CONNECTICUT LIGHT & POWER CO
10-K/A, 1998-06-12
ELECTRIC SERVICES
Previous: COMCAST CORP, SC 13D/A, 1998-06-12
Next: CNF TRANSPORTATION INC, S-3, 1998-06-12






                                  FORM 10-K/A

                               (AMENDMENT NO. 1)

                       SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C. 20549-1004

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

                  For the fiscal year ended DECEMBER 31, 1997


                                       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.


1-5324       NORTHEAST UTILITIES                                 04-2147929
             (a Massachusetts voluntary association)
             174 BRUSH HILL AVENUE
             WEST SPRINGFIELD, MASSACHUSETTS 01090-2010
             Telephone:  (413) 785-5871

0-11419      THE CONNECTICUT LIGHT AND POWER COMPANY             06-0303850
             (a Connecticut corporation)
             107 SELDEN STREET
             BERLIN, CONNECTICUT 06037-1616
             Telephone:  (860) 665-5000

1-6392       PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE             02-0181050
             (a New Hampshire corporation)
             1000 ELM STREET
             MANCHESTER, NEW HAMPSHIRE 03105-0330
             Telephone:  (603) 669-4000

0-7624       WESTERN MASSACHUSETTS ELECTRIC COMPANY              04-1961130
             (a Massachusetts corporation)
             174 BRUSH HILL AVENUE
             WEST SPRINGFIELD, MASSACHUSETTS 01090-2010
             Telephone:  (413) 785-5871


Securities registered pursuant to Section 12(b) of the Act:

                                                     Name of Each Exchange
    Registrant            Title of Each Class         on Which Registered


NORTHEAST UTILITIES       Common Shares, $5.00     New York Stock Exchange, Inc.
                            par value

THE CONNECTICUT LIGHT     9.3% Cumulative          New York Stock Exchange, Inc.
AND POWER COMPANY           Monthly Income
                            Preferred Securities
                            Series A (1)

(1) Issued by CL&P Capital, L.P., a wholly owned subsidiary of The Connecticut
    Light and Power Company ("CL&P"), and guaranteed by CL&P.

Securities registered pursuant to Section 12(g) of the Act:

    Registrant                          Title of Each Class


THE CONNECTICUT LIGHT      Preferred Stock, par value $50.00 per share,
AND POWER COMPANY          issuable in series, of which the following
                           series are outstanding:

                             $1.90  Series   of 1947   4.96% Series   of 1958
                             $2.00  Series   of 1947   4.50% Series   of 1963
                             $2.04  Series   of 1949   5.28% Series   of 1967
                             $2.20  Series   of 1949   6.56% Series   of 1968
                              3.90% Series   of 1949  $3.24  Series G of 1968
                             $2.06  Series E of 1954   7.23% Series   of 1992
                             $2.09  Series F of 1955   5.30% Series   of 1993
                              4.50% Series   of 1956

PUBLIC SERVICE             Preferred Stock, par value $25.00 per share,
COMPANY OF                 issuable in series, of which the following series
NEW HAMPSHIRE              are outstanding:

                             10.60% Series A of 1991

WESTERN MASSACHUSETTS      Preferred Stock, par value $100.00 per share,
ELECTRIC COMPANY           issuable in series, of which the following series
                           is outstanding:

                               7.72%  Series B of 1971

                           Class A Preferred Stock, par value $25.00 per share,
                           issuable in series, of which the following series
                           are outstanding:

                               7.60%  Series of 1987



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


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

The aggregate market value of NORTHEAST UTILITIES' Common Share, $5.00 Par
Value, held by nonaffiliates, was $2,181,626,490 based on a closing sales price
of $15.94 per share for the 136,886,368 common shares outstanding on May 29,
1998.  NORTHEAST UTILITIES holds all of the 12,222,930 shares, 1,000 shares and
1,072,471 shares of the outstanding common stock of THE CONNECTICUT LIGHT AND
POWER COMPANY, PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE AND WESTERN MASSACHUSETTS
ELECTRIC COMPANY, respectively.

Documents Incorporated by Reference:

                                                           Part of Form 10-K
                                                          into Which Document
              Description                                   is Incorporated


Portions of Annual Reports to Shareholders
of the following companies for the year
ended December 31, 1997:

      Northeast Utilities                                       Part II
      The Connecticut Light and Power Company                   Part II
      Public Service Company of New Hampshire                   Part II
      Western Massachusetts Electric Company                    Part II






             Explanatory Note:  Securities and Exchange Commission
      Inquiry and Amendment of the Form 10-Ks of NU, CL&P, PSNH and WMECO


In a letter dated March 25, 1998, the SEC inquired into the NU system's
accounting for nuclear compliance costs.  These costs are the unavoidable
incremental costs associated with the current nuclear outages required to be
incurred prior to restart of the units in accordance with correspondence
received from the NRC early in 1996.  The SEC's view is that these unavoidable
costs associated with nuclear outages and procedures to be implemented at
nuclear power plants in response to regulatory requirements required prior to
restart of the units should be expensed as incurred.  During 1996 and 1997, NU,
CL&P, PSNH and WMECO reserved for these unavoidable incremental costs that they
expected to incur to meet NRC standards.  The SEC advised NU, CL&P, PSNH and
WMECO to reflect these costs as they are incurred.  While NU and its independent
auditors, Arthur Andersen LLP, believed the accounting was required by, and was
in accordance with, generally accepted accounting principles, the company has
agreed to adjust its accounting for nuclear compliance costs and amend its 1996
and 1997 Form 10-K filings.  This amendment on Form 10-K/A reflects the change
in accounting.







                               GLOSSARY OF TERMS


     The following is a glossary of frequently used abbreviations or acronyms
that are found throughout this report:




NU.............................. Northeast Utilities
CL&P............................ The Connecticut Light and Power Company
Charter Oak or COE.............. Charter Oak Energy, Inc.
WMECO........................... Western Massachusetts Electric Company
HWP............................. Holyoke Water Power Company
NUSCO or the Service Company.... Northeast Utilities Service Company
NNECO........................... Northeast Nuclear Energy Company
NAEC............................ North Atlantic Energy Corporation
NAESCO or North Atlantic........ North Atlantic Energy Service Corporation
PSNH............................ Public Service Company of New Hampshire
RRR............................. The Rocky River Realty Company
Select Enery.................... Select Energy, Inc., formerly NUSCO
                                 Energy Partners, Inc.

Mode 1.......................... Mode 1 Communications, Inc.
HEC............................. HEC Inc.
Quinnehtuk...................... The Quinnehtuk Company
the System...................... The Northeast Utilities System
CYAPC........................... Connecticut Yankee Atomic Power Company
MYAPC........................... Maine Yankee Atomic Power Company
VYNPC........................... Vermont Yankee Nuclear Power Corporation
YAEC............................ Yankee Atomic Electric Company
the Yankee Companies............ CYAPC, MYAPC, VYNPC, and YAEC

GENERATING UNITS

Millstone 1..................... Millstone Unit No. 1, a 660-MW nuclear
                                 generating unit completed in 1970
Millstone 2..................... Millstone Unit No. 2, an 870-MW nuclear 
                                 electric generating unit completed in 1975
Millstone 3..................... Millstone Unit No. 3, a 1,154-MW nuclear
                                 electric generating unit completed in 1986
Seabrook or Seabrook 1.......... Seabrook Unit No. 1, a 1,148-MW nuclear 
                                 electric generating unit completed in 1986.
                                 Seabrook 1 went into service in 1990.

REGULATORS

DOE............................. U.S. Department of Energy
DTE............................. Massachusetts Department of Telecommunications
                                 and Energy, formerly the Massachusetts
                                 Department of Public Utilities (DPU)
DPUC............................ Connecticut Department of Public Utility
                                 Control
MDEP............................ Massachusetts Department of Environmental
CDEP............................ Connecticut Department of Environmental
                                 Protection
EPA............................. U.S. Environmental Protection Agency
FERC............................ Federal Energy Regulatory Commission
NHDES........................... New Hampshire Department of Environmental
                                 Services
NHPUC........................... New Hampshire Public Utilities Commission
NRC............................. Nuclear Regulatory Commission
SEC............................. Securities and Exchange Commission


OTHER

1935 Act........................ Public Utility Holding Company Act of 1935
CAAA............................ Clean Air Act Amendments of 1990
DSM............................. Demand-Side Management
Energy Act...................... Energy Policy Act of 1992
EWG............................. Exempt wholesale generator
EAC............................. Energy Adjustment Clause (CL&P)
FAC............................. Fuel Adjustment Clause (WMECO)
FPPAC........................... Fuel and purchased power adjustment clause
                                 (PSNH)
FUCO............................ Foreign utility company
kWh............................. Kilowatt-hour
MW.............................. Megawatt
NBFT............................ Niantic Bay Fuel Trust, lessor of nuclear fuel
                                 used by CL&P and WMECO
ISO............................. Independent System Operator, successor to the
                                 New England Power Pool (NEPOOL)
NEPOOL.......................... New England Power Pool
NUGs............................ Nonutility generators
NUG&T........................... Northeast Utilities Generation and
                                 Transmission Agreement





                              NORTHEAST UTILITIES
                    THE CONNECTICUT LIGHT AND POWER COMPANY
                    PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE
                     WESTERN MASSACHUSETTS ELECTRIC COMPANY

                         1997 Form 10-K/A Annual Report
                               Table of Contents

                                    PART II


                                                                           Page

Item 6.     Selected Financial Data......................................    1  

Item 7.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations..........................    1

Item 8.     Financial Statements and Supplementary Data..................    1


                                    PART IV

Item 14.    Exhibits, Financial Statement Schedules, and
            Reports on Form 8-K..........................................    3








Item 6.   Selected Financial Data

      NU. Reference is made to information under the heading "Selected
Consolidated Financial Data" contained on page 65 of NU's Amended 1997 Annual
Report to Shareholders, which information is incorporated herein by reference.

      CL&P.  Reference is made to information under the heading "Selected
Financial Data" contained on page 54 of CL&P's Amended 1997 Annual Report, which
information is incorporated herein by reference.

      PSNH.  Reference is made to information under the heading "Selected
Financial Data" contained on pages 50 and 51 of PSNH's Amended 1997 Annual
Report, which information is incorporated herein by reference.

      WMECO.  Reference is made to information under the heading "Selected
Financial Data" contained on page 51 of WMECO's Amended 1997 Annual Report,
which information is incorporated herein by reference.

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

     NU.  Reference is made to information under the heading "Management's
Discussion and Analysis" contained on pages 48 through 63 in NU's Amended 1997
Annual Report to Shareholders, which information is incorporated herein by
reference.

     CL&P.  Reference is made to information under the heading "Management's
Discussion and Analysis of Financial Condition and Results of Operations"
contained on pages 42 through 53 in CL&P's Amended 1997 Annual Report, which
information is incorporated herein by reference.

     PSNH.  Reference is made toinformation under the heading "Management's
Discussion and Analysis of Financial Condition and Results of Operations"
contained on pages 42 through 49 in PSNH's Amended 1997 Annual Report, which
information is incorporated herein by reference.

     WMECO.  Reference is made to information under the heading "Management's
Discussion and Analysis of Financial Condition and Results of Operations"
contained on pages 40 through 50 in WMECO's Amended 1997 Annual Report, which
information is incorporated herein by reference.

Item 8.   Financial Statements and Supplementary Data

      NU.  Reference is made to information under the headings "Company Report,"
"Report of Independent Public Accountants," "Consolidated Statements of Income,"
"Consolidated Statements of Cash Flows," "Consolidated Statements of Income
Taxes," "Consolidated Balance Sheets," "Consolidated Statements of
Capitalization," "Consolidated Statements of Common Shareholders' Equity,"
"Notes to Consolidated Financial Statements," and "Consolidated Statements of
Quarterly Financial Data" contained on pages 2 through 47 and page 64 in NU's
Amended 1997 Amended Report to Shareholders, which information is incorporated
herein by reference.

      CL&P.  Reference is made to information under the headings "Consolidated
Balance Sheets," "Consolidated Statements of Income," "Consolidated Statements
of Cash Flows," "Consolidated Statements of Common Stockholder's Equity," "Notes
to Consolidated Financial Statements," "Report of Independent Public
Accountants," and "Statements of Quarterly Financial Data" contained on pages 2
through 41 and page 54 in CL&P's Amended 1997 Annual Report, which information
is incorporated herein by reference.

      PSNH.  Reference is made to information under the headings "Balance
Sheets," "Statements of Income," "Statements of Cash Flows," "Statements of
Common Equity," "Notes to Financial Statements," "Report of Independent
Public Accountants," and "Statements of Quarterly Financial Data" contained on
pages 2 through 41 and page 52 in PSNH's Amended 1997 Annual Report, which
information is incorporated herein by reference.

     WMECO.  Reference is made to information under the headings "Consolidated
Balance Sheets," "Consolidated Statements of Income," "Consolidated Statements
of Cash Flows," "Consolidated Statements of Common Stockholder's Equity,"
"Notes to Consolidated Financial Statements," "Report of Independent Public
Accountants," and "Statements of Quarterly Financial Data" contained on pages 2
through 39 and page 51 in WMECO's Amended 1997 Annual Report, which information
is incorporated herein by reference.



 Item 14. Exhibits, Financial Statement Schedules and Reports on
          Form 8-K.

(a)  1.   Financial Statements:

          The Report of Independent Public Accountants and financial
          statements of NU, CL&P, PSNH and WMECO are hereby incorporated by
          reference and made a part of this report (see "Item 8. Financial
          Statements and Supplementary Data").

          Report of Independent Public Accountants
          on Schedules                                               S-1

          Consent of Independent Public Accountants                  S-3

       2. Schedules:

          Amended Financial Statement Schedules for NU (Parent),
          NU and Subsidiaries, CL&P and Subsidiaries,
          PSNH and WMECO and Subsidiary are listed in
          the Index to Financial Statements Schedules                S-4
                                                                    
       3. Exhibits Index                                             E-1


                              NORTHEAST UTILITIES

                                   SIGNATURES

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

                                   NORTHEAST UTILITIES

                                       (Registrant)



Date:  June 10, 1998                      By:  /s/ Michael G. Morris

                                                   Michael G. Morris
                                                   Chairman of the Board
                                                   and President and
                                                   Chief Executive Officer


     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.


Date                      Title                          Signature


June 10, 1998             Chairman of the Board,         /s/ Michael G. Morris
                          President and                      Michael G. Morris
                          Chief Executive Officer
                          and a Trustee



June 10, 1998             Executive Vice                 /s/ John H. Forsgren
                          President and Chief                John H. Forsgren
                          Financial Officer



June 10, 1998             Vice President and             /s/ John J. Roman
                          Controller                         John J. Roman





                              NORTHEAST UTILITIES
                              SIGNATURES (CONT'D)


Date                      Title                    Signature


June 10, 1998             Trustee                  /s/ Cotton M. Cleveland
                                                       Cotton M. Cleveland


June 10, 1998             Trustee                  /s/ William F. Conway
                                                       William F. Conway


June 10, 1998             Trustee                  /s/ E. Gail de Planque
                                                       E. Gail de Planque


June 10, 1998             Trustee                  /s/ Elizabeth T. Kennan
                                                       Elizabeth T. Kennan


June 10, 1998             Trustee                  /s/ William J. Pape II
                                                       William J. Pape II


June 10, 1998             Trustee                  /s/ Robert E. Patricelli
                                                       Robert E. Patricelli


June 10, 1998             Trustee                  /s/ John F. Swope
                                                       John F. Swope


June 10, 1998             Trustee                  /s/ John F. Turner
                                                       John F. Turner



                    THE CONNECTICUT LIGHT AND POWER COMPANY

                                   SIGNATURES


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


                                   THE CONNECTICUT LIGHT AND POWER COMPANY

                                             (Registrant)


Date: June 10, 1998            By:  /s/ Michael G. Morris

                                        Michael G. Morris
                                        Chairman


     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.
                                          7

Date                       Title                   Signature



June 10, 1998              Chairman and            /s/ Michael G. Morris
                           a Director                  Michael G. Morris


June 10, 1998              President and           /s/ Hugh C. MacKenzie
                           a Director                  Hugh C. MacKenzie


June 10, 1998              Executive Vice          /s/ John H. Forsgren
                           President and               John H. Forsgren
                           Chief Financial
                           Officer and a
                           Director


June 10, 1998              Vice President          /s/ John J. Roman
                           and Controller              John J. Roman


June 10, 1998              Director                /s/ Bruce D. Kenyon
                                                       Bruce D. Kenyon




                    PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE

                                     SIGNATURES


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

                              PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE

                                           (Registrant)


Date:  June 10, 1998          By:  /s/ Michael G. Morris
                                       Michael G. Morris
                                       Chairman and
                                       Chief Executive Officer


     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.


Date                    Title                     Signature


June 10, 1998           Chairman and Chief        /s/ Michael G. Morris
                        Executive Officer             Michael G. Morris
                        and a Director


June 10, 1998           President and             /s/ William T. Frain, Jr.
                        Chief Operating               William T. Frain, Jr.
                        Officer and
                        a Director


June 10, 1998           Executive Vice            /s/ John H. Forsgren
                        President and                 John H. Forsgren
                        Chief Financial
                        Officer and a
                        Director


June 10, 1998           Vice President            /s/ John J. Roman
                        and Controller                John J. Roman





                    PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE

                              SIGNATURES (CONT'D)


Date                       Title                   Signature



June 10, 1998              Director                /s/ John C. Collins
                                                       John C. Collins


June 10, 1998              Director                /s/ Bruce D. Kenyon
                                                       Bruce D. Kenyon


June 10, 1998              Director                /s/ Gerald Letendre
                                                       Gerald Letendre


June 10, 1998              Director                /s/ Hugh C. MacKenzie
                                                       Hugh C. MacKenzie


June 10, 1998              Director                /s/ Jane E. Newman
                                                       Jane E. Newman





                     WESTERN MASSACHUSETTS ELECTRIC COMPANY

                                   SIGNATURES


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

                              WESTERN MASSACHUSETTS ELECTRIC COMPANY

                                            (Registrant)


Date:  June 10, 1998               By:  /s/ Michael G. Morris
                                            Michael G. Morris
                                            Chairman


     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.



Date                      Title                    Signature


June 10, 1998             Chairman and             /s/ Michael G. Morris
                          a Director                   Michael G. Morris


June 10, 1998             President and            /s/ Hugh C. MacKenzie
                          a Director                   Hugh C. MacKenzie


June 10, 1998             Executive Vice           /s/ John H. Forsgren
                          President and                John H. Forsgren
                          Chief Financial
                          Officer and a
                          Director


June 10, 1998             Vice President           /s/ John J. Roman
                          and Controller               John J. Roman


June 10, 1998             Director                 /s/ Bruce D. Kenyon
                                                       Bruce D. Kenyon










             REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULES



We have audited in accordance with generally accepted auditing standards, the
restated financial statements of Northeast Utilities, The Connecticut Light and
Power Company and Western Massachusetts Electric Company incorporated by
reference in this Form 10-K/A, and have issued our report thereon dated February
20, 1998 (except with respect to the matter discussed in Note 1, as to which
the date is June 10, 1998).  Our audit was made for the purpose of forming an
opinion on the basic financial statements taken as a whole.  The schedules, as
restated - see Note 1, listed in the accompanying Index to Financial Statements
Schedules are the responsibility of the companies' management and are presented
for purposes of complying with the Securities and Exchange Commission's rules
and are not part of the basic financial statements.  These schedules have been
subjected to the auditing procedures applied in the audit of the basic financial
statements and, in our opinion, fairly state in all material respects the
financial data required to be set forth therein in relation to the basic
financial statements taken as a whole.





