination  of
merging  utilities' operations.  The order directed  SPS  to  perform
studies  so  that  the FERC can determine whether  provision  of  the
requested  transmission service will unreasonably impair reliability.
Such  studies and supplemental pleadings analyzing the studies,  were
filed  with the FERC in early October and November 1994.   If,  after
reviewing  the studies and comments filed by SPS, CSWS and  El  Paso,
the   FERC  concludes  that  reliability  will  not  be  unreasonably
impaired, the FERC will issue a further "proposed order" requiring El
Paso,  CSWS  and SPS to negotiate the rates, terms and conditions  on
which the requested transmission service will be provided.

      The  FERC also issued an order under section 203 of the FPA  in
which  the FERC ruled that it will require merging utilities to offer
transmission service to others on a basis that is comparable to their
own  uses of their transmission systems.  On August 10, 1994, CSW and
El Paso notified the FERC that they

<PAGE> 60
PART II - OTHER INFORMATION (continued)

will  accept,  as  a  condition  to  the  FERC's  approval  of  CSW's
acquisition  of  El  Paso, the requirement to amend  their  non-ERCOT
transmission  tariffs to offer "comparable service."  On  August  31,
1994,  CSW  and  El Paso filed with the FERC a request for  rehearing
that,  among other things, asks the FERC to reconsider the imposition
of  the comparable service requirement.  On August 31, 1994, CSW  and
El  Paso  also  filed  the form of transmission  tariffs  they  would
propose to file with the FERC in order to meet the comparable service
requirement  if  the  requirement  is  upheld  and  the   Merger   is
consummated.

      The  FERC has not yet determined what "comparable service"  is.
However,  the FERC said it will hold hearings to establish what  uses
PSO, SWEPCO and El Paso make of their own systems.  The hearings also
will  examine  likely costs and benefits of the Merger and  determine
whether the Merger is consistent with the public interest.  The  FERC
has  instructed  one  of its administrative law judges  to  issue  an
initial decision by April 14, 1995.  A FERC administrative law  judge
established a procedural schedule whereby hearings begin  January  3,
1995,  and  the judge's initial decision is expected to be issued  by
March 24, 1995.

      In  agreeing  to  accept, as a condition  to  the  Merger,  the
requirement  that comparable service be provided over  CSW's  and  El
Paso's non-ERCOT transmission facilities, both CSW and El Paso do not
intend to waive or otherwise prejudice any of their rights, including
but  not limited to the right to seek rehearing of the order  or  any
other order the FERC later enters in these proceedings.  In addition,
both  CSW  and El Paso do not intend to waive or otherwise  prejudice
their right under the FPA to seek judicial review of the order or any
subsequent order or orders, if and to the extent CSW and El Paso deem
such action necessary or advisable.

Palo Verde

      The  operating  agent  of  Palo Verde,  APS,  discovered  axial
cracking in steam generator tubes in Unit 2 following a tube  rupture
in  March 1993.  APS began an ongoing examination and analysis of the
tubes  in each of the two steam generators in each unit of Palo Verde
and, as a result, has identified axial cracking in Unit 3 and another
more  common  type of cracking in the steam generator  tubes  of  all
three  units.  APS has indicated that it believes the axial  cracking
in Units 2 and 3 is due to the susceptibility of tube materials to  a
combination  of  deposits  on  the  tubes  and  the  relatively  high
temperatures at which all three units at Palo Verde are  designed  to
operate.  According to statements by APS and El Paso, the form of the
degradation  experienced in the steam generators is uncommon  in  the
nuclear  industry.   APS has stated that it believes  it  can  retard
further  tube  degradation to acceptable levels by remedial  actions,
which include chemically cleaning the steam generators and performing
analyses and adjustments that will allow the units to be operated  at
lower  temperatures without appreciably reducing their power  output.
These analyses and adjustments have been performed on all three units
with  Units  2  and  3  operating at 100% of capability  and  Unit  1
operating  at  98%  of capability.  The remedial  actions  have  been
completed  on  Units 2 and 3 and, except for chemical  cleaning,  are
complete  on  Unit  1.   El  Paso has stated  that  it  is  incurring
increased  maintenance costs related to the mid-cycle inspections  of
the  steam  generator tubes and the remedial actions being undertaken
to retard tube degradation.  El Paso also incurs additional costs for
fuel and/or purchased power during periods in which one or more units
are  removed  from  service every 6 months for inspections.   In  its
September  12,  1994  letter  to  El  Paso,  CSW  stated   that   the
significance of the tube cracking problems will have to be determined
before CSW will close the Merger.