                                   /s/ ARTHUR ANDERSEN LLP



Hartford, Connecticut
February 20, 1998 (except with respect to the matter discussed in
  Note 1, as to which the date is June 10, 1998)






             REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULES



We have audited in accordance with generally accepted auditing standards, the
restated financial statements of Public Service Company of New Hampshire,
incorporated by reference in this Form 10-K/A and have issued our report thereon
dated February 20, 1998 (except with respect to the matter discussed in Note 1
as to which the date is June 10, 1998).  Our report includes an explanatory
paragraph regarding the existence of conditions which raise substantial doubt
about the company's ability to continue as a going concern.  Our audit was made
for the purpose of forming an opinion on the basic financial statements taken as
a whole.  The schedules, as restated - see Note 1, listed in the accompanying
Index to Financial Statements Schedules are the responsibility of the company's
management and are presented for purposes of complying with the Securities and
Exchange Commission's rules and are not part of the basic financial statements.
These schedules have been subjected to the auditing procedures applied in the
audit of the basic financial statements and, in our opinion, fairly state in all
material respects the financial data required to be set forth therein in
relation to the basic financial statements taken as a whole.





                                   /s/ ARTHUR ANDERSEN LLP




Hartford, Connecticut
February 20, 1998 (except with respect  to the matter discussed in
  Note 1, as to which the date is June 10, 1998)





                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



As independent public accountants, we hereby consent to the incorporation of
our reports included (or incorporated by reference) in this Form 10-K/A, into
the Company's previously filed Registration Statements No. 33-55279 of The
Connecticut Light and Power Company, No. 33-56537 of CL&P Capital, LP and No.
33-34622, No. 33-44814, No. 33-63023, No. 33-40156, No. 333-52413, and No.
333-52415 of Northeast Utilities.



                                 /s/ ARTHUR ANDERSEN LLP



Hartford, Connecticut
June 10, 1998







                     INDEX TO FINANCIAL STATMENTS SCHEDULES

Schedule

I.    Amended Financial Information of Registrant:
        Northeast Utilities (Parent) Balance
        Sheets 1997 and 1996                                   S-5

        Northeast Utilities (Parent) Statements
        of Income 1997, 1996, and 1995                         S-6

        Northeast Utilities (Parent) Statements
        of Cash Flows 1997, 1996, and 1995                     S-7

II.   Amended Valuation and Qualifying Accounts
      and Reserves 1997, 1996, and 1995:

        Northeast Utilities and Subsidiaries                S-8 - S-10
        The Connecticut Light and Power Company
          and Subsidiaries                                 S-11 - S-13
        Public Service Company of New Hampshire            S-14 - S-16
        Western Massachusetts Electric Company
          and Subsidiary                                   S-17 - S-19


      All other schedules of the companies' for which provision is made in
the applicable regulations of the Securities and Exchange Commission are not
required under the related instructions or are not applicable, and therefore
have been omitted.






                                     SCHEDULE I
                            NORTHEAST UTILITIES (PARENT)

                        FINANCIAL INFORMATION OF REGISTRANT

                                  BALANCE SHEETS  

                           AT DECEMBER  31, 1997 AND 1996

                               (Thousands of Dollars)

<TABLE>
<CAPTION>

                                                              1997           1996
                                                           (Restated)     (Restated)
                                                           ----------     ----------
<S>                                                        <C>            <C>
ASSETS
- ------
Other Property and Investments:
  Investments in subsidiary companies, at
   equity...............................................  $2,314,746     $2,543,352
  Investments in transmission companies, at equity......      19,635         21,186
  Other, at cost........................................         402            413
                                                          -----------    -----------
                                                           2,334,783      2,564,951
                                                          -----------    -----------
Current Assets:                                         
  Cash..................................................          10             10
  Notes receivable from affiliated companies............      34,200          5,475
  Notes and accounts receivable.........................         711            813
  Receivables from affiliated companies.................         961          7,106
  Prepayments...........................................         265            224
                                                          -----------    -----------
                                                              36,147         13,628
                                                          -----------    -----------
Deferred Charges:                                       
  Accumulated deferred income taxes.....................       5,692          5,293
  Unamortized debt expense..............................         232            524
  Other.................................................          47             46
                                                          -----------    -----------
                                                               5,971          5,863
                                                          -----------    -----------
       Total Assets.....................................  $2,376,901     $2,584,442
                                                          ===========    ===========

CAPITALIZATION AND LIABILITIES
- ------------------------------
Capitalization:
  Common Shareholders' Equity:
    Common shares, $5 par value--Authorized
    225,000,000 shares; 136,842,170 shares issued and
    130,182,736 shares outstanding in 1997 and
    136,051,938 shares issued and                       
    128,444,373 outstanding in 1996.....................  $  684,211     $  680,260
  Capital surplus, paid in..............................     932,493        940,446
  Deferred contribution plan--employee stock ownership  
    plan (ESOP).........................................    (154,141)      (176,091)
  Retained earnings.....................................     707,522        869,618
                                                          -----------    -----------
    Total common shareholders' equity...................   2,170,085      2,314,233
  Long-term debt........................................     177,000        194,000
                                                          -----------    -----------
    Total capitalization................................   2,347,085      2,508,233
                                                          -----------    -----------
Current Liabilities:                                    
  Notes payable to banks................................        -            38,750
  Long-term debt and preferred stock--current portion...      17,000         16,000
  Accounts payable......................................       1,857         15,504
  Accounts payable to affiliated companies..............         216            600
  Accrued taxes.........................................       7,860          2,158
  Accrued interest......................................       2,343          2,602
  Dividend reinvestment plan............................          90           -
  Other.................................................        -                 2
                                                          -----------    -----------
                                                              29,366         75,616
                                                          -----------    -----------
Other Deferred Credits..................................         450            593
                                                          -----------    -----------
    Total Capitalization and Liabilities                  $2,376,901     $2,584,442
                                                          ===========    ===========
</TABLE>







                                      SCHEDULE I
                             NORTHEAST UTILITIES (PARENT)

                         FINANCIAL INFORMATION OF REGISTRANT

                                STATEMENTS OF INCOME 

                    YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995

                   (Thousands of Dollars Except Share Information)

<TABLE>
<CAPTION>
                                          1997           1996
                                       (Restated)     (Restated)        1995
                                     -------------  -------------  -------------
<S>                                   <C>            <C>            <C>
Operating Revenues.................. $       -      $       -      $       -
                                     -------------  -------------  -------------
Operating Expenses:                 
  Other.............................        8,657          8,920         14,267
  Federal income taxes..............      (10,697)       (10,390)        (8,585)
                                     -------------  -------------  -------------
   Total operating expenses.........       (2,040)        (1,470)         5,682
                                     -------------  -------------  -------------
Operating Income (Loss).............        2,040          1,470         (5,682)
                                     -------------  -------------  -------------
Other Income:                       
  Equity in earnings of             
   subsidiaries.....................     (118,195)        55,370        310,025
  Equity in earnings of             
   transmission companies...........        2,968          3,306          3,561
  Other, net........................        2,184            368            329
                                     -------------  -------------  -------------
    Other income, net...............     (113,043)        59,044        313,915
                                     -------------  -------------  -------------
    (Loss) Income before            
      interest charges..............     (111,003)        60,514        308,233
                                     -------------  -------------  -------------
Interest Charges....................       18,959         21,585         25,799
                                     -------------  -------------  -------------
Net (Loss)/Income................... $   (129,962)  $     38,929   $    282,434
                                     =============  =============  =============

(Loss)/Earnings Per Common Share.... $      (1.01)  $       0.30   $       2.24
                                     =============  =============  =============
Common Shares Outstanding           
 (average)..........................  129,567,708    127,960,382    126,083,645
                                     =============  =============  =============


</TABLE>





                                                SCHEDULE I
                                       NORTHEAST UTILITIES (PARENT)
                                   FINANCIAL INFORMATION OF REGISTRANT
                                         STATEMENT OF CASH FLOWS
                                YEARS ENDED DECEMBER 31, 1997, 1996, 1995
                                         (Thousands of Dollars)

<TABLE>                                                        1997          1996
<CAPTION>                                                   (Restated)   (Restated)         1995
                                                           ------------ -------------- --------------
<S>                                                           <C>            <C>            <C>
Operating Activities:
  Net (loss) income......................................  $  (129,962) $      38,929  $     282,434
  Adjustments to reconcile to net cash                   
   from operating activities:                            
    Equity in earnings of subsidiary companies...........      118,195        (55,370)      (310,025)
    Cash dividends received from subsidiary companies....      132,994        247,101        272,350
    Deferred income taxes................................        1,558          3,868            772
    Other sources of cash................................       11,738         17,961          6,916
    Other uses of cash...................................       (2,101)        (3,065)          (528)
    Changes in working capital:                          
      Receivables........................................        6,247         (7,312)         1,991
      Accounts payable...................................      (14,031)        (3,183)        15,381
      Other working capital (excludes cash)..............        5,490        (13,724)         7,396
                                                           ------------ -------------- --------------
Net cash flows from operating activities.................      130,128        225,205        276,687
                                                           ------------ -------------- --------------
                                                         
Financing Activities:                                    
  Issuance of common shares..............................        6,502         10,622         47,218
  Net decrease in short-term debt........................      (38,750)       (18,750)       (46,500)
  Reacquisitions and retirements of long-term debt.......      (16,000)       (14,000)       (12,000)
  Cash dividends on common shares........................      (32,134)      (176,276)      (221,701)
                                                           ------------ -------------- --------------
Net cash flows used for financing activities.............      (80,382)      (198,404)      (232,983)
                                                           ------------ -------------- --------------
                                                         
Investment Activities:                                   
  NU System Money Pool...................................      (28,725)         4,200         (7,700)
  Investment in subsidiaries.............................      (22,583)       (33,217)       (38,963)
  Other investment activities, net.......................        1,562          2,208          2,935
                                                           ------------ -------------- --------------
Net cash flows used for investments......................      (49,746)       (26,809)       (43,728)
                                                           ------------ -------------- --------------
Net decrease in cash for the period......................            0             (8)           (24)
Cash - beginning of period...............................           10             18             42
                                                           ------------ -------------- --------------
Cash - end of period.....................................  $        10  $          10  $          18
                                                           ============ ============== ==============
                                                         
Supplemental Cash Flow Information                       
Cash paid during the year for:                           
  Interest, net of amounts capitalized...................  $    18,960  $      21,770  $      26,430
                                                           ============ ============== ==============
  Income taxes (refund)..................................  $   (16,000) $      (7,700) $      (8,418)
                                                           ============ ============== ==============
                                                         
</TABLE>






<TABLE>
                           NORTHEAST UTILITIES AND SUBSIDIARIES                         SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES                   (Restated)
                                YEAR ENDED DECEMBER 31, 1997
                                   (Thousands of Dollars)
<CAPTION>
- ------------------------------------------------------------------------------------------------------
Column A                                  Column B        Column C         Column D       Column E

                                                          Additions
                                                     --------------------
                                                        (1)         (2)

                                                                Charged
                                        Balance at  Charged to  to other                  Balance
                                        beginning   costs and   accounts-  Deductions-    at end
Description                             of period   expenses    describe   describe       of period
- ------------------------------------------------------------------------------------------------------
<S>                                         <C>       <C>           <C>     <C>            <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts   $   17,062 $   14,854 $     -    $   29,864 (a) $    2,052
                                          =========  =========  =========  =========      =========
RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                    $   36,260 $    9,542 $     -    $   11,365 (b) $   34,437
                                          =========  =========  =========  =========      =========

(a)  Amounts written off, net of recoveries.                     
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 

</TABLE>






<TABLE>

                           NORTHEAST UTILITIES AND SUBSIDIARIES                       SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES                 (Restated)
                                YEAR ENDED DECEMBER 31, 1996
                                   (Thousands of Dollars)
<CAPTION>
- -------------------------------------------------------------------------------------------------
Column A                               Column B       Column C          Column D       Column E

                                                      Additions
                                                 --------------------
                                                    (1)         (2)

                                                             Charged
                                      Balance at Charged to  to other                   Balance
                                      beginning  costs and   accounts-  Deductions-     at end
Description                           of period  expenses    describe   describe        of period
- -------------------------------------------------------------------------------------------------
<S>                                      <C>       <C>         <C>        <C>            <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts $  14,379 $  21,761 $     -      $   19,078 (a) $   17,062
                                       ========= =========  =========   ==========     ==========
  Asset valuation reserves            $  10,266 $         $     -      $   10,266     $        0
                                       ========= =========  =========   ==========     ==========
RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                  $  38,409 $   8,397 $     -      $   10,546 (b) $   36,260
                                       ========= =========  =========   ==========     ==========

(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 

</TABLE>







<TABLE>
                           NORTHEAST UTILITIES AND SUBSIDIARIES                          SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                YEAR ENDED DECEMBER 31, 1995
                                   (Thousands of Dollars)
<CAPTION>
- -------------------------------------------------------------------------------------------------------
Column A                                Column B         Column C            Column D      Column E

                                                         Additions
                                                    --------------------
                                                       (1)         (2)

                                                                Charged                
                                        Balance at  Charged to  to other                   Balance
                                        beginning   costs and   accounts-   Deductions-    at end
Description                             of period   expenses    describe    describe       of period
- -------------------------------------------------------------------------------------------------------
<S>                                       <C>         <C>          <C>         <C>           <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts $   16,826 $    18,010 $     -       $   20,458 (a)$   14,378
                                        =========   =========  =========     =========     =========
  Asset valuation reserves            $    8,684 $     1,582 $     -       $     -       $   10,266
                                        =========   =========  =========     =========     =========
RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                  $   34,721 $    11,475 $     -       $    7,787 (b)$   38,409
                                        =========   =========  =========     =========     =========

(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 


</TABLE>





 

<TABLE>
                  THE CONNECTICUT LIGHT AND POWER COMPANY AND SUBSIDIARIES              SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES                   (Restated)
                                YEAR ENDED DECEMBER 31, 1997
                                   (Thousands of Dollars)
<CAPTION>
- ------------------------------------------------------------------------------------------------------
Column A                                  Column B        Column C         Column D       Column E

                                                          Additions
                                                     --------------------
                                                        (1)         (2)

                                                                 Charged
                                          Balance at Charged to  to other                 Balance
                                          beginning  costs and   accounts-  Deductions-   at end
Description                               of period  expenses    describe   describe      of period
- ------------------------------------------------------------------------------------------------------
<S>                                         <C>        <C>          <C>      <C>            <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts   $   13,241 $   10,509 $     -    $   23,450 (a) $      300
                                          =========  =========  =========  =========      =========
RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                    $   18,879 $    4,458 $     -    $    8,375 (b) $   14,962
                                          =========  =========  =========  =========      =========

(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 

</TABLE>






<TABLE>
                  THE CONNECTICUT LIGHT AND POWER COMPANY AND SUBSIDIARIES            SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES                 (Restated)
                                YEAR ENDED DECEMBER 31, 1996
                                   (Thousands of Dollars)
<CAPTION>
- -------------------------------------------------------------------------------------------------
Column A                               Column B       Column C          Column D       Column E

                                                      Additions
                                                 --------------------
                                                    (1)         (2)

                                                             Charged
                                      Balance at Charged to  to other                   Balance
                                      beginning  costs and   accounts-   Deductions-    at end
Description                           of period  expenses    describe    describe       of period
- -------------------------------------------------------------------------------------------------
<S>                                      <C>       <C>          <C>        <C>            <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts $  10,567 $  15,704 $     -      $   13,030 (a) $   13,241
                                       ========= =========  =========   ==========     ==========
  Asset valuation reserves            $  10,266 $    -    $     -      $   10,266     $        0
                                       ========= =========  =========   ==========     ==========
RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                  $  19,874 $   5,709 $     -      $    6,704 (b) $   18,879
                                       ========= =========  =========   ==========     ==========

(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 

</TABLE>






<TABLE>
                  THE CONNECTICUT LIGHT AND POWER COMPANY AND SUBSIDIARIES               SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                YEAR ENDED DECEMBER 31, 1995
                                   (Thousands of Dollars)
<CAPTION>
- -------------------------------------------------------------------------------------------------------
Column A                                Column B         Column C            Column D      Column E

                                                         Additions
                                                    --------------------
                                                       (1)         (2)

                                                                Charged
                                        Balance at  Charged to  to  other                  Balance
                                        beginning   costs and   accounts-    Deductions-   at end
Description                             of period   expenses    describe     describe      of period
- -------------------------------------------------------------------------------------------------------
<S>                                       <C>         <C>          <C>         <C>           <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts $   12,778 $    12,722 $     -       $   14,933 (a)$   10,567
                                        =========   =========  =========     =========     =========
  Asset valuation reserves            $    8,684 $     1,582 $     -       $     -       $   10,266
                                        =========   =========  =========     =========     =========
RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                  $   19,529 $     5,633 $     -       $    5,288 (b)$   19,874
                                        =========   =========  =========     =========     =========

(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 

</TABLE>







<TABLE>
                           PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE                      SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES                   (Restated)
                                YEAR ENDED DECEMBER 31, 1997
                                   (Thousands of Dollars)
<CAPTION>
- ------------------------------------------------------------------------------------------------------
Column A                                  Column B        Column C         Column D       Column E

                                                          Additions
                                                     --------------------
                                                        (1)         (2)

                                                                Charged to
                                          Balance at Charged to   other                   Balance
                                          beginning  costs and  accounts-  Deductions-    at end
Description                               of period  expenses   describe   describe       of period
- ------------------------------------------------------------------------------------------------------
<S>                                          <C>        <C>         <C>       <C>            <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts   $    1,700 $    3,259 $     -    $    3,257 (a) $    1,702
                                          =========  =========  =========  =========      =========

RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                    $    7,265 $    1,647 $     -    $    1,124 (b) $    7,788
                                          =========  =========  =========  =========      =========

(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 


</TABLE>








<TABLE>
                           PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE                    SCHEDULE II
                   VALUATION AND QUALIFYING ACCOUNTS AND RESERVES                     (Restated)
                                      YEAR ENDED DECEMBER 31, 1996
                                              (Thousands of Dollars)
<CAPTION>
- -------------------------------------------------------------------------------------------------
Column A                               Column B       Column C          Column D       Column E

                                                      Additions
                                                 --------------------
                                                    (1)         (2)

                                                             Charged
                                      Balance at Charged to  to other                   Balance
                                      beginning  costs and   accounts-   Deductions-    at end
Description                           of period  expenses    describe    describe       of period
- -------------------------------------------------------------------------------------------------
<S>                                       <C>       <C>         <C>         <C>            <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts $   1,582 $   2,906 $     -      $    2,788 (a) $    1,700
                                       ========= =========  =========   ==========     ==========
RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                  $   8,142     1,040 $     -      $    1,917 (b) $    7,265
                                       ========= =========  =========   ==========     ==========