Other

      El  Paso  is subject to the informational requirements  of  the
Securities  and Exchange Act of 1934, as amended, and  in  accordance
therewith  files  reports and other information with  the  SEC.   For
additional  information concerning El Paso, see El  Paso's  Quarterly
Reports  on  Form  10-Q  dated March 31,  1994,  June  30,  1994  and
September  30,  1994  and the documents referenced  therein  and  its
Annual  Report on Form 10-K dated December 31, 1993 and the documents
referenced therein.

<PAGE> 61
PART II - OTHER INFORMATION (continued)

Environmental Matters
Ash Creek Mining Company
PSO

       In  August  1994,  PSO  received  approval  from  the  Wyoming
Department of Environmental Quality to begin reclamation  of  a  coal
mine owned by Ash Creek Mining Company, a wholly owned subsidiary  of
PSO,  in  Sheridan, Wyoming.  PSO's subsidiary recorded a $3  million
liability  in  1993  for  the  estimated reclamation  costs.   Actual
reclamation  work  is  expected  to  commence  in  early  1995,  with
completion  estimated  in  late 1996.  Surveillance  monitoring  will
continue ten years subsequent to final reclamantion.

PCB Storage Facilities
PSO

      PSO investigated and identified PCB contamination at one of its
PCB  storage facilities.  PSO made proper notification to the EPA  of
the  contamination  that  was caused by spills  prior  to  PCB  spill
regulations.   PSO  negotiated  a  remediation  plan  with  the  EPA.
Implementation   of  the  remediation  plan  is  expected   to   cost
approximately $150,000.

Sol Lynn Superfund Site
CSW and CPL

      The Sol Lynn salvage yard was declared a superfund site by  the
EPA  after it was found to contain a number of contaminants including
PCBs.   Gulf  States  Utilities  Company  remediated  the  site   for
approximately  $2 million and is trying to recover a portion  of  the
remediation  costs  from  PRPs,  including  CPL.   CPL  believes  its
liability  is extremely limited and is negotiating with  Gulf  States
Utilities  Company  to determine its share, if  any,  of  remediation
costs.

Rochester Substation Spill
WTU

     As previously reported, in September 1992, an automobile crashed
into  WTU's  69  Kv  substation  in Rochester,  Texas  and  struck  a
transformer containing 1,500 gallons of 25 parts per million PCB oil.
WTU  responded promptly and coordinated clean up efforts  with  state
officials.   In December 1993, WTU contracted with a consulting  firm
to  ascertain the impact of the spill on the area ground water and to
help  determine  WTU's  effectiveness in the clean  up  effort.   The
consultant's report, dated June 30, 1994, concluded that the site had
been  properly  cleaned up with no residual impact to the  subsurface
geology  at  the site, and WTU has requested the TNRCC to close  this
matter.

Board of Directors Appointment
WTU

      On October 25, 1994, Dian Graves Owen was appointed to serve as
a member of the WTU board of directors.

<PAGE> 62
PART II - OTHER INFORMATION (continued)

Item 6.  Exhibits and Reports on Form 8-K.

(a)  Exhibits:
  (12) Computation of Ratio of Earnings to Fixed Charges
       CPL - (Exhibit 12.1)
       PSO - (Exhibit 12.3)
       SWEPCO - (Exhibit 12.4)
       WTU - (Exhibit 12.5)

       Computation of Ratio of Earnings to Combined Fixed Charges and Preferred 
         Stock Dividends
       CPL - (Exhibit 12.2)

  (27) Financial Data Schedules
       CSW - (Exhibit 27.1)
       CPL - (Exhibit 27.2)
       PSO - (Exhibit 27.3)
       SWEPCO - (Exhibit 27.4)
       WTU - (Exhibit 27.5)

(b)  Reports on Form 8-K:

CSW
      CSW  filed  a Current Report on Form 8-K, dated  July  5,
      1994,  Item  5.  Other Events, reporting  the  rulings  by  the
      Supreme Court of Texas in the deferred accounting cases of  CPL
      and WTU.

      CSW  filed a Current Report on Form 8-K, dated  September
      14,  1994, Item 5.  Other Events, reporting developments in the
      proposed El Paso Merger.

      CSW  filed  a Current Report on Form 8-K, dated  October  31,
      1994,  Item 5.  Other Events, reporting developments  in  CPL's
      rate case.

CPL
      CPL  filed a Current Report on Form 8-K, dated July 5,  1994,
      Item 5. Other Events, reporting the ruling by the Supreme Court
      of Texas in CPL's deferred accounting case.

      CPL  filed  a Current Report on Form 8-K, dated  October  31,
      1994,  Item 5.  Other Events, reporting developments  in  CPL's
      rate case.