(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 



</TABLE>









<TABLE>
                           PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE                       SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                YEAR ENDED DECEMBER 31, 1995
                                   (Thousands of Dollars)
<CAPTION>
- -------------------------------------------------------------------------------------------------------
Column A                                Column B         Column C            Column D      Column E

                                                         Additions
                                                    --------------------
                                                       (1)         (2)

                                                                Charged
                                        Balance at  Charged to  to other                    Balance
                                        beginning   costs and   accounts-    Deductions-    at end
Description                             of period   expenses    describe     describe       of period
- -------------------------------------------------------------------------------------------------------
<S>                                        <C>         <C>         <C>          <C>           <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts $    2,015 $     2,454 $     -       $    2,887 (a)$    1,582
                                        =========   =========  =========     =========     =========
RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                  $    5,113 $     3,668 $     -       $      639 (b)$    8,142
                                        =========   =========  =========     =========     =========

(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 

</TABLE>




 

<TABLE>
                    WESTERN MASSACHUSETTS ELECTRIC COMPANY AND SUBSIDIARY               SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES                   (Restated)
                                YEAR ENDED DECEMBER 31, 1997
                                   (Thousands of Dollars)
<CAPTION>
- ------------------------------------------------------------------------------------------------------
Column A                                  Column B        Column C         Column D       Column E

                                                          Additions
                                                     --------------------
                                                        (1)         (2)

                                                                 Charged
                                          Balance at Charged to  to other                 Balance
                                          beginning  costs and   accounts-  Deductions-   at end
Description                               of period  expenses    describe   describe      of period
- ------------------------------------------------------------------------------------------------------
<S>                                          <C>        <C>         <C>       <C>            <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts   $    2,121 $    1,086 $     -    $    3,157 (a) $       50
                                          =========  =========  =========  =========      =========

RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                    $    5,575 $    1,093 $     -    $    1,165 (b) $    5,503
                                          =========  =========  =========  =========      =========

(a)  Amounts written off, net of recoveries.          
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 

</TABLE>








<TABLE>
                             WESTERN MASSACHUSETTS ELECTRIC COMPANY                   SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES                 (Restated)
                                YEAR ENDED DECEMBER 31, 1996
                                   (Thousands of Dollars)
<CAPTION>
- -------------------------------------------------------------------------------------------------
Column A                               Column B       Column C          Column D       Column E

                                                      Additions
                                                 --------------------
                                                    (1)         (2)

                                                             Charged
                                      Balance at Charged to  to other                   Balance
                                      beginning  costs and   accounts-  Deductions-     at end
Description                           of period  expenses    describe   describe        of period
- -------------------------------------------------------------------------------------------------
<S>                                       <C>       <C>         <C>         <C>            <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts $   2,230 $   3,097 $     -      $    3,206 (a) $    2,121
                                       ========= =========  =========   ==========     ==========


RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                  $   5,144 $   1,222 $     -      $      791 (b) $    5,575
                                       ========= =========  =========   ==========     ==========
(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith.

</TABLE>







<TABLE>
                          WESTERN MASSACHUSETTS ELECTRIC COMPANY                         SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                YEAR ENDED DECEMBER 31, 1995
                                   (Thousands of Dollars)
<CAPTION>
- -------------------------------------------------------------------------------------------------------
Column A                                Column B         Column C            Column D      Column E

                                                         Additions
                                                    --------------------
                                                       (1)         (2)

                                                                Charged
                                        Balance at  Charged to  to other                    Balance
                                        beginning   costs and   accounts-    Deductions-    at end
Description                             of period   expenses    describe     describe       of period
- -------------------------------------------------------------------------------------------------------
<S>                                        <C>         <C>         <C>          <C>           <C>
RESERVES DEDUCTED FROM ASSETS
 TO WHICH THEY APPLY:

  Reserves for uncollectible accounts $    2,032 $     2,836 $     -       $    2,638 (a)$    2,230
                                        =========   =========  =========     =========     =========


RESERVES NOT APPLIED AGAINST ASSETS:

  Operating reserves                  $    4,674 $     1,340 $     -       $      870 (b)$    5,144
                                        =========   =========  =========     =========     =========
(a)  Amounts written off, net of recoveries.
(b)  Principally payments for environmental remediation, various injuries and damages, employee 
     medical expenses, and expenses in connection therewith. 

</TABLE>






                               EXHIBIT INDEX


     Each document described below is incorporated by reference to the files of
the Securities and Exchange Commission, unless the reference to the document is
marked as follows:

     &  - Filed with the 1997 Annual Report on Form 10-K/A for NU and herein
     incorporated by reference from the 1997 NU Form 10-K/A, File No. 1-5324
     into the 1997 Annual Report on Form 10-K/A for CL&P, PSNH and WMECO.

     *  - Filed with the 1997 Annual Report on Form 10-K for NU and herein
     incorporated by reference from the 1997 NU Form 10-K, File No. 1-5324 into
     the 1997 Annual Report on Form 10-K for CL&P, PSNH, WMECO and NAEC.

     #  - Filed with the 1997 Annual Report on Form 10-K for NU and herein
     incorporated by reference from the 1997 NU Form 10-K, File No. 1-5324 into
     the 1997 Annual Report on Form 10-K for CL&P.

     @  - Filed with the 1997 Annual Report on Form 10-K for NU and herein
     incorporated by reference from the 1997 NU Form 10-K, File No. 1-5324 into
     the 1997 Annual Report on Form 10-K for PSNH.

     ** - Filed with the 1997 Annual Report on Form 10-K for NU and herein
     incorporated by reference from the 1997 NU Form 10-K, File No. 1-5324 into
     the 1997 Annual Report on Form 10-K for WMECO.

     ## - Filed with the 1997 Annual Report on Form 10-K for NU and herein
     incorporated by reference from the 1997 Form 10-K, File No. 1-5324 into the
     1997 Annual Report on Form 10-K for NAEC.



Exhibit
Number               Description


 3        Articles of Incorporation and By-Laws

          3.1   Northeast Utilities

                3.1.1   Declaration of Trust of NU, as amended through May 24,
                        1988. (Exhibit 3.1.1, 1988 NU Form 10-K, File No.
                        1-5324)

          3.2   The Connecticut Light and Power Company

                3.2.1   Certificate of Incorporation of CL&P, restated to March
                        22, 1994.  (Exhibit 3.2.1, 1993 NU Form 10-K, File No.
                        1-5324)

                3.2.2   Certificate of Amendment to Certificate of Incorporation
                        of CL&P, dated December 26, 1996. (Exhibit 3.2.2, 1996
                        NU Form 10-K, File No. 1-5324)

                3.2.3   By-laws of CL&P, as amended to January 1, 1997. (Exhibit
                        3.2.3, 1996 NU Form 10-K, File No. 1-5324)

          3.3   Public Service Company of New Hampshire

                3.3.1   Articles of Incorporation, as amended to May 16, 1991.
                        (Exhibit 3.3.1, 1993 NU Form 10-K, File No. 1-5324)

                3.3.2   By-laws of PSNH, as amended to November 1, 1993.
                        (Exhibit 3.3.2, 1993 NU Form 10-K, File No. 1-5324)

          3.4   Western Massachusetts Electric Company

                3.4.1   Articles of Organization of WMECO, restated to February
                        23, 1995.  (Exhibit 3.4.1, 1994 NU Form 10-K, File No.
                        1-5324)


**              3.4.2   By-laws of WMECO, as amended to February 11, 1998.
 
          3.5   North Atlantic Energy Corporation

                3.5.1   Articles of Incorporation of NAEC dated September 20,
                        1991.  (Exhibit 3.5.1, 1993 NU Form 10-K, File No.
                        1-5324)

                3.5.2   Articles of Amendment dated October 16, 1991 and June 2,
                        1992 to Articles of Incorporation of NAEC. (Exhibit
                        3.5.2, 1993 NU Form 10-K, File No. 1-5324)

                3.5.3   By-laws of NAEC, as amended to November 8, 1993.
                        (Exhibit 3.5.3, 1993 NU Form 10-K, File No. 1-5324)

 4        Instruments defining the rights of security holders, including
          indentures

          4.1   Northeast Utilities

                4.1.1   Indenture dated as of December 1, 1991 between Northeast
                        Utilities and IBJ Schroder Bank & Trust Company, with
                        respect to the issuance of Debt Securities.  (Exhibit
                        4.1.1, 1991 NU Form 10-K, File No. 1-5324)

                4.1.2   First Supplemental Indenture dated as of December 1,
                        1991 between Northeast Utilities and IBJ Schroder Bank
                        & Trust Company, with respect to the issuance of Series
                        A Notes. (Exhibit 4.1.2, 1991 NU Form 10-K, File No.
                        1-5324)

                4.1.3   Second Supplemental Indenture dated as of March 1, 1992
                        between Northeast Utilities and IBJ Schroder Bank &
                        Trust Company with respect to the issuance of 8.38%
                        Amortizing Notes.  (Exhibit 4.1.3, 1992 NU Form 10-K,
                        File No. 1-5324)
                     
                4.1.4   Credit Agreements among CL&P, NU, WMECO, NUSCO (as
                        Agent) and 3 Commercial Banks dated December 3, 1992
                        (Three-Year Facility). (Exhibit C.2.38, 1992 NU Form
                        U5S, File No. 30-246)

                4.1.5   Credit Agreements among CL&P, WMECO, NU, Holyoke Water
                        Power Company, RRR, NNECO and NUSCO (as Agent) and 1
                        commercial bank dated December 3, 1992 (Three-Year
                        Facility).  (Exhibit C.2.39, 1992 NU Form U5S, File No.
                        30-246)

                4.1.6   Credit Agreement among NU, CL&P and WMECO and several
                        commercial banks, dated as of November 21, 1996.
                        (Exhibit No. B.1, File No. 70-8875)

                4.1.7   First Amendment and Waiver dated as of May 30, 1997 to
                        Credit Agreement dated as of November 21, 1996 among NU,
                        CL&P, WMECO, and the Co-Agents and Banks named therein.
                        (Exhibit B.4(a) (Execution Copy), File No. 70-8875)

                4.1.8   Credit Agreement dated as of February 10, 1998 among NU,
                        the Lenders named therein, and Toronto Dominion (Texas),
                        Inc., as Administrative Agent, TD Securities (USA) Inc.,
                        as Arranger. (Exhibit B.9 (Execution Copy), File No.
                        70-8875)

          4.2   The Connecticut Light and Power Company

                4.2.1   Indenture of Mortgage and Deed of Trust between CL&P and
                        Bankers Trust Company, Trustee, dated as of May 1, 1921.
                        (Composite including all twenty-four amendments to May
                        1, 1967.)  (Exhibit 4.1.1, 1989 NU Form 10-K, File No.
                        1-5324)

                        Supplemental Indentures to the Composite May 1, 1921
                        Indenture of Mortgage and Deed of Trust between CL&P and
                        Bankers Trust Company, dated as of:

                4.2.2   December 1, 1969. (Exhibit 4.20, File No. 2-60806)

                4.2.3   June 30, 1982. (Exhibit 4.33, File No. 2-79235)

                4.2.4   December 1, 1989. (Exhibit 4.1.26, 1989 NU Form 10-K,
                        File No. 1-5324)

                4.2.5   July 1, 1992. (Exhibit 4.31, File No. 33-59430)

                4.2.6   July 1, 1993. (Exhibit A.10(b),  File No. 70-8249)

                4.2.7   July 1, 1993. (Exhibit A.10(b),  File No. 70-8249)

                4.2.8   December 1, 1993. (Exhibit 4.2.14, 1993 NU Form 10-K,
                        File No. 1-5324)

                4.2.9   February 1, 1994. (Exhibit 4.2.15, 1993 NU Form 10-K,
                        File No. 1-5324)

                4.2.10  February 1, 1994. (Exhibit 4.2.16, 1993 NU Form 10-K,
                        File No. 1-5324)

                4.2.11  June 1, 1994. (Exhibit 4.2.15, 1994 NU Form 10-K, File
                        No. 1-5324)

                4.2.12  October 1, 1994. (Exhibit 4.2.16, 1994 NU Form 10-K,
                        File No. 1-5324)

                4.2.13  June 1, 1996. (Exhibit 4.2.16, 1996 NU Form 10-K, File
                        No. 1-5324)

                4.2.14  January 1, 1997. (Exhibit 4.2.17, 1996 NU Form 10-K,
                        File No. 1-5324

                4.2.15  May 1, 1997.   (Exhibit 4.19, File No. 333-30911)

                4.2.16  June 1, 1997. (Exhibit 4.20, File No. 333-30911)

#               4.2.17  June 1, 1997.

                4.2.18  Financing Agreement between Industrial Development
                        Authority of the State of New Hampshire and CL&P
                        (Pollution Control Bonds, 1986 Series) dated as of
                        December 1, 1986.  (Exhibit C.1.47, 1986 NU Form U5S,
                        File No. 30-246)

                        4.2.18.1 Letter of Credit and Reimbursement Agreement
                                 (Pollution Control Bonds, 1986 Series) dated
                                 as of August 1, 1994.  (Exhibit 1 (Execution
                                 Copy), File No. 70-7320)

                4.2.19  Financing Agreement between Industrial Development
                        Authority of the State of New Hampshire and CL&P
                        (Pollution Control Bonds, 1988 Series) dated as of
                        October 1, 1988.  (Exhibit C.1.55, 1988 NU Form U5S,
                        File No. 30-246)

                        4.2.19.1 Letter of Credit (Pollution Control Bonds,
                                 1988  Series) dated October 27, 1988.  (Exhibit
                                 4.2.17.1, 1995 NU Form 10-K, File No. 1-5324)

                        4.2.19.2 Reimbursement and Security Agreement
                                 (Pollution  Control Bonds, 1988 Series) dated
                                 as of October 1, 1988.  (Exhibit 4.2.17.2, 1995
                                 NU Form 10-K, File No. 1-5324)

                4.2.20  Financing Agreement between Industrial Development
                        Authority of the State of New Hampshire and CL&P
                        (Pollution Control Bonds) dated as of December 1, 1989.
                        (Exhibit C.1.39, 1989 NU Form U5S, File No. 30-246)

                4.2.21  Loan and Trust Agreement among Business Finance
                        Authority of the State of New Hampshire, CL&P and the
                        Trustee (Pollution Control Bonds, 1992 Series A) dated
                        as of December 1, 1992.(Exhibit C.2.33, 1992 NU Form
                        U5S, File No. 30-246)

                        4.2.21.1 Letter of Credit and Reimbursement Agreement
                                 (Pollution Control Bonds, 1992 Series A) dated
                                 as of December 1, 1992. (Exhibit 4.2.19.1, 1995
                                 NU Form 10-K, File No. 1-5324)

                4.2.22  Loan Agreement between Connecticut Development Authority
                        and CL&P (Pollution Control Bonds - Series A, Tax Exempt
                        Refunding) dated as of September 1, 1993.  (Exhibit
                        4.2.21, 1993 NU Form 10-K, File No. 1-5324)

                        4.2.22.1 Letter of Credit and Reimbursement Agreement
                                 (Pollution Control Bonds - Series A, Tax Exempt
                                 Refunding) dated as of September 1, 1993.
                                 (Exhibit 4.2.23, 1993 NU Form 10-K, File No.
                                 1-5324)

                4.2.23  Loan Agreement between Connecticut Development Authority
                        and CL&P (Pollution Control Bonds - Series B, Tax Exempt
                        Refunding) dated as of September 1, 1993.  (Exhibit
                        4.2.22, 1993 NU Form 10-K, File No. 1-5324)

                        4.2.23.1 Letter of Credit and Reimbursement Agreement
                                 (Pollution Control Bonds - Series B, Tax Exempt
                                 Refunding) dated as of September 1, 1993.
                                 (Exhibit 4.2.24, 1993 NU Form 10-K, File No.
                                 1-5324)

                4.2.24  Amended and Restated Loan Agreement between Connecticut
                        Development Authority and CL&P (Pollution Control 
                        Revenue Bond - 1996A Series) dated as of May 1, 1996
                        and Amended and Restated as of January 1, 1997.  
                        (Exhibit 4.2.24, 1996 NU Form 10-K, File No. 1-5324)

                        4.2.24.1 Amended and Restated Indenture of Trust
                                 between Connecticut Development Authority and
                                 the Trustee (CL&P Pollution Control Revenue
                                 Bond-1996A Series), dated as of May 1, 1996 and
                                 Amended and Restated as of January 1, 1997.
                                 (Exhibit 4.2.24.1, 1996 NU Form 10-K, File No.
                                 1-5324)

                        4.2.24.2 Standby Bond Purchase Agreement among CL&P,
                                 Societe Generale, New York Branch and the
                                 Trustee, dated January 23, 1997. (Exhibit
                                 4.2.24.2, 1996 NU Form 10-K, File No. 1-5324)

#                       4.2.24.3 Amendment No. 1, dated January 21, 1998, to
                                 the Standby Bond Purchase Agreement, dated
                                 January 23, 1997.

                        4.2.24.4 AMBAC Municipal Bond Insurance Policy issued
                                 by the Connecticut Development Authority (CL&P
                                 Pollution Control Revenue Bond-1996A Series),
                                 effective January 23, 1997.  (Exhibit 4.2.24.3,
                                 1996 NU Form 10-K, File No. 1-5324)

                4.2.25  Amended and Restated Limited Partnership Agreement (CL&P
                        Capital, L.P.) among CL&P, NUSCO, and the persons who
                        became limited partners of CL&P Capital, L.P. in
                        accordance with the provisions thereof dated as of
                        January 23, 1995 (MIPS).  (Exhibit A.1 (Execution Copy),
                        File No. 70-8451)

                4.2.26  Indenture between CL&P and Bankers Trust Company,
                        Trustee (Series A Subordinated Debentures), dated as of
                        January 1, 1995 (MIPS).  (Exhibit B.1 (Execution Copy),
                        File No. 70-8451)

                4.2.27  Payment and Guaranty Agreement of CL&P dated as of
                        January 23, 1995 (MIPS).  (Exhibit B.3 (Execution Copy),
                        File No. 70-8451)

          4.3   Public Service Company of New Hampshire

                4.3.1   First Mortgage Indenture dated as of August 15, 1978
                        between PSNH and First Fidelity Bank, National
                        Association, New Jersey, Trustee, (Composite including
                        all amendments to May 16, 1991).  (Exhibit 4.4.1, 1992
                        NU Form 10-K, File No. 1-5324)

                        4.3.1.1  Tenth Supplemental Indenture dated as of May 1,
                                 1991 between PSNH and First Fidelity Bank,
                                 National Association. (Exhibit 4.1, PSNH 
                                 Current Report on Form 8-K dated February 10,
                                 1992, File No. 1-6392).