WTU
      WTU  filed  a Current Report on Form 8-K, dated  July  5,
      1994,  Item  5.   Other Events, reporting  the  ruling  by  the
      Supreme Court of Texas in WTU's deferred accounting case.

<PAGE> 63
SIGNATURE

      Pursuant to the requirements of the Securities and Exchange Act
of  1934, each registrant has duly caused this report to be signed on
its  behalf  by  the  undersigned  thereunto  duly  authorized.   The
signature  for each undersigned registrant shall be deemed to  relate
only   to  matters  having  reference  to  such  registrant  or   its
subsidiaries.


                 CENTRAL AND SOUTH WEST CORPORATION
                                  

Date:  November 14, 1994      WENDY G. HARGUS
                              Wendy G. Hargus
                              Controller and Chief Accounting Officer
                              (Principal Accounting Officer)



                   CENTRAL POWER AND LIGHT COMPANY
                 PUBLIC SERVICE COMPANY OF OKLAHOMA
                 SOUTHWESTERN ELECTRIC POWER COMPANY
                    WEST TEXAS UTILITIES COMPANY
                                  

Date:  November 14, 1994      R. RUSSELL DAVIS
                              R. Russell Davis
                              Controller and Chief Accounting Officer
                              (Principal Accounting Officer)


<PAGE> 64
                                                         EXHIBIT 12.1

              CENTRAL POWER AND LIGHT COMPANY
             RATIO OF EARNINGS TO FIXED CHARGES
       FOR THE TWELVE MONTHS ENDED SEPTEMBER 30, 1994
                  (Thousands Except Ratio)
                        (Unaudited)


Operating Income                                            $203,378

Adjustments:
  Federal income taxes                                        36,551
  Provision for deferred Federal income taxes                 41,437
  Deferred investment tax credits                             (5,789)
  Other income and deductions                                    867
  Allowance for borrowed and equity funds
    used during construction                                   3,648
  Mirror CWIP amortization                                    69,925

        Earnings                                            $350,017


Fixed Charges:
  Interest on long-term debt                                $109,935
  Interest on short-term debt and other                       12,221

        Fixed Charges                                       $122,156


Ratio of Earnings to Fixed Charges                              2.87



<PAGE> 65
                                                          EXHIBIT 12.2

              CENTRAL POWER AND LIGHT COMPANY
        RATIO OF EARNINGS TO COMBINED FIXED CHARGES
               AND PREFERRED STOCK DIVIDENDS
       FOR THE TWELVE MONTHS ENDED SEPTEMBER 30, 1994
                  (Thousands Except Ratio)
                        (Unaudited)


Operating Income                                            $203,378

Adjustments:
  Federal income taxes                                        36,551
  Provision for deferred Federal income taxes                 41,437
  Deferred investment tax credits                             (5,789)
  Other income and deductions                                    867
  Allowance for borrowed and equity funds
    used during construction                                   3,648
  Mirror CWIP amortization                                    69,925

        Earnings                                            $350,017


Fixed Charges:
  Interest on long-term debt                                $109,935
  Interest on short-term debt and other                       12,221
  Preferred stock dividend requirements                       20,428

        Fixed Charges and Preferred Requirements            $142,584


Ratio of Earnings to Combined Fixed Charges
  and Preferred Stock Dividends                                 2.45



<PAGE> 66
                                                         EXHIBIT 12.3

     PUBLIC SERVICE COMPANY OF OKLAHOMA (CONSOLIDATED)
             RATIO OF EARNINGS TO FIXED CHARGES
       FOR THE TWELVE MONTHS ENDED SEPTEMBER 30, 1994
                  (Thousands Except Ratio)
                        (Unaudited)


Operating Income                                             $73,120

Adjustments:
  Federal and state income taxes                              22,422
  Provision for deferred Federal
    and state income taxes                                      (225)
  Deferred investment tax credits                             (2,790)
  Other income and deductions                                    738
  Allowance for borrowed and equity funds
    used during construction                                   2,017

        Earnings                                             $95,282


Fixed Charges:
  Interest on long-term debt                                 $29,595
  Amortization of debt issuance cost                           1,568
  Other interest                                               2,116

        Fixed Charges                                        $33,279


Ratio of Earnings to Fixed Charges                              2.86



<PAGE> 67
                                                          EXHIBIT 12.4

                 SOUTHWESTERN ELECTRIC POWER COMPANY
                 RATIO OF EARNINGS TO FIXED CHARGES
           FOR THE TWELVE MONTHS ENDED SEPTEMBER 30, 1994
                      (Thousands except Ratio)
                             (Unaudited)