                4.3.2   Revolving Credit Agreement, dated as of May 1, 1991
                        (includes a collateral mortgage). (Exhibit 4.12, PSNH
                        Current Report on Form 8-K, File No. 1-6392)

                        4.3.2.1  Amended and Restated Revolving Credit
                                 Agreement, dated as of April 1, 1996
                                 (includes amendment to collateral
                                 mortgage). (Exhibit 4.3.2, 1996 NU Form 10-K,
                                 File No. 1-5324)


                4.3.3   Series A (Tax Exempt New Issue) PCRB Loan and Trust
                        Agreement dated as of May 1, 1991.  (Exhibit 4.2, PSNH
                        Current Report on Form 8-K dated February 10, 1992, File
                        No. 1-6392)

                4.3.4   Series B (Tax Exempt Refunding) PCRB Loan and Trust
                        Agreement dated as of May 1, 1991.  (Exhibit 4.3, PSNH
                        Current Report on Form 8-K dated February 10, 1992, File
                        No. 1-6392)

                4.3.5   Series C (Tax Exempt Refunding) PCRB Loan and Trust
                        Agreement dated as of May 1, 1991.  (Exhibit 4.4, PSNH
                        Current Report on Form 8-K dated February 10, 1992, File
                        No. 1-6392)

                4.3.6   Series D (Taxable New Issue) PCRB Loan and Trust
                        Agreement dated as of May 1, 1991.  (Exhibit 4.5, PSNH
                        Current Report on Form 8-K dated February 10, 1992, File
                        No. 1-6392)

                        4.3.6.1  First Supplement to Series D (Tax Exempt
                                 Refunding Issue) PCRB Loan and Trust Agreement
                                 dated as of December 1, 1992. (Exhibit
                                 4.4.5.1, 1992 NU Form 10-K, File No. 1-5324)

                        4.3.6.2  Second Series D (May 1, 1991 Taxable New Issue
                                 and December 1, 1992 Tax Exempt Refunding
                                 Issue) PCRB Letter of Credit and Reimbursement
                                 Agreement dated as of May 1, 1995 (Exhibit B.4,
                                 Execution Copy, File No. 70-8036)

                4.3.7   Series E (Taxable New Issue) PCRB Loan and Trust
                        Agreement dated as of May 1, 1991.  (Exhibit 4.6, PSNH
                        Current Report on Form 8-K dated February 10, 1992, File
                        No. 1-6392)

                        4.3.7.1  First Supplement to Series E (Tax Exempt
                                 Refunding Issue) PCRB Loan and Trust Agreement
                                 dated as of December 1, 1993. (Exhibit 4.3.8.1,
                                 1993 NU Form 10-K, File No. 1-5324)

                        4.3.7.2  Second Series E (May 1, 1991 Taxable New Issue
                                 and December 1, 1993 Tax Exempt Refunding
                                 Issue) PCRB Letter of Credit and Reimbursement
                                 Agreement dated as of May 1, 1995. (Exhibit
                                 B.5, (Execution Copy), File No. 70-8036)

          4.4   Western Massachusetts Electric Company

                4.4.1   First Mortgage Indenture and Deed of Trust between WMECO
                        and Old Colony Trust Company, Trustee, dated as of
                        August 1, 1954.  (Exhibit 4.4.1, 1993 NU Form 10-K, File
                        No. 1-5324)

                        Supplemental Indentures thereto dated as of:

                4.4.2   October 1, 1954.(Exhibit 4.2, File No. 33-51185)

**              4.4.3   March 1, 1967.

                4.4.4   July 1, 1973.  (Exhibit 2.10. File No. 2-68808)

                4.4.5   December 1, 1992. (Exhibit 4.15, File No. 33-55772)

                4.4.6   January 1, 1993. (Exhibit 4.5.13, 1992 NU Form 10-K,
                        File No. 1-5324)

                4.4.7   March 1, 1994. (Exhibit 4.4.11, 1993 NU Form 10-K, File
                        No. 1-5324)

                4.4.8   March 1, 1994. (Exhibit 4.4.12, 1993 NU Form 10-K, File
                        No. 1-5324)

                4.4.9   May 1, 1997. (Exhibit 4.11, File No. 33-51185)

**              4.4.10  July 1, 1997.

                4.4.11  Loan Agreement between Connecticut Development
                        Authority and WMECO, (Pollution Control Bonds -
                        Series A, Tax Exempt Refunding) dated as of
                        September 1, 1993.  (Exhibit 4.4.13, 1993 NU Form
                        10-K, File No. 1-5324)

                        4.4.11.1 Letter of Credit and Reimbursement Agreement
                                 (Pollution Control Bonds - Series A, Tax Exempt
                                 Refunding) dated as of September 1, 1993.
                                 (Exhibit 4.4.14, 1993 NU Form 10-K, File No.
                                 1-5324)

          4.5   North Atlantic Energy Corporation

                4.5.1   First Mortgage Indenture and Deed of Trust between NAEC
                        and United States Trust Company of New York, Trustee,
                        dated as of June 1, 1992.  (Exhibit 4.6.1, 1992 NU Form
                        10-K, File No. 1-5324)

                4.5.2   Term Credit Agreement dated as of November 9, 1995.
                        (Exhibit 4.5.2, 1995 NU Form 10-K, File No. 1-5324)


10        Material Contracts

          10.1  Stockholder Agreement dated as of July 1, 1964 among the
                stockholders of Connecticut Yankee Atomic Power Company (CYAPC).
                (Exhibit 10.1, 1994 NU Form 10-K, File No. 1-5324)

          10.2  Form of Power Contract dated as of July 1, 1964 between CYAPC
                and each of CL&P, HELCO, PSNH and WMECO.  (Exhibit 10.2, 1994
                NU Form 10-K, File No. 1-5324)

                10.2.1  Form of Additional Power Contract dated as of April 30,
                        1984, between CYAPC and each of CL&P, PSNH and WMECO.
                        (Exhibit 10.2.1, 1994 NU Form 10-K, File No. 1-5324)

                10.2.2  Form of 1987 Supplementary Power Contract dated as of
                        April 1, 1987, between CYAPC and each of CL&P, PSNH and
                        WMECO.  (Exhibit 10.2.6, 1987 NU Form 10-K, File No.
                        1-5324)

          10.3  Capital Funds Agreement dated as of September 1, 1964 between
                CYAPC and CL&P, HELCO, PSNH and WMECO.  (Exhibit 10.3, 1994 NU
                Form 10-K, File No. 1-5324)

          10.4  Stockholder Agreement dated December 10, 1958 between Yankee
                Atomic Electric Company (YAEC) and CL&P, HELCO, PSNH and WMECO.
                (Exhibit 10.4, 1993 NU Form 10-K, File No. 1-5324)

          10.5  Form of Amendment No. 3, dated as of April 1, 1985, to Power
                Contract between YAEC and each of CL&P, PSNH and WMECO,
                including a composite restatement of original Power Contract
                dated June 30, 1959 and Amendment No. 1 dated April 1, 1975 and
                Amendment No. 2 dated October 1, 1980.  (Exhibit 10.5, 1988 NU
                Form 10-K, File No. 1-5324.)

                10.5.1  Form of Amendment No. 4 to Power Contract, dated May 6,
                        1988, between YAEC and each of CL&P, PSNH and WMECO.
                        (Exhibit 10.5.1, 1989 NU Form 10-K, File No. 1-5324)

                10.5.2  Form of Amendment No. 5 to Power Contract, dated June
                        26, 1989, between YAEC and each of CL&P, PSNH and WMECO.
                        (Exhibit 10.5.2, 1989 NU Form 10-K, File No. 1-5324)

                10.5.3  Form of Amendment No. 6 to Power Contract, dated July
                        1,1989, between YAEC and each of CL&P, PSNH and WMECO.
                        (Exhibit 10.5.3, 1989 NU Form 10-K, File No. 1-5324)

                10.5.4  Form of Amendment No. 7 to Power Contract, dated
                        February 1, 1992, between YAEC and each of CL&P, PSNH
                        and WMECO. (Exhibit 10.5.4, 1993 NU Form 10-K, File No.
                        1-5324)

          10.6  Stockholder Agreement dated as of May 20, 1968 among
                stockholders of MYAPC.
   
          10.7  Form of Power Contract dated as of May 20, 1968 between MYAPC
                and each of CL&P, HELCO, PSNH and WMECO.

                10.7.1  Form of Amendment No. 1 to Power Contract dated as of
                        March 1, 1983 between MYAPC and each of CL&P, PSNH and
                        WMECO. (Exhibit 10.7.1, 1993 NU Form 10-K, File No.
                        1-5324)

                10.7.2  Form of Amendment No. 2 to Power Contract dated as of
                        January 1, 1984 between MYAPC and each of CL&P, PSNH and
                        WMECO.  (Exhibit 10.7.2, 1993 NU Form 10-K, File No.
                        1-5324)

                10.7.3  Form of Amendment No. 3 to Power Contract dated as of
                        October 1, 1984 between MYAPC and each of CL&P, PSNH and
                        WMECO.  (Exhibit No. 10.7.3, 1994 NU Form 10-K, File No.
                        1-5324)

                10.7.4  Form of Additional Power Contract dated as of February
                        1, 1984 between MYAPC and each of CL&P, PSNH and WMECO.
                        (Exhibit 10.7.4, 1993 NU Form 10-K, File No. 1-5324)

          10.8  Capital Funds Agreement dated as of May 20, 1968 between MYAPC
                and CL&P, PSNH, HELCO and WMECO.

                10.8.1  Amendment No. 1 to Capital Funds Agreement, dated as of
                        August 1, 1985, between MYAPC, CL&P, PSNH and WMECO.
                        (Exhibit No. 10.8.1, 1994 NU Form 10-K, File No. 1-5324)

          10.9  Sponsor Agreement dated as of August 1, 1968 among the
                sponsors of Vermont Yankee Nuclear Power Corporation
                (VYNPC).

          10.10 Form of Power Contract dated as of February 1, 1968 between
                VYNPC and each of CL&P, HELCO, PSNH and WMECO.

                10.10.1  Form of Amendment to Power Contract dated as of June 1,
                         1972 between VYNPC and each of CL&P, HELCO, PSNH and
                         WMECO. (Exhibit 5.22, File No. 2-47038)

                10.10.2  Form of Second Amendment to Power Contract dated as of
                         April 15, 1983 between VYNPC and each of CL&P, PSNH
                         and WMECO. (Exhibit 10.10.2, 1993 NU Form 10-K, File
                         No. 1-5324)

                10.10.3  Form of Third Amendment to Power Contract dated as of
                         April 24, 1985 between VYNPC and each of CL&P, PSNH
                         and WMECO. (Exhibit No. 10.10.3, 1994 NU Form 10-K,
                         File No. 1-5324)

                10.10.4  Form of Fourth Amendment to Power Contract dated as of
                         June 1, 1985 between VYNPC and each of CL&P, PSNH and
                         WMECO. (Exhibit No. 10.10.4, 1996 NU Form 10-K, File
                         No. 1-5324)

                10.10.5  Form of Fifth Amendment to Power Contract dated as of
                         May 6, 1988 between VYNPC and each of CL&P, PSNH and
                         WMECO. (Exhibit 10.10.5, 1990 NU Form 10-K, File No.
                         1-5324)

                10.10.6  Form of Sixth Amendment to Power Contract dated as of
                         May 6, 1988 between VYNPC and each of CL&P, PSNH and
                         WMECO. (Exhibit 10.10.6, 1990 NU Form 10-K, File No.
                         1-5324)

                10.10.7  Form of Seventh Amendment to Power Contract dated as
                         of June 15, 1989 between VYNPC and each of CL&P, PSNH
                         and WMECO. (Exhibit 10.10.7, 1990 NU Form 10-K, File
                         No. 1-5324)

                10.10.8  Form of Eighth Amendment to Power Contract dated as of
                         December 1, 1989 between VYNPC and each of CL&P, PSNH
                         and WMECO.  (Exhibit 10.10.8, 1990 NU Form 10-K, File
                         No. 1-5324)

                10.10.9  Form of Additional Power Contract dated as of February
                         1, 1984 between VYNPC and each of CL&P, PSNH and WMECO.
                         (Exhibit 10.10.9, 1993 NU Form 10-K, File No. 1-5324)

      #@**10.11 Capital Funds Agreement dated as of February 1, 1968 between
                VYNPC and CL&P, HELCO, PSNH and WMECO.

            #@**10.11.1  Form of First Amendment to Capital Funds Agreement
                         dated as of March 12, 1968 between VYNPC and CL&P,
                         HELCO, PSNH and WMECO.

                10.11.2  Form of Second Amendment to Capital Funds Agreement
                         dated as of September 1, 1993 between VYNPC and CL&P,
                         HELCO, PSNH and WMECO.  (Exhibit 10.11.2, 1993 NU Form
                         10-K, File No. 1-5324)

          10.12 Amended and Restated Millstone Plant Agreement dated as of
                December 1, 1984 by and among CL&P, WMECO and Northeast Nuclear
                Energy Company (NNECO).  (Exhibit 10.12, 1994 NU Form 10-K,
                File No. 1-5324)

          10.13 Sharing Agreement dated as of September 1, 1973 with respect to
                1979 Connecticut nuclear generating unit (Millstone 3). (Exhibit
                6.43, File No. 2-50142)

                10.13.1  Amendment dated August 1, 1974 to Sharing Agreement -
                         1979 Connecticut Nuclear Unit.  (Exhibit 5.45, File No.
                         2-52392)

                10.13.2  Amendment dated December 15, 1975 to Sharing Agreement
                         - 1979 Connecticut Nuclear Unit.  (Exhibit 7.47, File
                         No. 2-60806)

                10.13.3  Amendment dated April 1, 1986 to Sharing Agreement -
                         1979 Connecticut Nuclear Unit.  (Exhibit 10.17.3, 1990
                         NU Form 10-K, File No. 1-5324)

          10.14 Agreement dated July 19, 1990, among NAESCO and Seabrook Joint
                owners with respect to operation of Seabrook. (Exhibit 10.53,
                1990 NU Form 10-K, File No. 1-5324)

          10.15 Sharing Agreement between CL&P, WMECO, HP&E, HWP and PSNH dated
                as of June 1, 1992.  (Exhibit 10.17, 1992 NU Form 10-K, File
                No. 1-5324)

          10.16 Rate Agreement by and between NUSCO, on behalf of NU, and the
                Governor of the State of New Hampshire and the New Hampshire
                Attorney General dated as of November 22, 1989. (Exhibit 10.44,
                1989 NU Form 10-K, File No. 1-5324)

                10.16.1  First Amendment to Rate Agreement dated as of December
                         5, 1989.  (Exhibit 10.16.1, 1995 NU Form 10-K, File No.
                         1-5324)

                10.16.2  Second Amendment to Rate Agreement dated as of December
                         12, 1989. (Exhibit 10.16.2, 1995 NU Form 10-K, File No.
                         1-5324)

                10.16.3  Third Amendment to Rate Agreement dated as of December
                         3, 1993. (Exhibit 10.16.3, 1995 NU Form 10-K, File No.
                         1-5324)

                10.16.4  Fourth Amendment to Rate Agreement dated as of
                         September 21, 1994. (Exhibit 10.16.4, 1995 NU Form
                         10-K, File No. 1-5324)

                10.16.5  Fifth Amendment to Rate Agreement dated as of September
                         9, 1994. (Exhibit 10.16.5, 1995 NU Form 10-K, File No.
                         1-5324)

          10.17 Form of Seabrook Power Contract between PSNH and NAEC, as
                amended and restated.  (Exhibit 10.45, NU 1992 Form 10-K, File
                No. 1-5324)

          10.18 Agreement (composite) for joint ownership, construction and
                operation of New Hampshire nuclear unit, as amended through the
                November 1, 1990 twenty-third amendment.  (Exhibit No. 10.17,
                1994 NU Form 10-K, File No. 1-5324)

                10.18.1  Memorandum of Understanding dated November 7, 1988
                         between PSNH and Massachusetts Municipal Wholesale
                         Electric Company (Exhibit 10.17, PSNH 1989 Form 10-K,
                         File No. 1-6392)

                10.18.2  Agreement of Settlement among Joint Owners dated as of
                         January 13, 1989.  (Exhibit 10.13.21, 1988 NU Form
                         10-K, File No. 1-5324)

                         10.18.2.1  Supplement to Settlement Agreement, dated
                                    as of February 7, 1989, between PSNH and
                                    Central Maine Power Company.  (Exhibit
                                    10.18.1, PSNH 1989 Form 10-K, File No.
                                    1-6392)

          10.19 Amended and Restated Agreement for Seabrook Project Disbursing
                Agent dated as of November 1, 1990.  (Exhibit 10.4.7, File No.
                33-35312)

                10.19.1  Form of First Amendment to Exhibit 10.19. (Exhibit
                         10.4.8, File No. 33-35312)

                10.19.2  Form (Composite) of Second Amendment to Exhibit 10.19.
                         (Exhibit 10.18.2, 1993 NU Form 10-K, File No. 1-5324)

          10.20 Agreement dated November 1, 1974 for Joint Ownership,
                Construction and Operation of William F. Wyman Unit No. 4 among
                PSNH, Central Maine Power Company and other utilities. (Exhibit
                5.16 , File No. 2-52900)

                10.20.1  Amendment to Exhibit 10.20 dated June 30, 1975.
                         (Exhibit 5.48, File No. 2-55458)

                10.20.2  Amendment to Exhibit 10.20 dated as of August 16, 1976.
                         (Exhibit 5.19, File No. 2-58251)

                10.20.3  Amendment to Exhibit 10.20 dated as of December 31,
                         1978. (Exhibit 5.10.3, File No. 2-64294)

          10.21 Form of Service Contract dated as of July 1, 1966 between each
                of NU, CL&P and WMECO and the Service Company.  (Exhibit 10.20,
                1993 NU Form 10-K, File No. 1-5324)

                10.21.1  Service Contract dated as of June 5, 1992 between PSNH
                         and the Service Company.  (Exhibit 10.12.4, 1992 NU
                         Form 10-K, File No. 1-5324)

                10.21.2  Service Contract dated as of June 5, 1992 between NAEC
                         and the Service Company.  (Exhibit 10.12.5, 1992 NU
                         Form 10-K, File No. 1-5324)

                10.21.3  Form of Service Agreement dated as of June 29, 1992
                         between PSNH and North Atlantic Energy Service
                         Corporation, and the First Amendment thereto.
                         (Exhibits B.7 and B.7.1, File No. 70-7787)

                10.21.4  Form of Annual Renewal of Service Contract.  (Exhibit
                         10.20.3, 1993 NU Form 10-K, File No. 1-5324)

          10.22 Memorandum of Understanding between CL&P, HELCO, HP&E, HWP and
                WMECO dated as of June 1, 1970 with respect to pooling of
                generation and transmission.  (Exhibit 13.32, File No. 2-38177)

                10.22.1  Amendment to Memorandum of Understanding between CL&P,
                         HELCO, HP&E, HWP and WMECO dated as of February 2,
                         1982 with respect to pooling of generation and
                         transmission.  (Exhibit 10.21.1, 1993 NU Form 10-K,
                         File No. 1-5324)

                10.22.2  Amendment to Memorandum of Understanding between CL&P,
                         HELCO, HP&E, HWP and WMECO dated as of January 1, 1984
                         with generation and transmission.  (Exhibit 10.21.2,
                         1994 NU Form 10-K, File No. 1-5324)

          10.23 New England Power Pool Agreement effective as of November 1,
                1971, as amended to December 1, 1996.  (Exhibit 10.15, 1988 NU
                Form 10-K, File No. 1-5324.)

                10.23.1  Twenty-sixth Amendment to Exhibit 10.23 dated as of
                         March 15, 1989.  (Exhibit 10.15.1, 1990 NU Form 10-K,
                         File No. 1-5324)

                10.23.2  Twenty-seventh Amendment to Exhibit 10.23 dated as of
                         October 1, 1990.  (Exhibit 10.15.2, 1991 NU Form 10-K,
                         File No. 1-5324)

                10.23.3  Twenty-eighth Amendment to Exhibit 10.23 dated as of
                         September 15, 1992.  (Exhibit 10.18.3, 1992 NU Form
                         10-K, File No. 1-5324)

                10.23.4  Twenty-ninth Amendment to Exhibit 10.23 dated as of
                         May 1, 1993.  (Exhibit 10.22.4, 1993 NU Form 10-K,
                         File No. 1-5324)

                10.23.5  Thirty-second Amendment (Amendments 30 and 31 were
                         withdrawn) to Exhibit 10.23 dated as of September 1,
                         1995. (Exhibit 10.23.5, 1995 NU Form 10-K, File No.
                         1-5324)

                10.23.6  Thirty-third Amendment to Exhibit 10.23 dated as of
                         December 31, 1996 and Form of Interim Independent
                         System Operator (ISO) Agreement.  (Exhibit 10.23.6,
                         1996 NU Form 10-K, File No. 1-5324)

          10.24 Agreements among New England Utilities with respect to the
                Hydro-Quebec interconnection projects.  (See Exhibits 10(u)
                and 10(v); 10(w), 10(x), and 10(y), 1990 and 1988, respectively,
                Form 10-K of New England Electric System, File No. 1-3446.)

          10.25 Trust Agreement dated February 11, 1992, between State Street
                Bank and Trust Company of Connecticut, as Trustor, and Bankers
                Trust Company, as Trustee, and CL&P and WMECO, with respect to
                NBFT.  (Exhibit 10.23, 1991 NU Form 10-K, File No. 1-5324)

                10.25.1  Nuclear Fuel Lease Agreement dated as of February 11,
                         1992, between Bankers Trust Company, Trustee, as
                         Lessor, and CL&P and WMECO, as Lessees.  (Exhibit
                         10.23.1, 1991 NU Form 10-K, File No. 1-5324)


          10.26 Simulator Financing Lease Agreement, dated as of February 1,
                1985, by and between ComPlan and NNECO.  (Exhibit 10.25, 1994
                NU Form 10-K, File No. 1-5324)

          10.27 Simulator Financing Lease Agreement, dated as of May 2, 1985,
                by and between The Prudential Insurance Company of America and
                NNECO. (Exhibit No. 10.26, 1994 NU Form 10-K, File No. 1-5324)

          10.28 Lease dated as of April 14, 1992 between The Rocky River Realty
                Company (RRR) and Northeast Utilities Service Company (NUSCO)
                with respect to the Berlin, Connecticut headquarters (office
                lease). (Exhibit 10.29, 1992 NU Form 10-K, File No. 1-5324)

                10.28.1  Lease dated as of April 14, 1992 between RRR and NUSCO
                         with respect to the Berlin, Connecticut headquarters
                         (project lease).  (Exhibit 10.29.1, 1992 NU Form 10-K,
                         File No. 1-5324)

          10.29 Millstone Technical Building Note Agreement dated as of
                December 21, 1993 between, by and between The Prudential
                Insurance Company of America and NNECO.  (Exhibit 10.28,
                1993 NU Form 10-K, File No. 1-5324)

          10.30 Lease and Agreement, dated as of December 15, 1988, by and
                between WMECO and Bank of New England, N.A., with BNE Realty
                Leasing Corporation of North Carolina.  (Exhibit 10.63, 1988
                NU Form 10-K, File No. 1-5324.)

          10.31 Note Agreement dated April 14, 1992, by and between The Rocky
                River Realty Company (RRR) and Purchasers named therein
                (Connecticut General Life Insurance Company, Life Insurance
                Company of North America, INA Life Insurance Company of New
                York, Life Insurance Company of Georgia), with respect to RRR's
                sale of $15 million of guaranteed senior secured notes due 2007
                and $28 million of guaranteed senior secured notes due 2017.
                (Exhibit 10.52, 1992 NU Form 10-K, File No. 1-5324)

*               10.31.1  Amendment to Note Agreement, dated September 26, 1997.

                10.31.2  Note Guaranty dated April 14, 1992 by Northeast
                         Utilities pursuant to Note Agreement dated April 14,
                         1992 between RRR and Note Purchasers, for the benefit
                         of The Connecticut National Bank as Trustee, the
                         Purchasers and the owners of the notes.  (Exhibit
                         10.52.1, 1992 NU Form 10-K, File No. 1-5324)

*                        10.31.2.1  Extension of Note Guaranty, dated September
                                    26, 1997.


                10.31.3  Assignment of Leases, Rents and Profits, Security
                         Agreement and Negative Pledge, dated as of April 14,
                         1992 among RRR, NUSCO and The Connecticut National
                         Bank as Trustee, securing notes sold by RRR pursuant
                         to April 14, 1992 Note Agreement. (Exhibit 10.52.2,
                         1992 NU Form 10-K, File No. 1-5324)

*                        10.31.3.1  Modification of and Confirmation of
                                    Assignment of Leases, Rents and Profits,
                                    Security Agreement and Negative Pledge,
                                    dated as of September 26, 1997.

*               10.31.4  Purchase and Sale Agreement, dated July 28, 1997 by
                         and between RRR and the Sellers and Purchasers named
                         therein.

*               10.31.5  Purchase and Sale Agreement, dated September 26, 1997
                         by and between RRR and the Purchaser named therein.

          10.32 Master Trust Agreement dated as of September 2, 1986 between
                CL&P and WMECO and Colonial Bank as Trustee, with respect to
                reserve funds for Millstone 1 decommissioning costs.  (Exhibit
                No. 10.32, 1996 NU Form 10-K, File No. 1-5324)

                10.32.1  Notice of Appointment of Mellon Bank, N.A. as Successor
                         Trustee, dated November 20, 1990, and Acceptance of
                         Appointment.  (Exhibit 10.41.1, 1992 NU Form 10-K,
                         File No. 1-5324)

          10.33 Master Trust Agreement dated as of September 2, 1986 between
                CL&P and WMECO and Colonial Bank as Trustee, with respect to
                reserve funds for Millstone 2 decommissioning costs. (Exhibit
                No. 10.33, 1996 NU Form 10-K, File No. 1-5324)

                10.33.1  Notice of Appointment of Mellon Bank, N.A. as Successor
                         Trustee, dated November 20, 1990, and Acceptance of
                         Appointment.  (Exhibit 10.42.1, 1992 NU Form 10-K, File
                         No. 1-5324)

          10.34 Master Trust Agreement dated as of April 23, 1986 between CL&P
                and WMECO and Colonial Bank as Trustee, with respect to reserve
                funds for Millstone 3 decommissioning costs. (Exhibit No. 10.34,
                1996 NU Form 10-K, File No. 1-5324)

                10.34.1  Notice of Appointment of Mellon Bank, N.A. as Successor
                         Trustee, dated November 20, 1990, and Acceptance of
                         Appointment.  (Exhibit 10.43.1, 1992 NU Form 10-K, File
                         No. 1-5324)

          10.35 NU Executive Incentive Plan, effective as of January 1, 1991.
                (Exhibit 10.44, NU 1991 Form 10-K, File No. 1-5324)

          10.36 Supplemental Executive Retirement Plan for Officers of NU System
                Companies, Amended and Restated effective as of January 1, 1992.
                (Exhibit 10.45.1, NU Form 10-Q for the Quarter Ended June 30,
                1992, File No. 1-5324)

                10.36.1  Amendment 1 to Exhibit 10.36, effective as of August 1,
                         1993.  (Exhibit 10.35.1, 1993 NU Form 10-K, File No.
                         1-5324)


                10.36.2  Amendment 2 to Exhibit 10.36, effective as of
                         January 1, 1994.  (Exhibit 10.35.2, 1993 NU Form 10-K,
                         File No. 1-5324)

                10.36.3  Amendment 3 to Exhibit 10.36, effective as of January
                         1, 1996.  (Exhibit 10.36.3, 1995 NU Form 10-K, File No.
                         1-5324)

          10.37 Special Severance Program for Officers of NU System Companies,
                as adopted on June 9, 1997. (Exhibit No. 10.33, File No.
                333-30911)

          10.38 Loan Agreement dated as of December 2, 1991, by and between NU
                and Mellon Bank, N.A., as Trustee, with respect to NU's loan of
                $175 million to an ESOP Trust.  (Exhibit 10.46, NU 1991 Form
                10-K, File No. 1-5324)

                10.38.1  First Amendment to Exhibit 10.37 dated February 7,
                         1992. (Exhibit 10.36.1, 1993 NU Form 10-K, File No.
                         1-5324)

                10.38.2  Loan Agreement dated as of March 19, 1992 by and
                         between NU and Mellon Bank, N.A., as Trustee, with
                         respect to NU's loan of $75 million to the ESOP Trust.
                         (Exhibit 10.49.1, 1992 NU Form 10-K, File No. 1-5324)

                10.38.3  Second Amendment to Exhibit 10.37 dated April 9, 1992.
                         (Exhibit 10.36.3, 1993 NU Form 10-K, File No. 1-5324)

*         10.39 Employment Agreement with Michael G. Morris.

          10.40 Transition and Retirement Agreement with Bernard M. Fox.
                (Exhibit 10.39, 1996 NU Form 10-K, File No. 1-5324)

          10.41 Employment Agreement with Bruce M. Kenyon.  (Exhibit 10.40,
                1996 NU Form 10-K, File No. 1-5324)

          10.42 Employment Agreement with John H. Forsgren.  (Exhibit 10.41,
                1996 NU Form 10-K, File No. 1-5324)

          10.43 Employment Agreement with Hugh C. MacKenzie.  (Exhibit 10.42,
                1996 NU Form 10-K, File No. 1-5324)

*         10.44 Employment Agreement with Robert P. Wax.

          10.45 Northeast Utilities Deferred Compensation Plan for Trustees,
                Amended and Restated December 13, 1994.  (Exhibit 10.39, 1995 NU
                Form 10-K, File No. 1-5324)

          10.46 Deferred Compensation Plan for Officers of Northeast Utilities
                System Companies adopted September 23, 1986.  (Exhibit 10.40,
                1995 NU Form 10-K, File No. 1-5324)

          10.47 Northeast Utilities Deferred Compensation Plan for Executives,
                adopted January 13, 1998.  (Exhibit A.5, File No. 70-09185)

          10.48 Reciprocal Support Agreement Among NNECO, NAESCO, CYAPC, YAEC
                and NUSCO dated January 1, 1996.  (Exhibit 10.41, 1995 NU Form
                10K, File No. 1-5324)

#         10.49 Receivables Purchase and Sale Agreement (CL&P and CL&P
                Receivables Corporation), dated as of September 30, 1997.

#               10.49.1  Purchase and Contribution Agreement (CL&P and CL&P
                         Receivables Corporation), dated as of September 30,
                         1997.

**        10.50 Receivables Purchase Agreement (WMECO and WMECO Receivables
                Corporation), dated as of May 22, 1997.

**              10.50.1  Purchase and Sale Agreement (WMECO and WMECO
                         Receivables Corporation), dated as of May 22, 1997.

          10.51 Master Lease Agreement between General Electric Capital
                Corporation and CL&P, dated as of June 21, 1996.  (Exhibit
                10.50, 1996 NU Form 10-K, File No. 1-5324)

#               10.51.1  Amendment No. 1 to Master Lease Agreement, dated as of
                         August 29, 1997.

13        Annual Report to Security Holders  (Each of the Annual Reports is
          filed only with the Form 10-K/A of that respective registrant.)

&         13.1 Amended Annual Report to Shareholders of NU.

&         13.2 Amended Annual Report of CL&P.

&         13.3 Amended Annual Report of WMECO.

&         13.4 Amended Annual Report of PSNH.

*21       Subsidiaries of the Registrant.

27      Amended Financial Data Schedules (Each Financial Data Schedule is
          filed only with the Form 10-K/A of that respective registrant.)

&         27.1 Amended Financial Data Schedule of NU.

&         27.2 Amended Financial Data Schedule of CL&P.

&         27.3 Amended Financial Data Schedule of WMECO.

&         27.4 Amended Financial Data Schedule of PSNH.
          
          
          
          
          
          
          
          

  
                        EXHIBIT 13.1



                                  EXHIBIT 13.1
                      NORTHEAST UTILITIES AND SUBSIDIARIES
                   AMENDED 1997 ANNUAL REPORT TO SHAREHOLDERS













                      Northeast Utilities and Subsidiaries
                          Amended 1997 Annual Report
                                   Index

Contents                                                                 Page



Company Report.......................................................     2

Report of Independent Public Accountants.............................     3

Consolidated Balance Sheets (Restated)...............................    4-5

Consolidated Statements of Income (Restated).........................     6

Consolidated Statements of Cash Flows (Restated).....................     7

Consolidated Statements of Shareholders' Equity (Restated)...........     8

Consolidated Statements of Capitalization (Restated).................     9

Notes to Consolidated Statements of Capitalization...................    10

Consolidated Statements of Income Taxes (Restated)...................    12

Notes to Consolidated Financial Statements (Restated)................    13

Management's Discussion and Analysis of Financial
Condition and Results of Operations (Restated).......................    48

Statement of Quarterly Financial Data (Restated).....................    64

Consolidated Generation Statistics...................................    64

Selected Consolidated Financial Data (Restated)......................    65

Consolidated Sales Statistics........................................    66




Company Report

The consolidated financial statements of Northeast Utilities and subsidiaries
and other sections of this Annual Report were prepared by the company. These
financial statements, which were audited by Arthur Andersen LLP, were prepared
in accordance with generally accepted accounting principles using estimates and
judgment, where required, and giving consideration to materiality.

The company has endeavored to establish a control environment that encourages
the maintenance of high standards of conduct in all of its business activities.
The company maintains a system of internal controls over financial reporting
which is designed to provide reasonable assurance to the company's management
and Board of Trustees regarding the preparation of reliable, published financial
statements. The system is supported by an organization of trained management
personnel, policies and procedures, and a comprehensive program of internal
audits. Through established programs, the company regularly communicates to its
management employees their internal control responsibilities and policies
prohibiting conflict of interest.

The Audit Committee of the Board of Trustees is composed entirely of outside
trustees. This committee meets periodically with management, the internal
auditors and the independent auditors to review the activities of each and to
discuss audit matters, financial reporting and the adequacy of internal
controls.

Because of inherent limitations in any system of internal controls, errors or
irregularities may occur and not be detected. The company believes, however,
that its system of internal accounting controls and control environment provide
reasonable assurance that its assets are safeguarded from loss or unauthorized
use and that its financial records, which are the basis for the preparation of
all financial statements, are reliable.

Report of Independent Public Accountants

To the Board of Trustees and Shareholders
of Northeast Utilities:

We have audited the accompanying consolidated balance sheets and consolidated
statements of capitalization, as restated - see Note 1, of Northeast Utilities
(a Massachusetts trust)  and subsidiaries as of December 31, 1997 and 1996, and
the related  consolidated statements of income, common shareholders' equity,
cash flows and income taxes, as restated - see Note 1, for each of the three
years in the period ended December 31, 1997.  These financial statements are the
responsibility of the company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Northeast Utilities and
subsidiaries as of December 31, 1997 and 1996, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1997, in conformity with generally accepted accounting principles.

As explained in Note 1 to the consolidated financial statements, the company has
given retroactive effect to the change in accounting for nuclear compliance
costs.



                                             /s/ ARTHUR ANDERSEN LLP
                                                 ARTHUR ANDERSEN LLP


Hartford, Connecticut
February 20, 1998 (except with respect to the matter discussed in Note 1,
  as to which the date is June 10, 1998)


NORTHEAST UTILITIES AND SUBSIDIARIES

Consolidated Balance Sheets

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------
                                                                     At December 31,
- ----------------------------------------------------------------------------------------
(Thousands of Dollars)                                            1997          1996
                                                               (Restated)    (Restated)
- ----------------------------------------------------------------------------------------
                                                               
<S>                                                           <C>           <C>
Assets
- ------
Utility Plant, at cost:
  Electric................................................... $ 9,869,561   $ 9,685,155
  Other......................................................     186,130       192,303
                                                              ------------  ------------
                                                               10,055,691     9,877,458
     Less: Accumulated provision for depreciation............   4,330,599     3,979,864
                                                              ------------  ------------
                                                                5,725,092     5,897,594
  Unamortized PSNH acquisition costs.........................     402,285       491,709
  Construction work in progress..............................     141,077       146,438
  Nuclear fuel, net..........................................     194,704       196,424
                                                              ------------  ------------
      Total net utility plant................................   6,463,158     6,732,165
                                                              ------------  ------------
Other Property and Investments:                                
  Nuclear decommissioning trusts, at market..................     502,749       403,544
  Investments in regional nuclear generating companies,        
    at equity................................................      86,955        85,340
  Investments in transmission companies, at equity...........      19,635        21,186
  Investments in Charter Oak Energy, Inc.....................         -          57,188
  Other, at cost.............................................      95,362        43,372
                                                              ------------  ------------
                                                                  704,701       610,630
                                                              ------------  ------------
Current Assets:                                                
  Cash and cash equivalents..................................     143,403       194,197
  Investments in securitizable assets........................     230,905           -
  Receivables,less accumulated provision for uncollectible     
    accounts of $2,052,000 in 1997 and $17,062,000 in 1996...     214,914       477,021
  Accrued utility revenues...................................      36,885       127,162
  Fuel, materials, and supplies, at average cost.............     212,721       211,414
  Recoverable energy costs, net--current portion.............      59,959         1,804
  Investments in Charter Oak Energy, Inc. held for sale......      33,391           -
  Prepayments and other......................................      38,495        55,318
                                                              ------------  ------------
                                                                  970,673     1,066,916
                                                              ------------  ------------
Deferred Charges:                                              
  Regulatory assets..........................................   2,173,278     2,221,839
  Unamortized debt expense...................................      38,758        38,146
  Other .....................................................      63,844        72,052
                                                              ------------  ------------
                                                                2,275,880     2,332,037

                                                              ------------  ------------
Total Assets................................................. $10,414,412   $10,741,748
                                                              ============  ============

</TABLE>
The accompanying notes are an integral part of these financial statements.