Operating Income                                            $118,455

Adjustments:
  Federal and state income taxes                              38,616
  Provision for deferred Federal and
    state income taxes                                        (7,915)
  Deferred investment tax credits                             (4,892)
  Other income and deductions                                    793
  Allowance for borrowed and equity funds
    used during construction                                   4,186
  Interest portion of financing leases                         2,022

        Earnings                                            $151,265


Fixed Charges:
  Interest on long-term debt                                 $43,558
  Amortization of debt issuance cost                           3,547
  Other interest                                               2,524
  Interest portion of financing leases                         2,022

        Fixed Charges                                        $51,651


Ratio of Earnings to Fixed Charges                              2.93


<PAGE> 68
                                                           EXHIBIT 12.5

                WEST TEXAS UTILITIES COMPANY
             RATIO OF EARNINGS TO FIXED CHARGES
       FOR THE TWELVE MONTHS ENDED SEPTEMBER 30, 1994
                  (Thousands Except Ratio)
                        (Unaudited)


Operating Income                                             $48,236

Adjustments:
  Federal income taxes                                         9,350
  Provision for deferred Federal income taxes                  4,134
  Deferred investment tax credits                             (1,321)
  Other income and deductions                                  2,067
  Allowance for borrowed and equity funds
    used during construction                                     389

        Earnings                                             $62,855


Fixed Charges:
  Interest on long-term debt                                 $18,668
  Interest on short-term debt and other                        3,193

        Fixed Charges                                        $21,861


Ratio of Earnings to Fixed Charges                              2.88


<TABLE> <S> <C>

<ARTICLE> UT
<CIK> 0000018540
<NAME> CENTRAL AND SOUTH WEST
<MULTIPLIER> 1,000,000
       
<S>                        <C>                 <C>                 <C>                 <C>                 <C>
<PERIOD-TYPE>              QTR-3               QTR-3               9-MOS               9-MOS               12-MOS
<FISCAL-YEAR-END>                 DEC-31-1994         DEC-31-1993         DEC-31-1994         DEC-31-1993          DEC-31-1993
<PERIOD-START>                    JUL-01-1994         JUL-01-1993         JAN-01-1994         JAN-01-1993          JAN-01-1993
<PERIOD-END>                      SEP-30-1994         SEP-30-1993         SEP-30-1994         SEP-30-1993          DEC-31-1993
<BOOK-VALUE>                         PER-BOOK            PER-BOOK            PER-BOOK            PER-BOOK             PER-BOOK
<TOTAL-NET-UTILITY-PLANT>               7,307                   0               7,307                   0                7,237
<OTHER-PROPERTY-AND-INVEST>               599                   0                 599                   0                  570
<TOTAL-CURRENT-ASSETS>                  1,393                   0               1,393                   0                1,279
<TOTAL-DEFERRED-CHARGES>                  516                   0                 516                   0                  518
<OTHER-ASSETS>                          1,161                   0               1,161                   0                1,019
<TOTAL-ASSETS>                         10,976                   0              10,976                   0               10,623
<COMMON>                                  665                   0                 665                   0                  659
<CAPITAL-SURPLUS-PAID-IN>                 547                   0                 547                   0                  518
<RETAINED-EARNINGS>                     1,841                   0               1,841                   0                1,753
<TOTAL-COMMON-STOCKHOLDERS-EQ>          3,053                   0               3,053                   0                2,930
                      35                   0                  35                   0                   58
                               292                   0                 292                   0                  292
<LONG-TERM-DEBT-NET>                    2,822                   0               2,822                   0                2,602
<SHORT-TERM-NOTES>                          0                   0                   0                   0                    0
<LONG-TERM-NOTES-PAYABLE>                  50                   0                  50                   0                   50
<COMMERCIAL-PAPER-OBLIGATIONS>          1,547                   0                 739                   0                1,410
<LONG-TERM-DEBT-CURRENT-PORT>              11                   0                  11                   0                   26
                   0                   0                   0                   0                    0
<CAPITAL-LEASE-OBLIGATIONS>                16                   0                  16                   0                   19
<LEASES-CURRENT>                            4                   0                   4                   0                    3
<OTHER-ITEMS-CAPITAL-AND-LIAB>          3,146                   0               3,146                   0                3,153
<TOT-CAPITALIZATION-AND-LIAB>          10,976                   0              10,976                   0               10,623
<GROSS-OPERATING-REVENUE>               1,070               1,140               2,828               2,844                    0
<INCOME-TAX-EXPENSE>                       89                  96                 150                 145                    0
<OTHER-OPERATING-EXPENSES>                742                 825               2,189               2,239                    0
<TOTAL-OPERATING-EXPENSES>                831                 921               2,339               2,384                    0
<OPERATING-INCOME-LOSS>                   239                 219                 489                 460                    0
<OTHER-INCOME-NET>                         27                  31                  71                  68                    0
<INCOME-BEFORE-INTEREST-EXPEN>            266                 250                 560                 528                    0
<TOTAL-INTEREST-EXPENSE>                   77                  69                 216                 205                    0
<NET-INCOME>                              189                 181                 344                 369                    0
                 5                   5                  14                  14                    0
<EARNINGS-AVAILABLE-FOR-COMM>             184                 176                 330                 355                    0
<COMMON-STOCK-DIVIDENDS>                   81                  76                 241                 229                    0
<TOTAL-INTEREST-ON-BONDS>                  56                  53                 164                 165                    0
<CASH-FLOW-OPERATIONS>                    317                 375                 530                 627                    0
<EPS-PRIMARY>                             .97                 .93                1.75                1.88                    0
<EPS-DILUTED>                               0                   0                   0                   0                    0
        


</TABLE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
NTRAL POWER AND LIGHT COMPANY
<ARTICLE> UT
<SUBSIDIARY>
   <NUMBER> 003
   <NAME> CENTRAL POWER AND LIGHT COMPANY
<MULTIPLIER> 1,000
       
<S>                        <C>                 <C>                 <C>                 <C>                <C>
<PERIOD-TYPE>              QTR-3               QTR-3               9-MOS               9-MOS              12-MOS
<FISCAL-YEAR-END>                 DEC-31-1994         DEC-31-1993         DEC-31-1994        DEC-31-1993          DEC-31-1993
<PERIOD-START>                    JUL-01-1994         JUL-01-1993         JAN-01-1994        JAN-01-1993          JAN-01-1993
<PERIOD-END>                      SEP-30-1994         SEP-30-1993         SEP-30-1994        SEP-30-1993          DEC-31-1993
<BOOK-VALUE>                         PER-BOOK            PER-BOOK            PER-BOOK           PER-BOOK             PER-BOOK
<TOTAL-NET-UTILITY-PLANT>           3,456,108                   0           3,456,108                  0            3,453,306
<OTHER-PROPERTY-AND-INVEST>                 0                   0                   0                  0                    0
<TOTAL-CURRENT-ASSETS>                178,275                   0             178,275                  0              169,590
<TOTAL-DEFERRED-CHARGES>            1,099,906                   0           1,099,906                  0            1,088,215
<OTHER-ASSETS>                         70,083                   0              70,083                  0               70,634
<TOTAL-ASSETS>                      4,804,372                   0           4,804,372                  0            4,781,745
<COMMON>                              168,888                   0             168,888                  0              168,888
<CAPITAL-SURPLUS-PAID-IN>             405,000                   0             405,000                  0              405,000
<RETAINED-EARNINGS>                   943,680                   0             943,680                  0              850,307
<TOTAL-COMMON-STOCKHOLDERS-EQ>      1,517,568                   0           1,517,568                  0            1,424,195
                       0                   0                   0                  0               22,021
                           250,351                   0             250,351                  0              250,351
<LONG-TERM-DEBT-NET>                1,465,017                   0           1,465,017                  0            1,362,799
<SHORT-TERM-NOTES>                          0                   0                   0                  0                    0
<LONG-TERM-NOTES-PAYABLE>                   0                   0                   0                  0                    0
<COMMERCIAL-PAPER-OBLIGATIONS>              0                   0                   0                  0                    0
<LONG-TERM-DEBT-CURRENT-PORT>             492                   0                 492                  0                3,928
                   0                   0                   0                  0                    0
<CAPITAL-LEASE-OBLIGATIONS>             1,459                   0               1,459                  0                1,841
<LEASES-CURRENT>                            0                   0                   0                  0                    0
<OTHER-ITEMS-CAPITAL-AND-LIAB>      1,569,485                   0           1,569,485                  0            1,716,610
<TOT-CAPITALIZATION-AND-LIAB>       4,804,372                   0           4,804,372                  0            4,781,745
<GROSS-OPERATING-REVENUE>             364,044             387,190             960,442            941,497                    0
<INCOME-TAX-EXPENSE>                   36,307              39,476              66,802             58,965                    0
<OTHER-OPERATING-EXPENSES>            231,675             259,276             685,565            687,756                    0
<TOTAL-OPERATING-EXPENSES>            267,982             298,752             752,367            746,721                    0
<OPERATING-INCOME-LOSS>                96,062              88,432             208,075            194,776                    0
<OTHER-INCOME-NET>                     17,452              18,992              52,818             57,639                    0
<INCOME-BEFORE-INTEREST-EXPEN>        113,514             107,430             260,893            252,415                    0
<TOTAL-INTEREST-EXPENSE>               30,637              29,818              90,560             94,279                    0
<NET-INCOME>                           82,877              77,612             170,333            185,851                    0
             3,385               3,461              10,484             10,494                    0
<EARNINGS-AVAILABLE-FOR-COMM>          79,492              74,151             159,849            175,357                    0
<COMMON-STOCK-DIVIDENDS>               35,000              35,000              65,000            105,000                    0
<TOTAL-INTEREST-ON-BONDS>              28,567              27,219              83,199             86,204                    0
<CASH-FLOW-OPERATIONS>                176,530             129,358             266,951            236,519                    0
<EPS-PRIMARY>                             .42                 .40                 .85                .93                    0
<EPS-DILUTED>                               0                   0                   0                  0                    0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> UT
<SUBSIDIARY>
  <NAME> PUBLIC SERVICE COMPANY OF OKLAHOMA
  <NUMBER> 004
<MULTIPLIER> 1,000
       