NORTHEAST UTILITIES AND SUBSIDIARIES

Consolidated Balance Sheets

<TABLE>
<Caption

- ------------------------------------------------------------------------------------------
                                                                       At December 31,
- ------------------------------------------------------------------------------------------
                                                                    1997          1996
(Thousands of Dollars)                                           (Restated)    (Restated)
- ------------------------------------------------------------------------------------------
        
<S>                                                             <C>           <C>
Capitalization and Liabilities:
- -------------------------------
Capitalization: (See Consolidated Statements of Capitalization)
  Common shareholders' equity (See Note (a) - Consolidated
     Statements of Common Shareholders' Equity):
    Common shares, $5 par value--authorized 225,000,000
      shares;136,842,170 shares issued and 130,182,736
      shares outstanding in 1997 and 136,051,938 shares        
      issued and 128,444,373 shares outstanding in 1996........ $   684,211   $   680,260
    Capital surplus, paid in...................................     932,493       940,446
    Deferred contribution plan--employee stock ownership       
      plan (ESOP)..............................................    (154,141)     (176,091)
    Retained earnings (Note 1).................................     707,522       869,618
                                                                ------------  ------------
      Total common shareholders' equity........................   2,170,085     2,314,233
  Preferred stock not subject to mandatory redemption..........     136,200       136,200
  Preferred stock subject to mandatory redemption..............     245,750       276,000
  Long-term debt...............................................   3,645,659     3,613,681
                                                                ------------  ------------
      Total capitalization.....................................   6,197,694     6,340,114
                                                                ------------  ------------
Minority Interest in Consolidated Subsidiaries.................     100,000        99,972
                                                                ------------  ------------
Obligations Under Capital Leases...............................      30,427       186,860
                                                                ------------  ------------
Current Liabilities:                                           
  Notes payable to banks.......................................      50,000        38,750
  Long-term debt and preferred stock--current portion..........     274,810       319,503
  Obligations under capital leases--current portion............     177,304        19,305
  Accounts payable.............................................     402,870       507,139
  Accrued taxes................................................      46,016         7,050
  Accrued interest.............................................      30,786        51,386
  Accrued pension benefits.....................................      77,186        99,699
  Other........................................................      88,396        98,570
                                                                ------------  ------------
                                                                  1,147,368     1,141,402
                                                                ------------  ------------
Deferred Credits:                                              
  Accumulated deferred income taxes............................   1,984,513     2,070,225
  Accumulated deferred investment tax credits..................     158,837       168,444
  Deferred contractual obligations.............................     525,076       440,495
  Other........................................................     270,497       294,236
                                                                ------------  ------------
                                                                  2,938,923     2,973,400
                                                                ------------  ------------
Commitments and Contingencies (Note 8)                         
                                                               
Total Capitalization and Liabilities........................... $10,414,412   $10,741,748
                                                                ============  ============
</TABLE>

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

NORTHEAST UTILITIES AND SUBSIDIARIES

Consolidated Statements of Income

<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------
                                                       For the Years Ended December 31,
- --------------------------------------------------------------------------------------------
(Thousands of Dollars, except share                     1997          1996
  information)                                       (Restated)    (Restated)       1995
- --------------------------------------------------------------------------------------------
         
<S>                                                <C>           <C>           <C>
Operating Revenues................................ $  3,834,806  $  3,792,148  $  3,750,560
                                                   ------------- ------------- -------------
Operating Expenses:                                 
  Operation --                                      
    Fuel, purchased and net interchange power.....    1,293,518     1,139,848       909,244
    Other.........................................    1,097,297     1,094,078       966,845
  Maintenance.....................................      501,693       415,532       288,927
  Depreciation....................................      354,329       359,507       354,293
  Amortization of regulatory assets, net..........      130,900       122,573       128,413
  Federal and state income taxes (See                              
   Consolidated Statements of Income Taxes).......       12,650        94,363       261,287
  Taxes other than income taxes...................      253,637       257,577       249,463
                                                   ------------- ------------- -------------
      Total operating expenses (Note 1)...........    3,644,024     3,483,478     3,158,472
                                                   ------------- ------------- -------------
Operating Income..................................      190,782       308,670       592,088
                                                   ------------- ------------- -------------
Other Income:                                       
  Deferred nuclear plants return--other funds.....        7,288         8,988        14,196
  Equity in earnings of regional nuclear            
    generating and transmission companies.........       11,306        13,155        13,208
  Other, net......................................      (38,473)       30,932        10,954
  Minority interest in income of subsidiary.......       (9,300)       (9,300)       (8,732)
  Income taxes....................................       10,702        (1,747)         (683)
                                                   ------------- ------------- -------------
      Other (loss)/ income, net...................      (18,477)       42,028        28,943
                                                   ------------- ------------- -------------
      Income before interest charges..............      172,305       350,698       621,031
                                                   ------------- ------------- -------------
Interest Charges:                                   
  Interest on long-term debt......................      282,095       285,463       315,862
  Other interest..................................        3,561         7,649         6,666
  Deferred nuclear plants return--borrowed funds..      (13,675)      (15,119)      (23,310)
                                                   ------------- ------------- -------------
      Interest charges, net.......................      271,981       277,993       299,218
                                                   ------------- ------------- -------------
     (Loss)/Income after interest charges.........      (99,676)       72,705       321,813
Preferred Dividends of Subsidiaries...............       30,286        33,776        39,379
                                                   ------------- ------------- -------------
Net (Loss)/Income (Note 1)........................ $   (129,962) $     38,929  $    282,434
                                                   ============= ============= =============
(Loss)/Earnings Per Common Share (Note 1)......... $      (1.01) $       0.30  $       2.24
                                                   ============= ============= =============
Common Shares Outstanding (average)...............  129,567,708   127,960,382   126,083,645
                                                   ============= ============= =============
</TABLE>

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

 NORTHEAST UTILITIES AND SUBSIDIARIES
Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
For the Years Ended December 31,                                    1997       1996       1995
                                                                 (Restated) (Restated)
- ------------------------------------------------------------------------------------------------
                                                                      (Thousands of Dollars)
<S>                                                              <C>        <C>        <C>
Operating Activities:                                           
  (Loss)/Income before preferred dividends of subsidiaries..... $ (99,676) $  72,705  $ 321,813
  Adjustments to reconcile to net cash                                       
   from operating activities:
    Depreciation...............................................   354,329    359,507    354,293
    Deferred income taxes and investment tax credits, net......    26,435     71,832    164,208
    Deferred nuclear plants return, net of amortization........   (13,781)   (14,948)    71,788
    Amortization of demand-side-management costs, net..........    38,029     26,941       (937)
    Recoverable energy costs, net of amortization..............   (54,102)   (14,289)   (27,874)
    Amortization of PSNH acquisition costs.....................    56,557     56,884     55,547
    Amortization of deferred cogeneration costs, net...........    32,700     25,957    (55,341)
    Deferred nuclear refueling outage, net of amortization.....   (36,514)    51,831    (29,569)
    Other sources of cash......................................   141,041    164,915    147,348
    Other uses of cash.........................................   (86,202)   (41,589)   (67,838)
  Changes in working capital:                                   
    Receivables and accrued utility revenues ..................   262,384    (31,992)   (72,081)
    Fuel, materials, and supplies..............................    (1,307)   (10,834)   (10,518)
    Accounts payable...........................................  (104,269)   188,101     38,096
    Accrued taxes..............................................    38,966    (68,168)    17,686
    Sale of receivables and accrued utility revenues...........    90,000          -          -
    Investments in securitizable assets........................  (230,905)         -          -
    Other working capital (excludes cash)......................   (36,464)   (21,383)    (2,458)
                                                                ---------- ---------- ----------
Net cash flows from operating activities (Note 1)..............   377,221    815,470    904,163
                                                                ---------- ---------- ----------

Financing Activities:                                           
  Issuance of common shares....................................     6,502     10,622     31,976
  Issuance of long-term debt...................................   260,000    222,150    225,100
  Issuance of Monthly Income                                                 
   Preferred Securities........................................      -          -       100,000
  Net increase/(decrease) in short-term debt...................    11,250    (60,250)   (91,000)
  Reacquisitions and retirements of long-term debt.............  (288,793)  (248,142)  (425,500)
  Reacquisitions and retirements of preferred stock............   (25,000)   (36,500)  (140,675)
  Cash dividends on preferred stock............................   (30,286)   (33,776)   (39,379)
  Cash dividends on common shares..............................   (32,134)  (176,277)  (221,701)
                                                                ---------- ---------- ----------
Net cash flows used for financing activities...................   (98,461)  (322,173)  (561,179)
                                                                ---------- ---------- ----------
Investment Activities:                                          
  Investment in plant:                                          
    Electric and other utility plant...........................  (233,399)  (222,829)  (231,408)
    Nuclear fuel...............................................    (6,852)   (14,529)   (18,261)
                                                                ---------- ---------- ----------
  Net cash flows used for investments in plant.................  (240,251)  (237,358)  (249,669)
  Investment in nuclear decommissioning trusts.................   (61,046)   (65,716)   (60,642)
  Other investment activities, net.............................   (28,257)   (25,064)   (30,761)
                                                                ---------- ---------- ----------
Net cash flows used for investments............................  (329,554)  (328,138)  (341,072)
                                                                ---------- ---------- ----------
Net (Decrease)/Increase In Cash For The Period.................   (50,794)   165,159      1,912
Cash and cash equivalents - beginning of period................   194,197     29,038     27,126
                                                                ---------- ---------- ----------
Cash and cash equivalents - end of period...................... $ 143,403  $ 194,197  $  29,038
                                                                ========== ========== ==========

Supplemental Cash Flow Information:                             
Cash paid/(refunded) during the year for:                       
  Interest, net of amounts capitalized......................... $ 291,335  $ 268,129  $ 321,148
                                                                ========== ========== ==========
  Income taxes................................................. $ (26,387) $  64,189  $ 108,928
                                                                ========== ========== ==========
Increase in obligations:                                        
  Niantic Bay Fuel Trust and other capital leases.............. $   3,475  $   3,524  $  41,388
                                                                ========== ========== ==========

</TABLE>
The accompanying notes are an integral part of these financial statements. 







                                                    
NORTHEAST UTILITIES AND SUBSIDIARIES

Consolidated Statements of Shareholders' Equity
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
                                                         Capital     Deferred     Retained 
                                               Common    Surplus,  Contribution  Earnings (b)
                                              Shares(a)  Paid In    Plan--ESOP     (Note 1)      Total
- ---------------------------------------------------------------------------------------------------------
                                                               (Thousands of Dollars)
<S>                                            <C>       <C>          <C>           <C>        <C>
Balance as of January 1, 1995............... $ 671,051  $904,371  $   (213,324) $    946,988  $2,309,086
                                             ---------- --------- ------------- ------------- -----------
   Net income for 1995......................                                         282,434     282,434
   Cash dividends on common shares--        
      $1.76 per share.......................                                        (221,701)   (221,701)
   Loss on retirement of preferred stock....                                            (381)       (381)
   Issuance of 1,400,940 common shares,     
     $5 par value...........................     7,005    24,971                                  31,976
   Allocation of benefits-- ESOP............                  70        15,172                    15,242
   Capital stock expenses, net..............               6,896                                   6,896
                                             ---------- --------- ------------- ------------- -----------
Balance as of December 31, 1995.............   678,056   936,308      (198,152)    1,007,340   2,423,552
                                             ---------- --------- ------------- ------------- -----------
   Net income for 1996 (Note 1).............                                          38,929      38,929
   Cash dividends on common shares--        
      $1.38 per share.......................                                        (176,277)   (176,277)
   Loss on retirement of preferred stock....                                            (374)       (374)
   Issuance of 440,772 common shares,       
     $5 par value...........................     2,204     8,418                                  10,622
   Allocation of benefits-- ESOP............              (8,103)       22,061                    13,958
   Capital stock expenses, net..............               3,077                                   3,077
   Currency translation adjustments.........                 746                                     746
                                             ---------- --------- ------------- ------------- -----------
Balance as of December 31, 1996 (Restated)..   680,260   940,446      (176,091)      869,618   2,314,233
                                             ---------- --------- ------------- ------------- -----------
   Net loss for 1997 (Note 1)...............                                        (129,962)   (129,962)
   Cash dividends on common shares--        
      $0.25 per share.......................                                         (32,134)    (32,134)
   Issuance of 790,232 common shares,                     
     $5 par value...........................     3,951     2,551                                   6,502
   Allocation of benefits-- ESOP............             (12,238)       21,950                     9,712
   Capital stock expenses, net..............               2,592                                   2,592
   Currency translation adjustments.........                (858)                                   (858)
                                             ---------- --------- ------------- ------------- -----------
Balance as of December 31, 1997 (Restated).. $ 684,211  $932,493  $   (154,141) $    707,522  $2,170,085
                                             ========== ========= ============= ============= ===========

(a) NU issued 8,430,910 warrants as part of its acquisition of PSNH. These warrants, which
    expired on June 5, 1997, entitled the holder to purchase one share of NU common stock at an
    exercise price of $24 per share. As of June 5, 1997, 464,678 shares had been purchased through
    the exercise of warrants.

(b) Certain consolidated subsidiaries have dividend restrictions imposed by their long-term debt
    agreements. These restrictions also limit the amount of retained earnings available for NU
    common dividends. At December 31, 1997, these restrictions totaled approximately $559.6 million.


The accompanying notes are an integral part of these financial statements.
</TABLE>

NORTHEAST UTILITIES AND SUBSIDIARIES

Consolidated Statements of Capitalization
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------
                                                                                    At December 31,
- -------------------------------------------------------------------------------------------------------
                                                                                    1997        1996
(Thousands of Dollars)                                                           (Restated)  (Restated)
<S>                                                                              <C>         <C>
- -------------------------------------------------------------------------------------------------------
Common Shareholders' Equity (See Consolidated Balance Sheets).................. $2,170,085  $2,314,233
- -------------------------------------------------------------------------------------------------------
Cumulative Preferred Stock of Subisidiaries:
  $25 par value--authorized 36,600,000 shares at December 31, 1997 and 1996;
    4,840,000 shares outstanding in 1997 and 5,840,000 shares outstanding in 1996
  $50 par value--authorized 9,000,000 shares at December 31, 1997 and 1996;
    5,424,000 shares outstanding in 1997 and 5,424,000 shares outstanding in 1996
  $100 par value--authorized 1,000,000 shares at December 31, 1997 and 1996;
    200,000 shares outstanding in 1997 and 1996
- -------------------------------------------------------------------------------------------------------
                                      Current                    Current
Dividend Rates                   Redemption Prices(a)      Shares Outstanding
- -------------------------------------------------------------------------------------------------------
Not Subject to Mandatory Redemption:
$50 par value--$1.90 to $3.28       $50.50 to $54.00            2,324,000......    116,200     116,200
$100 par value--$7.72               $103.51                       200,000......     20,000      20,000
- -------------------------------------------------------------------------------------------------------
Total Preferred Stock Not Subject to Mandatory Redemption......................    136,200     136,200
- -------------------------------------------------------------------------------------------------------
Subject to Mandatory Redemption: (b)
$25 par value--$1.90 to $2.65       $25.00 to $25.64            4,840,000......    121,000     146,000
$50 par value--$2.65 to $3.615      $51.00 to $52.41            3,100,000......    155,000     155,000
- -------------------------------------------------------------------------------------------------------
Total Preferred Stock Subject to Mandatory Redemption..........................    276,000     301,000
Less:Preferred Stock to be redeemed within one year............................     30,250      25,000
- -------------------------------------------------------------------------------------------------------
Preferred Stock Subject to Mandatory Redemption,net............................    245,750     276,000
- -------------------------------------------------------------------------------------------------------
Long-term Debt: (c)
First Mortgage Bonds--
Maturity            Interest Rates
- -------------------------------------------------------------------------------------------------------
   1997               5.75% to 7.625%..........................................       -        207,988
   1998               6.50% to 9.17%...........................................    199,800     199,800
   1999               5.50% to 7.25%...........................................    279,000     279,000
   2000               5.75% to 6.875%..........................................    260,000     260,000
   2001               7.375% to 7.875%.........................................    220,000     160,000
   2002               7.75% to 9.05%...........................................    580,000     400,000
   2004               6.125%...................................................    140,000     140,000
   2019-2023          7.375% to 7.50%..........................................    120,000     120,000
   2024-2025          7.375% to 8.50%..........................................    430,000     430,000
- -------------------------------------------------------------------------------------------------------
 Total First Mortgage Bonds                                                      2,228,800   2,196,788
- -------------------------------------------------------------------------------------------------------
Other Long-Term Debt --(d)
   Pollution Control Notes and Other Notes--
   2000               Adjustable Rate (e) and 7.67%............................    218,033     224,182
   2005-2006          8.38% to 8.58%...........................................    194,000     210,000
   2013-2018          Adjustable Rate..........................................     33,400      33,400
   2020               Adjustable Rate..........................................     15,300      15,300
   2021-2022          7.50% to 7.65% and Adjustable Rate.......................    552,485     552,485
   2028               Adjustable Rate..........................................    369,300     369,300
   2031               Adjustable Rate..........................................     62,000      62,000
- -------------------------------------------------------------------------------------------------------
 Total Pollution Control Notes and Other Notes.................................  1,444,518   1,466,667
Fees and interest due for spent nuclear fuel disposal costs (Note 2P)..........    205,502     195,023
Other..........................................................................     18,513      57,169
- -------------------------------------------------------------------------------------------------------
Total Other Long-Term Debt.....................................................  1,668,533   1,718,859
- -------------------------------------------------------------------------------------------------------
Unamortized premium and discount, net..........................................     (7,113)     (7,463)
- -------------------------------------------------------------------------------------------------------
Total Long-Term Debt...........................................................  3,890,220   3,908,184
Less: Amounts due within one year..............................................    244,561     294,503
- -------------------------------------------------------------------------------------------------------
Long-Term Debt, net............................................................  3,645,659   3,613,681
- -------------------------------------------------------------------------------------------------------
Total Capitalization........................................................... $6,197,694  $6,340,114
=======================================================================================================

The accompanying notes are an integral part of these financial statements.
</TABLE>


Notes to Consolidated Statements of Capitalization

(a) Each of these series is subject to certain refunding limitations for the
first five years after issuance. Redemption prices reduce in future years.

(b) Changes in Preferred Stock Subject to Mandatory Redemption:

- ----------------------------------------------------------------------------
(Thousands of Dollars)
- ----------------------------------------------------------------------------
Balance at January 1, 1995 .............................. $ 379,675
Reacquisitions and Retirements ..........................   (75,675)
- ----------------------------------------------------------------------------
Balance at December 31, 1995 ............................   304,000
Reacquisitions and Retirements ..........................    (3,000)
- ----------------------------------------------------------------------------
Balance at December 31, 1996 ............................   301,000
Reacquisitions and Retirements ..........................   (25,000)
- ----------------------------------------------------------------------------
Balance at December 31, 1997 ............................ $ 276,000
============================================================================

The minimum sinking-fund requirements of the series subject each year to
mandatory redemption aggregate approximately $30.3 million in 1998, $46.3
million each year in 1999, 2000 and 2001 and $21.3 million in 2002. In case of
default on sinking-fund payments, no payments may be made on any junior stock by
way of dividends or otherwise (other than in shares of junior stock) so long as
the default continues. If a subsidiary is in arrears in the payment of dividends
on any outstanding shares of preferred stock, the subsidiary is prohibited from
redeeming or purchasing less than all of the outstanding preferred stock.

(c) Long-term debt maturities and cash sinking-fund requirements, excluding
fees and interest due for spent nuclear fuel disposal costs, on debt outstanding
at December 31, 1997, for the years 1998 through 2002 are approximately $244.6
million, $375.9 million, $557.8 million, $313.2 million and $375.4 million,
respectively.