<S>                        <C>                 <C>                 <C>                 <C>                 <C>
<PERIOD-TYPE>              QTR-3               QTR-3               9-MOS               9-MOS               12-MOS
<FISCAL-YEAR-END>                 DEC-31-1994         DEC-31-1993         DEC-31-1994         DEC-31-1993          DEC-31-1993
<PERIOD-START>                    JUL-01-1994         JUL-01-1993         JAN-01-1994         JAN-01-1993          JAN-01-1993
<PERIOD-END>                      SEP-30-1994         SEP-30-1993         SEP-30-1994         SEP-30-1993          DEC-31-1993
<BOOK-VALUE>                         PER-BOOK            PER-BOOK            PER-BOOK            PER-BOOK             PER-BOOK
<TOTAL-NET-UTILITY-PLANT>           1,273,340                   0           1,273,340                   0            1,246,938
<OTHER-PROPERTY-AND-INVEST>             7,958                   0               7,958                   0                6,933
<TOTAL-CURRENT-ASSETS>                 99,924                   0              99,924                   0              101,281
<TOTAL-DEFERRED-CHARGES>               29,134                   0              29,134                   0               24,919
<OTHER-ASSETS>                         31,756                   0              31,756                   0               40,308
<TOTAL-ASSETS>                      1,442,112                   0           1,442,112                   0            1,420,379
<COMMON>                              157,230                   0             157,230                   0              157,230
<CAPITAL-SURPLUS-PAID-IN>             180,000                   0             180,000                   0              180,000
<RETAINED-EARNINGS>                   130,443                   0             130,443                   0               97,819
<TOTAL-COMMON-STOCKHOLDERS-EQ>        467,673                   0             467,673                   0              435,049
                       0                   0                   0                   0                    0
                            19,826                   0              19,826                   0               19,826
<LONG-TERM-DEBT-NET>                  402,378                   0             402,378                   0              401,255
<SHORT-TERM-NOTES>                     10,355                   0              10,355                   0               31,744
<LONG-TERM-NOTES-PAYABLE>                   0                   0                   0                   0                    0
<COMMERCIAL-PAPER-OBLIGATIONS>              0                   0                   0                   0                    0
<LONG-TERM-DEBT-CURRENT-PORT>               0                   0                   0                   0                    0
                   0                   0                   0                   0                    0
<CAPITAL-LEASE-OBLIGATIONS>                 0                   0                   0                   0                    0
<LEASES-CURRENT>                            0                   0                   0                   0                    0
<OTHER-ITEMS-CAPITAL-AND-LIAB>        541,880                   0             541,880                   0              532,505
<TOT-CAPITALIZATION-AND-LIAB>       1,442,112                   0           1,442,112                   0            1,420,379
<GROSS-OPERATING-REVENUE>             246,378             242,871             578,517             549,218                    0
<INCOME-TAX-EXPENSE>                   22,386              24,867              33,561              33,346                    0
<OTHER-OPERATING-EXPENSES>            176,796             171,783             461,524             433,404                    0
<TOTAL-OPERATING-EXPENSES>            199,182             196,650             495,085             466,750                    0
<OPERATING-INCOME-LOSS>                47,196              46,221              83,432              82,468                    0
<OTHER-INCOME-NET>                        562                 263                 909               7,024                    0
<INCOME-BEFORE-INTEREST-EXPEN>         47,758              46,484              84,341              89,492                    0
<TOTAL-INTEREST-EXPENSE>                7,755               7,843              24,105              25,133                    0
<NET-INCOME>                           40,003              38,641              60,236              64,359                    0
               204                 204                 612                 612                    0
<EARNINGS-AVAILABLE-FOR-COMM>          39,799              38,437              59,624              63,747                    0
<COMMON-STOCK-DIVIDENDS>               15,000              15,000              27,000              21,000                    0
<TOTAL-INTEREST-ON-BONDS>               7,399               7,411              22,196              24,011                    0
<CASH-FLOW-OPERATIONS>                 86,221              87,190             140,987             144,860                    0
<EPS-PRIMARY>                             .21                 .21                 .32                 .34                    0
<EPS-DILUTED>                               0                   0                   0                   0                    0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> UT
<SUBSIDIARY>
  <NAME> SOUTHWESTERN ELECTRIC POWER COMPANY
  <NUMBER> 005
<MULTIPLIER> 1,000
       