In addition, there are annual one percent sinking- and improvement-fund
requirements of approximately $1.5 million each year for 1998 and 1999 and $900
thousand each year for 2000 through 2002 for certain series of Western
Massachusetts Electric Company (WMECO) first mortgage bonds. The WMECO sinking-
and improvement-fund requirements may be satisfied by the deposit of cash or
bonds or by certification of property additions. The one percent sinking- and
improvement-fund requirements for The Connecticut Light and Power Company (CL&P)
first mortgage bonds are no longer required, as of 1997, as determined by a
majority of bond holders. Essentially all utility plant of CL&P, WMECO, Public
Service Company of New Hampshire (PSNH) and North Atlantic Energy Corporation
(NAEC), wholly owned subsidiaries of NU, is subject to the liens of each
company's respective first mortgage bond indenture.

NAEC's first mortgage bonds also are secured by payments made to NAEC by PSNH
under the terms of the Seabrook Power Contracts.

CL&P and WMECO have secured $369.3 million of pollution-control notes with
second mortgage liens on Millstone 1, junior to the liens of their respective
first mortgage bond indentures.

CL&P and WMECO have issued $225 million and $90 million, respectively, of first
mortgage bonds as collateral to enable them to borrow under a three-year
revolving credit agreement. At December 31, 1997, CL&P and WMECO had $35 million
and $15 million, respectively, in borrowings under this agreement. PSNH's
Revolving Credit Facility has a second lien, junior to the lien of its first
mortgage bond indenture, on all PSNH property located in New Hampshire, which
will expire in April 1999. At December 31, 1997, PSNH had no borrowings under
the Revolving Credit Facility. For further information on these borrowing
facilities, see Note 4, "Short-Term Debt."

CL&P has $62 million of tax-exempt Pollution Control Revenue Bonds (PCRBs) with
a bond insurance and liquidity facility secured by first mortgage bonds.

Concurrent with the issuance of PSNH's Series A and B first mortgage bonds, PSNH
entered into financing arrangements with the Business Finance Authority (BFA) of
the state of New Hampshire. Pursuant to these arrangements, the BFA issued seven
series of PCRBs and loaned the proceeds to PSNH. At December 31, 1997, $516.5
million of the PCRBs were outstanding. PSNH's obligation to repay each series of
PCRBs is secured by a series of first mortgage bonds that were issued under its
indenture. Each such series of first mortgage bonds contains terms and
provisions with respect to maturity, principal payment, interest rate and
redemption that correspond to those of the applicable series of PCRBs. For
financial reporting purposes, these bonds would not be considered outstanding
unless PSNH fails to meet its obligations under the PCRBs.

(d) The average effective interest rates on the variable-rate pollution control
notes ranged from 3.4 percent to 5.6 percent for 1997 and 3.2 percent to 5.5
percent for 1996.

(e) Interest-rate management instruments with financial institutions effectively
fix the interest rate of NAEC's $200 million variable-rate bank note at 7.823
percent. For further information, see Note 9, "Market Risk Management."



Consolidated Statements of Income Taxes
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------
                                                     For the Years Ended December 31,
- --------------------------------------------------------------------------------------
                                                       1997        1996
(Thousands of Dollars)                              (Restated)  (Restated)     1995
- --------------------------------------------------------------------------------------
<S>                                                    <C>        <C>         <C>
The components of the federal and state income tax
provisions (credited)/charged to operations are:
Current income taxes
  Federal......................................... $  (22,760) $   13,500  $   53,862
  State...........................................     (1,727)     10,778      43,900
- --------------------------------------------------------------------------------------
Total current.....................................    (24,487)     24,278      97,762
- --------------------------------------------------------------------------------------
Deferred income taxes, net
  Federal.........................................     46,871      90,093     167,091
  State...........................................    (10,841)     (8,667)      7,224
- --------------------------------------------------------------------------------------
Total deferred....................................     36,030      81,426     174,315
- --------------------------------------------------------------------------------------
Investment tax credits, net.......................     (9,595)     (9,594)    (10,107)
- --------------------------------------------------------------------------------------
Total income tax expense (Note 1)................. $    1,948  $   96,110  $  261,970
======================================================================================
The components of total income tax expense are
classified as follows:
  Income taxes charged to operating expenses...... $   12,650  $   94,363  $  261,287
  Other income taxes..............................    (10,702)      1,747         683
- --------------------------------------------------------------------------------------
Total income tax expense.......................... $    1,948  $   96,110  $  261,970
======================================================================================
Deferred income taxes comprise the tax effects of
temporary differences as follows:
  Depreciation, leased nuclear fuel, settlement
   credits and disposal costs..................... $   32,932  $   18,401  $   82,318
  Energy adjustment clauses.......................      5,916      (8,268)     26,851
  Nuclear plant deferrals.........................     13,989     (15,549)      2,666
  Contractual settlements.........................      1,754       2,513      (9,496)
  Bond redemptions................................     (4,260)     (4,685)      9,224
  Amortization of New Hampshire regulatory        
   settlement.....................................     11,501      11,501      11,501
  Deferred tax asset associated with net          
   operating losses...............................       -         96,756      57,543
  Demand-side management..........................    (12,169)    (14,954)        765
  State net operating loss carryforward...........     (7,670)       -           -
  Other...........................................     (5,963)     (4,289)     (7,057)
- --------------------------------------------------------------------------------------
Deferred income taxes, net........................ $   36,030  $   81,426  $  174,315
======================================================================================
A reconciliation between income tax expense and
the expected tax expense at 35 percent of pretax
income:
Expected federal income tax....................... $  (34,205) $   59,085  $  204,324
Tax effect of differences:
  Depreciation....................................     22,049      24,337      25,639
  Deferred nuclear plants return..................     (2,551)     (3,146)     (4,969)
  Amortization of regulatory assets...............      5,498       7,910      20,389
  Amortization of PSNH acquisitions costs.........     31,298      31,410      31,522
  Seabrook intercompany loss......................     (4,616)     (7,503)    (13,048)
  Investment tax credit amortization..............     (9,595)     (9,594)    (10,107)
  State income taxes, net of federal benefit......     (7,839)      1,372      33,231
  Sale of Seabrook 2 steam generator..............       -         (2,516)       -
  Adjustment for prior years' taxes...............     (1,712)       (962)    (20,312)
  Employee stock ownership plan...................     (4,648)     (4,007)     (2,192)
  Dividends received deduction....................     (1,563)     (3,027)     (3,936)
  Loss reserve on sale of investment..............      8,750        -           -
  Other, net......................................      1,082       2,751       1,429
- --------------------------------------------------------------------------------------
Total income tax expense.......................... $    1,948  $   96,110  $  261,970
======================================================================================

The accompanying notes are an integral part of these financial statements.
</TABLE>                                          
           
                  Notes to Consolidated Financial Statements


1.  Securities and Exchange Commission Inquiry

In a letter dated March 25, 1998, the Securities and Exchange Commission (SEC)
inquired into Northeast Utilities' (NU or the company) accounting for nuclear
compliance costs.  These costs are the unavoidable incremental costs associated
with the current nuclear outages required to be incurred  prior to restart of
the units in accordance with correspondence received from the Nuclear Regulatory
Commission (NRC) early in 1996.  The SEC's view is that these unavoidable costs
associated with nuclear outages and procedures to be implemented at nuclear
power plants in response to regulatory requirements required prior to restart of
the units should be expensed as incurred. During 1996 and 1997,  NU and its
wholly owned subsidiaries, CL&P, PSNH and WMECO reserved for these unavoidable
incremental costs that they expected to incur to meet NRC standards.  The SEC
advised NU, CL&P, PSNH and WMECO to reflect these costs as they are incurred.
While NU and its independent auditors, Arthur Andersen LLP, believed the
accounting was required by, and was in accordance with, generally accepted
accounting principles, the company has agreed to adjust its accounting for
nuclear compliance costs and amend its 1996 and 1997 Form 10-K filings.  The
financial statements in this report have been restated to reflect the change in
accounting.

2. Summary of Significant Accounting Policies

A. About Northeast Utilities

NU is the parent company of the Northeast Utilities system (the NU system). The
NU system furnishes franchised retail electric service in Connecticut, New
Hampshire and western Massachusetts through four wholly owned subsidiaries:
CL&P, PSNH, WMECO and Holyoke Water Power Company (HWP). A fifth wholly
owned subsidiary, NAEC, sells all of its entitlement to the capacity and output
of the Seabrook nuclear power plant (Seabrook) to PSNH. In addition to its
franchised retail service, the NU system furnishes firm and other wholesale
electric services to various municipalities and other utilities, and
participates in limited retail access programs, providing off-system retail
electric service. The NU system serves about 30 percent of New England's
electric needs and is one of the 25 largest electric utility systems in the
country as measured by revenues.

Several wholly owned subsidiaries of NU provide support services for the NU
system companies and, in some cases, for other New England utilities. Northeast
Utilities Service Company (NUSCO) provides centralized accounting,
administrative, information resources, engineering, financial, legal,
operational, planning, purchasing and other services to the NU system companies.
Northeast Nuclear Energy Company (NNECO) acts as agent for the NU system
companies and other New England utilities in operating the Millstone nuclear
generating facilities. North Atlantic Energy Service Corporation (NAESCO) has
operational responsibility for Seabrook. Three other subsidiaries construct,
acquire or lease some of the property and facilities used by the NU system
companies. In addition, CL&P and WMECO each have established a special purpose
subsidiary whose business consists of the purchase and resale of receivables.

Charter Oak Energy, Inc. (COE), HEC, Inc. (HEC), Mode 1 Communications, Inc.
(Mode 1), and Select Energy, Inc., (formerly NUSCO Energy Partners, Inc.) are
other NU system companies which engage in a variety of activities.

Directly and through subsidiaries, COE has investments in cogeneration,
small-power production and other forms of nonutility generation as permitted
under the Public Utility Regulatory Policy Act, and in exempt wholesale
generators and foreign utility companies as permitted under the Energy Policy
Act of 1992 (Energy Act). These investments are accounted for on either a cost
or equity basis based upon COE's level of participation. NU has put COE up
for sale. For further information regarding the sale of COE, see Management's
Discussion and Analysis of Financial Condition and Results of Operations (MD&A),
and Note 8G, "Commitments and Contingencies -- Sale of COE."

HEC provides energy management services for the NU system's and other utilities'
commercial, industrial and institutional electric customers. Mode 1 and Select
Energy, Inc. develop and invest in telecommunications and in energy-related
activities, respectively.

B. Presentation

The consolidated financial statements of the company include the accounts of all
wholly owned subsidiaries. Significant intercompany transactions have been
eliminated in consolidation.

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

Certain reclassifications of prior years' data have been made to conform with
the current year's presentation.

C. Public Utility Regulation

NU is registered with the SEC as a holding company under the Public Utility
Holding Company Act of 1935 (1935 Act). NU and its subsidiaries are subject to
the provisions of the 1935 Act. Arrangements among the NU system companies,
outside agencies and other utilities covering interconnections, interchange of
electric power and sales of utility property are subject to regulation by
the Federal Energy Regulatory Commission (FERC) and/or the SEC. The operating
subsidiaries are subject to further regulation for rates, accounting and other
matters by the FERC and/or applicable state regulatory commissions.

For information regarding proposed changes in the nature of industry regulation,
see Note 8A, "Commitments and Contingencies -- Restructuring and Rate Matters."


D. New Accounting Standards

The Financial Accounting Standards Board (FASB) issued two new accounting
standards in February 1997: Statement of Financial Accounting Standards (SFAS)
128, "Earnings per Share" and SFAS 129, "Disclosure of Information about Capital
Structure." SFAS 128 establishes standards for computing and presenting earnings
per share (EPS) and is effective for 1997. The adoption of SFAS 128 did not have
a material impact on the company's EPS calculation and presentation. SFAS 129
establishes standards for disclosing information about an entity's capital
structure. NU's current disclosures are consistent with the requirements of SFAS
129.

During June 1997, the FASB issued SFAS 130, "Reporting Comprehensive Income" and
SFAS 131, "Disclosures about Segments of an Enterprise and Related Information."
SFAS 130 establishes standards for the reporting and disclosure of comprehensive
income. To date, the NU system companies have not had material transactions that
would be required to be reported as comprehensive income. SFAS 131 determines
the standards for reporting and disclosing qualitative and quantitative
information about a company's operating segments. This information includes
segment profit or loss, certain segment revenue and expense items and segment
assets and a reconciliation of these segment disclosures to corresponding
amounts in the company's general purpose financial statements. The NU system
currently evaluates management performance using a cost-based budget, and the
information required by SFAS 131 is not  available. Therefore, these disclosure
requirements are not applicable. Management believes that the implementation of
SFAS 130 and SFAS 131 will not have a material impact on NU's current
disclosures.

See Note 7, "Sale of Customer Receivables and Accrued Utility Revenues," and
Note 8C, "Commitments and Contingencies -- Environmental Matters," for
information on other newly issued accounting and reporting standards related to
those specific areas.

E. Investments and Jointly Owned Electric Utility Plant

Regional Nuclear Generating Companies: CL&P, PSNH and WMECO own common stock of
four regional nuclear generating companies (Yankee companies). The NU system's
investments in the Yankee companies are accounted for on the equity basis due to
NU's ability to exercise significant influence over their operating and
financial policies. The Yankee companies, with the NU system's equity
investments and ownership interests are:


- ----------------------------------------------------------------------------
(Thousands of Dollars Except for Percentages)
- ----------------------------------------------------------------------------
Connecticut Yankee Atomic
Power Company (CYAPC)                             $54,671       49.0%
Yankee Atomic Electric
Company (YAEC)                                      8,020       38.5
Maine Yankee Atomic
Power Company (MYAPC)                              15,699       20.0
Vermont Yankee Nuclear
Power Corporation (VYNPC)                           8,565       16.0
- ----------------------------------------------------------------------------
Total Equity Investment                           $86,955
============================================================================

Each Yankee company owns a single nuclear generating unit. Under the terms of
the contracts with the Yankee companies, the shareholders-sponsors are
responsible for their proportionate share of the costs of each unit, including
decommissioning. The energy and capacity costs from VYNPC and nuclear
decommissioning costs of the Yankee companies that have been shut down are
billed as purchased power to CL&P, PSNH and WMECO.

The electricity produced by the Vermont Yankee nuclear generating facility (VY)
is committed substantially on the basis of ownership interests and is billed
pursuant to contractual agreements. YAEC's, CYAPC's and MYAPC's  nuclear power
plants were shut down permanently on February 26, 1992, December 4, 1996, and
August 6, 1997, respectively. Under ownership agreements with the Yankee
companies, CL&P, PSNH and WMECO may be asked to provide direct or indirect
financial support for one or more of the companies. For more information on the
Yankee companies, see Note 3, "Nuclear Decommissioning," and Note 8F,
"Commitments and Contingencies -- Long-Term Contractual Arrangements."

Millstone: CL&P and WMECO together own 100 percent of both Millstone 1, a 660-
megawatt (MW) nuclear generating unit and Millstone 2, a 870-MW nuclear
generating unit. CL&P, PSNH and WMECO together have a 68.02 percent joint
ownership interest in Millstone 3, a 1,154-MW nuclear generating unit.

The three Millstone units are out of service. NU hopes to return Millstone 3 to
service in early spring of 1998 and Millstone 2 three to four months after
Millstone 3. Millstone 1 has been placed in extended maintenance status.
Management is reviewing its options with respect to Millstone 1, including
restart, early retirement and other options. In a draft ruling issued in
February 1998, the Connecticut Department of Public Utility Control (DPUC)
determined that Millstone 1 was no longer "used and useful" and ordered it
removed from rate base.

In 1996, one of the joint owners of Millstone 3, Vermont Electric Generation and
Transmission Cooperative, Inc. (VEG&T), filed for bankruptcy. The subsequent
liquidation resulted in the offering of VEG&T's 0.035 percent share of Millstone
3 for sale to the joint owners of Millstone 3. None of the non-NU joint owners
accepted the offer. During 1998, CL&P expects to make the necessary regulatory
filings to acquire ownership of VEG&T's share of Millstone 3.

For more information regarding the DPUC's action, see the MD&A. For more
information regarding the Millstone units see Note 3, "Nuclear Decommissioning,"
and Note 8B, "Commitments and Contingencies -- Nuclear Performance."

Seabrook 1: CL&P and NAEC together have a 40.04 percent joint ownership
interest in Seabrook 1, a 1,148-MW nuclear generating unit. NAEC sells all of
its share of the power generated by Seabrook 1 to PSNH under two long-term
contracts (the Seabrook Power Contracts).

Plant-in-service and the accumulated provision for depreciation for the NU
system's share of the three Millstone units and Seabrook 1 are as follows:

- -----------------------------------------------------------------------------
                                               At December 31,
- -----------------------------------------------------------------------------
(Millions of Dollars)                      1997              1996
- -----------------------------------------------------------------------------
Plant-in-service
Millstone 1                             $  478.7          $  474.7
Millstone 2                                857.1             851.8
Millstone 3                              2,404.3           2,402.4
Seabrook 1                                 897.5             892.4

Accumulated provision for depreciation
Millstone 1                             $  212.1          $  196.6
Millstone 2                                306.7             275.8
Millstone 3                                695.1             633.3
Seabrook 1                                 150.0             131.7
=============================================================================

The NU system's share of Millstone and Seabrook 1 expenses are included in the
corresponding operating expenses on the accompanying Consolidated Statements of
Income.

Hydro-Quebec: NU has a 22.66 percent equity ownership interest, totaling
approximately $19.6 million, in two companies that transmit electricity imported
from the Hydro-Quebec system in Canada. The two companies own and operate
transmission and terminal facilities which have the capability of  importing up
to 2,000 MW from the Hydro-Quebec system. See Note 8F, "Commitments and
Contingencies -- Long-Term Contractual Arrangements," for additional
information.

F. Depreciation

The provision for depreciation is calculated using the straight-line method
based on estimated remaining lives of depreciable utility plant-in-service,
adjusted for salvage value and removal costs, as approved by the appropriate
regulatory agency.

Except for major facilities, depreciation rates are applied to the average
plant-in-service during the period. Major facilities are depreciated from the
time they are placed in service. When plant is retired from service, the
original cost of plant, including costs of removal, less salvage, is charged to
the accumulated provision for depreciation. The depreciation rates for the
several classes of electric plant-in-service are equivalent to a composite rate
of 3.8 percent in 1997, 1996 and 1995.  See Note 3, "Nuclear Decommissioning,"
for information on nuclear plant decommissioning.

The NU system's nonnuclear generating facilities have limited service lives.
Plant may be retired in place or dismantled based upon expected future needs,
the economics of the closure and environmental concerns. The costs of closure
and removal are incremental costs and, for financial reporting purposes, are
accrued over the life of the asset as part of depreciation. At December 31, 1997
and 1996, the accumulated provision for depreciation included approximately
$83.2 million and $77.3 million, respectively, accrued for the cost of removal,
net of salvage for nonnuclear generation property.

G. Revenues

Other than revenues under fixed-rate agreements negotiated with certain
wholesale, commercial and industrial customers and limited retail access
programs, utility revenues are based on authorized rates applied to each
customer's use of electricity. In general, rates can be changed only through a
formal proceeding before the appropriate regulatory commission. Regulatory
commissions also have authority over the terms and conditions of nontraditional
rate-making arrangements. At the end of each accounting period, CL&P, PSNH and
WMECO accrue an estimate for the amount of energy delivered but unbilled.

For information on rate proceedings and their potential impact on CL&P and
PSNH, see the MD&A.