<S>                         <C>                  <C>                 <C>                 <C>                 <C>
<PERIOD-TYPE>                QTR-3               QTR-3               9-MOS               9-MOS               12-MOS
<FISCAL-YEAR-END>                   DEC-31-1994         DEC-31-1993         DEC-31-1994         DEC-31-1993          DEC-31-1993
<PERIOD-START>                      JUL-01-1994         JUL-01-1993         JAN-01-1994         JAN-01-1993          JAN-01-1993
<PERIOD-END>                        SEP-30-1994         SEP-30-1993         SEP-30-1994         SEP-30-1993          DEC-31-1993
<BOOK-VALUE>                           PER-BOOK            PER-BOOK            PER-BOOK            PER-BOOK             PER-BOOK
<TOTAL-NET-UTILITY-PLANT>             1,822,755                   0           1,822,755                   0            1,788,130
<OTHER-PROPERTY-AND-INVEST>               2,765                   0               2,765                   0                2,915
<TOTAL-CURRENT-ASSETS>                  168,617                   0             168,617                   0              124,668
<TOTAL-DEFERRED-CHARGES>                 37,610                   0              37,610                   0               46,933
<OTHER-ASSETS>                           15,193                   0              15,193                   0                5,639
<TOTAL-ASSETS>                        2,046,940                   0           2,046,940                   0            1,968,285
<COMMON>                                135,660                   0             135,660                   0              135,660
<CAPITAL-SURPLUS-PAID-IN>               245,000                   0             245,000                   0              245,000
<RETAINED-EARNINGS>                     297,831                   0             297,831                   0              265,071
<TOTAL-COMMON-STOCKHOLDERS-EQ>          678,491                   0             678,491                   0              645,731
                    34,828                   0              34,828                   0               36,028
                              16,032                   0              16,032                   0               16,032
<LONG-TERM-DEBT-NET>                    530,745                   0             530,745                   0              534,613
<SHORT-TERM-NOTES>                            0                   0                   0                   0                    0
<LONG-TERM-NOTES-PAYABLE>                50,000                   0              50,000                   0               50,000
<COMMERCIAL-PAPER-OBLIGATIONS>                0                   0                   0                   0                    0
<LONG-TERM-DEBT-CURRENT-PORT>             4,342                   0               4,342                   0                  645
                 1,200                   0               1,200                   0                1,200
<CAPITAL-LEASE-OBLIGATIONS>              14,190                   0              14,190                   0               17,452
<LEASES-CURRENT>                          3,925                   0               3,925                   0                3,183
<OTHER-ITEMS-CAPITAL-AND-LIAB>          713,187                   0             713,187                   0              663,401
<TOT-CAPITALIZATION-AND-LIAB>         2,046,940                   0           2,046,940                   0            1,968,285
<GROSS-OPERATING-REVENUE>               245,331             276,594             647,524             645,420                    0
<INCOME-TAX-EXPENSE>                     19,776              23,921              36,095              35,517                    0
<OTHER-OPERATING-EXPENSES>              172,251             194,034             496,486             495,357                    0
<TOTAL-OPERATING-EXPENSES>              192,027             217,955             532,581             530,874                    0
<OPERATING-INCOME-LOSS>                  53,304              58,639             114,943             114,546                    0
<OTHER-INCOME-NET>                        1,299                 470               4,070               4,802                    0
<INCOME-BEFORE-INTEREST-EXPEN>           54,603              59,109             119,013             119,348                    0
<TOTAL-INTEREST-EXPENSE>                 12,749              10,756              36,771              33,363                    0
<NET-INCOME>                             41,854              48,353              82,242              85,985                    0
                 840                 840               2,521               2,521                    0
<EARNINGS-AVAILABLE-FOR-COMM>            41,014              47,513              79,721              83,464                    0
<COMMON-STOCK-DIVIDENDS>                 30,000              25,000              47,000              45,000                    0
<TOTAL-INTEREST-ON-BONDS>                10,978               9,673              32,691              30,090                    0
<CASH-FLOW-OPERATIONS>                   58,563             134,391             175,510             243,300                    0
<EPS-PRIMARY>                               .22                 .25                 .42                 .44                    0
<EPS-DILUTED>                                 0                   0                   0                   0                    0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> UT
<SUBSIDIARY>
  <NAME> WEST TEXAS UTILITIES COMPANY
  <NUMBER> 006
<MULTIPLIER> 1,000
       
<S>                        <C>                <C>                <C>                <C>                     <C>
<PERIOD-TYPE>              QTR-3              QTR-3              9-MOS                   9-MOS              12-MOS
<FISCAL-YEAR-END>                DEC-31-1994        DEC-31-1993             DEC-31-1994        DEC-31-1993         DEC-31-1993
<PERIOD-START>                   JUL-01-1994        JUL-01-1993             JAN-01-1994        JAN-01-1993         JAN-01-1993
<PERIOD-END>                     SEP-30-1994        SEP-30-1993             SEP-30-1994        SEP-30-1993         SEP-30-1993
<BOOK-VALUE>                        PER-BOOK           PER-BOOK                PER-BOOK           PER-BOOK            PER-BOOK
<TOTAL-NET-UTILITY-PLANT>            659,795                  0                659,795                   0             653,426
<OTHER-PROPERTY-AND-INVEST>              833                  0                    833                   0               1,091
<TOTAL-CURRENT-ASSETS>                64,383                  0                 64,383                   0              55,987
<TOTAL-DEFERRED-CHARGES>              27,119                  0                 27,119                   0              27,735
<OTHER-ASSETS>                        16,894                  0                 16,894                   0              16,204
<TOTAL-ASSETS>                       769,024                  0                769,024                   0             754,443
<COMMON>                             137,214                  0                137,214                   0             137,214
<CAPITAL-SURPLUS-PAID-IN>              2,236                  0                  2,236                   0               2,236
<RETAINED-EARNINGS>                  141,214                  0                141,214                   0             126,642
<TOTAL-COMMON-STOCKHOLDERS-EQ>       280,664                  0                280,664                   0             266,092
                      0                  0                      0                   0                   0
                            6,291                  0                  6,291                   0               6,291
<LONG-TERM-DEBT-NET>                 218,128                  0                218,128                   0             176,882
<SHORT-TERM-NOTES>                    14,761                  0                 14,761                   0              11,784
<LONG-TERM-NOTES-PAYABLE>                  0                  0                      0                   0                   0
<COMMERCIAL-PAPER-OBLIGATIONS>             0                  0                      0                   0                   0
<LONG-TERM-DEBT-CURRENT-PORT>            650                  0                    650                   0              17,298
                  0                  0                      0                   0                   0
<CAPITAL-LEASE-OBLIGATIONS>                0                  0                      0                   0                   0
<LEASES-CURRENT>                           0                  0                      0                   0                   0
<OTHER-ITEMS-CAPITAL-AND-LIAB>       248,530                  0                248,530                   0             276,096
<TOT-CAPITALIZATION-AND-LIAB>        769,024                  0                769,024                   0             754,443
<GROSS-OPERATING-REVENUE>            109,348            109,897                275,683             269,979                   0
<INCOME-TAX-EXPENSE>                  11,407             10,045                 15,592              16,173                   0
<OTHER-OPERATING-EXPENSES>            69,954             75,680                210,659             206,034                   0
<TOTAL-OPERATING-EXPENSES>            81,361             85,725                226,251             222,207                   0
<OPERATING-INCOME-LOSS>               27,987             24,172                 49,432              47,772                   0
<OTHER-INCOME-NET>                       676                754                  1,778               1,587                   0
<INCOME-BEFORE-INTEREST-EXPEN>        28,663             24,926                 51,210              49,359                   0
<TOTAL-INTEREST-EXPENSE>               5,392              5,436                 16,201              16,664                   0
<NET-INCOME>                          23,271             19,490                 35,009              36,474                   0
               84                151                    386                 816                   0
<EARNINGS-AVAILABLE-FOR-COMM>         23,187             19,339                 34,623              35,658                   0
<COMMON-STOCK-DIVIDENDS>              10,000              8,000                 20,000              14,000                   0
<TOTAL-INTEREST-ON-BONDS>              4,744              4,802                 13,871              14,428                   0
<CASH-FLOW-OPERATIONS>                30,272             44,211                 26,869              57,911                   0
<EPS-PRIMARY>                            .12                .10                    .18                 .19                   0
<EPS-DILUTED>                              0                  0                      0                   0                   0
        





</TABLE>


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