H. Regulatory Accounting and Assets

The accounting policies of the operating companies and the accompanying
consolidated financial statements conform to generally accepted accounting
principles applicable to rate-regulated enterprises and reflect the effects of
the ratemaking process in accordance with SFAS 71, "Accounting for the Effects
of Certain Types of Regulation."  Assuming a cost-of-service based 
regulatory structure, regulators may permit incurred costs, normally treated as
expenses, to be deferred and recovered through future revenues. Through their
actions, regulators also may reduce or eliminate the value of an asset, or
create a liability. If any portion of the operating companies' operations were
no longer subject to the provisions of SFAS 71, as a result of a change in the
cost-of-service based regulatory structure or the effects of competition, the
company would be required to write off all of its related regulatory assets and
liabilities unless there is a formal transition plan which provides for the
recovery, through established rates, for the collection of approved stranded
costs and to maintain the cost-of-service basis for the remaining regulated
operations. At the time of transition, the operating companies would be required
to determine any impairment to the carrying costs of deregulated plant and
inventory assets.

Management anticipates that restructuring programs will be implemented within
each of the NU system operating companies' respective jurisdictions during the
next few years. In a restructured environment, the companies' generation
businesses no longer will be rate regulated on a cost-of-service basis. The
majority of NU's regulatory assets are related to its generation business.

The staff of the SEC has had concerns regarding the appropriateness of the
utilities' ability to continue application of SFAS 71 for the generation portion
of their business in a restructured environment. The SEC referred the issue to
the Emerging Issues Task Force (EITF) of the FASB which reached a consensus and
issued "Deregulation of the Pricing of Electricity-Issues Related to the
Application of FASB Statements No. 71 and 101" (EITF 97-4). The EITF concluded:
(1) the future recognition of regulatory assets for the portion of the business
that no longer qualifies for application of SFAS 71 depends on the regulators'
treatment of the recovery of those costs and other stranded assets from cash
flows of other portions of the business still considered to be regulated, and
(2) a utility should discontinue the application of SFAS 71 when a legislative
and regulatory plan has been enacted, which would include transition plans
into a competitive environment, and when the stranded costs which are subject to
future rate recovery are determined. EITF 97-4 became effective in August 1997.

Electric utility industry restructuring within the state of Massachusetts will
be effective March 1, 1998. WMECO has submitted its proposed restructuring plan
to the Massachusetts Department of Telecommunications and Energy (DTE), formerly
the Massachusetts Department of Public Utilities. If the DTE approves the plan
in its current form, WMECO would discontinue the application of SFAS 71.
However, the restructuring legislation enacted by the state of Massachusetts
specifically provides for future deferrals and the cost recovery of generation-
related assets as contemplated under the plan. As such, WMECO is not expected to
have to write off either its generation-related assets or related regulatory
assets. WMECO's generation-related regulatory assets were valued at
approximately $188 million at December 31, 1997.

The issue of restructuring the electric utility industry in New Hampshire is
currently the focus of negotiations and proceedings within the federal and state
court systems.  Management believes that PSNH's use of regulatory accounting
remains appropriate while this issue remains in litigation.

The Connecticut General Assembly is addressing a proposal for electric industry
restructuring in the state of Connecticut during 1998. As the terms and
conditions to be contained within the restructuring plan cannot be determined at
this time, management believes that its use of regulatory accounting within this
jurisdiction remains appropriate.

The company expects that its transmission and distribution business within each
of its jurisdictions will continue to be rate regulated on a cost-of-service
basis and, accordingly, CL&P, WMECO and PSNH will continue to apply SFAS 71 to
this portion of their business.

For further information on the NU system companies' respective regulatory
environments and the potential impacts of restructuring, see Note 8A,
"Commitments and Contingencies -- Restructuring and Rate Matters" and the MD&A.

SFAS 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of," requires the evaluation of long-lived assets,
including regulatory assets, for impairment when certain events occur or when
conditions exist that indicate the carrying amounts of assets may not be
recoverable. SFAS 121 requires that any long-lived assets which are no longer
probable of recovery through future revenues be revalued based on estimated
future cash flows. If this revaluation is less than the book value of the asset,
an impairment loss would be charged to earnings.

Management continues to believe it is probable that the operating companies will
recover their investments in long-lived assets through future revenues. This
conclusion may change in the future as the implementation of restructuring plans
within the NU system companies' respective jurisdictions will generally require
the formation of separate generation entities that will be subject to
competitive market conditions. As a result, the NU system companies will be
required to assess the carrying amounts of their long-lived assets in accordance
with SFAS 121. The components of the NU system companies' regulatory assets are
as follows:

- ----------------------------------------------------------------------------
                                                      At December 31,
- ----------------------------------------------------------------------------
(Thousands of Dollars)                               1997         1996

Income taxes, net (Note 2I)                      $ 938,564    $1,012,343
Recoverable energy costs,
net (Note 2K)                                      324,809       328,863
Deferred costs -- nuclear
plants (Note 2L)                                   199,753       185,078
Unrecovered contractual
obligations (Note 3)                               515,076       435,495
Deferred demand-side
management costs (Note 2M)                          52,100        90,129
Cogeneration costs (Note 2N)                        33,505        66,205
Seabrook deferral (Note 2L)                          8,376          --
Other                                              101,095       103,726
- ---------------------------------------------------------------------------
                                                $2,173,278    $2,221,839
===========================================================================

I. Income Taxes

The tax effect of temporary differences (differences between the periods in
which transactions affect income in the financial statements and the periods in
which they affect the determination of taxable income) is accounted for in
accordance with the ratemaking treatment of the applicable regulatory
commissions. See the Consolidated Statements of Income Taxes for the components
of income tax expense.


The tax effect of temporary differences, including timing differences accrued
under previously approved accounting standards, that give rise to the
accumulated deferred tax obligation is as follows:

- -----------------------------------------------------------------------------
                                                         At December 31,
- -----------------------------------------------------------------------------
(Thousands of Dollars)                                  1997         1996
- -----------------------------------------------------------------------------
Accelerated depreciation and
other plant-related
differences                                        $ 1,567,597   $ 1,640,068
Net operating loss
carryforwards                                         (102,492)      (94,149)
Regulatory assets --
income tax gross up                                    395,619       423,363
Other                                                  123,789       100,943
- -----------------------------------------------------------------------------
                                                   $ 1,984,513   $ 2,070,225
=============================================================================

At December 31, 1997, PSNH had a net operating loss (NOL) carryforward of
approximately $293 million that can be used against PSNH's federal taxable
income and which, if unused, expires between the years 2000 and 2006. CL&P had a
state of Connecticut NOL carryforward of approximately $131 million that can be
used against CL&P and its affiliates' combined Connecticut taxable income and
which, if unused, expires in the year 2002. PSNH also had Investment Tax Credit
(ITC) carryforwards of $40 million which, if unused, expire between the years
1998 and 2004. For a portion of the carryforward amounts indicated above, the
reorganization of PSNH under Chapter 11 of the United States Bankruptcy Code
limits the annual amount of PSNH NOL and ITC carryforwards that may be used.
Approximately $31 million of the NOL and $9 million of the ITC carryforwards are
subject to this limitation.

J. Unamortized PSNH Acquisition Costs

The unamortized PSNH acquisition costs represent the aggregate value placed by
the 1989 rate agreement with the state of New Hampshire (Rate Agreement) on
PSNH's assets in excess of the net book value of PSNH's non-Seabrook assets,
plus the $700 million value assigned to Seabrook by the Rate Agreement, as part
of the bankruptcy resolution on June 5, 1992 (Acquisition Date). The Rate
Agreement provides for the recovery through rates, with a return, of the
unamortized PSNH acquisition costs. The  Rate Agreement provides that $425
million of the unamortized PSNH acquisition costs be amortized over the first
seven years after PSNH's May 16, 1991 reorganization from bankruptcy
(Reorganization Date) with the remaining amount to be amortized over the 20-year
period after the Reorganization Date. The unrecovered balance of PSNH
acquisition costs at December 31, 1997, was approximately $402.3 million.  In
accordance with the Rate Agreement, approximately $32.9 million of this amount
will be recovered through rates by June 1, 1998, and the remaining amount of
approximately $369.4 million will be recovered through rates by 2011. As of
December 31, 1997, PSNH has collected approximately $591 million of acquisition
costs through rates.

K. Recoverable Energy Costs

Energy Act: Under the Energy Act, CL&P, PSNH, WMECO and NAEC are assessed for
their proportionate shares of the costs of decontaminating and decommissioning
uranium enrichment plants owned by the United States Department of Energy (D&D
assessment). The Energy Act requires that regulators treat D&D assessments as a
reasonable and necessary current cost of fuel, to be fully recovered in rates
like any other fuel cost. CL&P, PSNH, WMECO and NAEC are currently recovering
these costs through rates. As of December 31, 1997, the company's total D&D
deferrals were approximately $63.7 million.

CL&P: During 1997, CL&P implemented an energy adjustment clause (EAC) under
which fuel prices above or below base-rate levels are charged or credited to
customers. The EAC replaced CL&P's fuel adjustment and generation utilization
adjustment clauses and is designed to reconcile and adjust the difference
between actual fuel costs and the fuel revenue collected through base rates on a
six-month basis.

For the period January 1, 1997 through June 30, 1997, CL&P agreed to a zero EAC
rate. For the period July 1, 1997 through December 31, 1997, the DPUC approved
an EAC rate through which CL&P recovered approximately $11.5 million
of deferred fuel costs. While this proceeding did not include provisions for the
recovery of approximately $18 million of costs related to the early closing of
CYAPC's nuclear generating unit, it did allow for the recovery of costs, subject
to refund, related to the closure of MYAPC's nuclear generating unit. CL&P has
appealed the DPUC's ruling related to CYAPC replacement power costs.

During December 1997, the DPUC approved an EAC rate for the period January 1,
1998 through June 30, 1998. During this period, CL&P will recover approximately
$27.9 million of deferred fuel costs.

At December 31, 1997, CL&P's net recoverable energy costs, excluding current net
recoverable energy costs, were approximately $104.8 million, which includes
approximately $50.1 million of costs related to CL&P's share of the D&D
assessment.

PSNH: The Rate Agreement includes a comprehensive fuel and purchased power
adjustment clause (FPPAC) permitting PSNH to pass through to retail customers,
for a ten-year period that began in May 1991, the retail portion of differences
between the fuel and purchased power costs assumed in the Rate Agreement and
PSNH's actual costs, which include the costs related to the Seabrook Power
Contracts and the Clean Air Act Amendment. The cost components of the FPPAC are
subject to a prudence review by the New Hampshire Public Utilities Commission
(NHPUC).

Under the Rate Agreement, the deferred Seabrook return is being deferred by PSNH
and subsequently will be billed and collected by PSNH through the FPPAC. PSNH
began to defer the amount of these costs on December 1, 1997, and will continue
to do so for the period from December 1, 1997 through May 31, 1998. Beginning on
June 1, 1998, these costs will be recovered from PSNH customers over a 36-month
period. At December 31, 1997, PSNH has deferred approximately $8.4 million of
these costs.

On February 10, 1998, the NHPUC established a FPPAC rate for the period
December 1, 1997 through May 31, 1998. The new FPPAC rate increased customer
billings by approximately six percent. This rate continues to defer a
substantial portion of these costs.

At December 31, 1997, PSNH's net recoverable energy costs, excluding current net
recoverable energy costs, were approximately $191.7 million. This amount
includes approximately $172.9 million of deferred small power producer costs.

WMECO: WMECO has a fuel adjustment clause (FAC) which includes energy costs
along with capacity and transmission charges and credits that result from short-
term transactions with other utilities and from certain FERC-approved contracts
among the NU system's operating companies. The Massachusetts restructuring
legislation will effectively eliminate the FAC, effective March 1, 1998.

On August 20, 1997, WMECO filed with the DTE a joint motion for approval of a
settlement agreement with the Massachusetts Attorney General which allowed WMECO
to recover approximately $15.3 million of fuel costs for the period September
1997 through February 1998.

At December 31, 1997, WMECO's net recoverable energy costs were approximately
$26.3 million, which includes approximately $11.3 million of costs related to
WMECO's share of the D&D assessment.

For further information on recoverable energy costs, see the MD&A.

L. Deferred Costs -- Nuclear Plants

As of May 1, 1996, NAEC phased into rates 100 percent of the recoverable portion
of its investment in Seabrook 1. This plan is in compliance with SFAS 92,
"Regulated Enterprises -- Accounting for Phase-in Plans." From the Acquisition
Date through November 1997, NAEC recorded $203.9 million of deferred return on
its investment in Seabrook 1. At November 30, 1997, NAEC's utility plant
included $84.1 million of deferred return that was transferred as part of the
Seabrook plant assets to NAEC on the Acquisition Date. Beginning on December 1,
1997, the deferred return, including the portion transferred to NAEC, is
currently being billed through the Seabrook Power Contracts to PSNH and will be
fully recovered from customers by May 2001.

M. Demand-Side Management (DSM)

CL&P's DSM costs are recovered in base rates through a Conservation Adjustment
Mechanism. CL&P is allowed to recover DSM costs in excess of costs reflected in
base rates over periods ranging from approximately four to ten years.

During April 1997, the DPUC approved CL&P's DSM budget of $36 million for 1997.
In October 1997, CL&P and other interested parties filed a stipulation with the
DPUC requesting that the DPUC approve certain programs and establish a budget
level of $32.7 million for 1998 and $28.8 million for 1999. The $52.1 million of
DSM costs on CL&P's books as of December 31, 1997, currently being collected,
will be fully recovered by 2000.

N. CL&P Cogeneration Costs

Beginning on July 1, 1996, the deferred cogeneration balance of approximately
$86 million is being amortized over a five year period. An additional $9 million
of amortization was applied to the deferred balance in 1997, as required under a
settlement agreement which CL&P reached with the DPUC. CL&P continues to apply
any savings associated with the renegotiation of a certain contract with a
cogeneration facility to the deferred balance. Under current expectations, CL&P
expects complete amortization of the deferred balance by December 31, 1998. At
December 31, 1997, CL&P's deferred cogeneration costs balance was approximately
$33.5 million.

O. Market Risk-Management Policies

The company utilizes market risk-management instruments, including swaps,
collars, puts and calls, to hedge well-defined risks associated with variable
interest rates and changes in fuel prices. To qualify for hedge treatment, the
underlying hedged item must expose the company to risks associated with market
fluctuations and the market risk-management instrument used must be designated
as a hedge and must reduce the company's exposure to market fluctuations
throughout the period.  Amounts receivable or payable under fuel-price
management instruments are recognized in operating revenues when realized.

Amounts receivable or payable under interest-rate management instruments are
accrued and offset against interest expense. The company does not use market
risk-management instruments for speculative purposes. For further information,
see Note 9, "Market Risk Management."

P. Spent Nuclear Fuel Disposal Costs

Under the Nuclear Waste Policy Act of 1982, CL&P, PSNH, WMECO and NAEC must pay
the United States Department of Energy (DOE) for the disposal of spent nuclear
fuel and high-level radioactive waste. The DOE is responsible for the selection
and development of repositories for, and the disposal of, spent nuclear fuel and
high-level radioactive waste. Fees for nuclear fuel burned on or after April 7,
1983, are billed currently to customers and paid to the DOE on a quarterly
basis. For nuclear fuel used to generate electricity prior to April 7, 1983
(prior-period fuel), payment must be made prior to the first delivery of spent
fuel to the DOE. Until such payment is made, the  outstanding balance will
continue to accrue interest at the three-month Treasury Bill Yield Rate. At
December 31, 1997, fees due to the DOE for the disposal of prior-period fuel
were approximately $205.5 million, including interest costs of $123.4 million.

The DOE was originally scheduled to begin  accepting delivery of spent fuel in
1998. However, delays in identifying a   permanent storage site have continually
postponed plans for the DOE's long-term storage and disposal site. Extended
delays or a default by the DOE could lead to consideration of costly
alternatives. The company has primary responsibility for the interim storage of
its spent nuclear fuel. Current capability to store spent fuel at Millstone 1, 2
and Seabrook are estimated to be adequate until the years 2004 for Millstone 1
and 2 and 2010 for Seabrook. Storage facilities for Millstone 3 are expected to
be adequate for the projected life of the unit. Meeting spent fuel storage
requirements beyond these periods could require new and separate storage
facilities, the costs for which have not been determined.

In November 1997, the U.S. District Court of Appeals for the D.C. Circuit ruled
that the lack of an interim storage facility does not excuse the DOE from
meeting its contractual obligation to begin accepting spent nuclear fuel no
later than January 31, 1998. Currently, the DOE has not taken the spent nuclear
fuel as scheduled and, as a result, may have to pay contract damages. The
ultimate outcome of this legal proceeding is uncertain at this time.

Q. Cash and Cash Equivalents

Cash and cash equivalents includes cash on hand and short-term cash  investments
which are highly liquid in nature and have original maturities of three months
or less.

3. Nuclear Decommissioning

Millstone and Seabrook: The NU system's nuclear power plants have service lives
that are expected to end during the years 2010 through 2026. Upon retirement,
these units must be decommissioned. Current decommissioning studies concluded
that complete and immediate dismantlement at retirement continues to be the most
viable and economic method of decommissioning the three Millstone units and
Seabrook 1. Decommissioning studies are reviewed and updated periodically to
reflect changes in decommissioning requirements, costs, technology and
inflation.

The estimated cost of decommissioning Millstone 1 and 2, in year-end 1997
dollars, is $482.6 million and $432.2 million, respectively. The NU system's
ownership share of the estimated cost of decommissioning Millstone 3 and
Seabrook 1 in year-end 1997 dollars, is $377.4 million and $189.4 million,
respectively. The Millstone units and Seabrook 1 decommissioning costs will be
increased annually by their respective escalation rates. Nuclear decommissioning
costs are accrued over the expected service life of the units and are included
in depreciation expense on the Consolidated Statements of Income. Nuclear
decommissioning costs amounted to $48.8 million in 1997, $47.8 million in 1996
and $38.9 million in 1995. Nuclear decommissioning, as a cost of removal, is
included in the accumulated provision for depreciation on the Consolidated
Balance Sheets. At December 31, 1997 and 1996, the balance in the accumulated
reserve for depreciation amounted to $540.8 million and $435.7 million,
respectively.

CL&P and WMECO have established external decommissioning trusts through a
trustee for their portions of the costs of decommissioning Millstone 1, 2 and 3.
PSNH makes payments to an independent decommissioning trust for its portion of
the costs of decommissioning Millstone 3. CL&P's and NAEC's portions of the cost
of decommissioning Seabrook 1 are paid to an independent decommissioning
financing fund managed by the state of New Hampshire. Funding of the estimated
decommissioning costs assumes levelized collections for the Millstone units and
escalated collections for Seabrook 1 and after-tax earnings on the Millstone and
Seabrook decommissioning funds of approximately 5.5 percent and 6.5 percent,
respectively.

As of December 31, 1997, CL&P, PSNH and WMECO collected through rates $277.9
million, $2.6 million and $59.7 million, respectively, toward the future
decommissioning costs of their share of  the Millstone units, of which $302.6
million has been transferred to external decommissioning trusts. As of December
31, 1997, CL&P and NAEC (including payments made prior to the Acquisition Date
by PSNH) paid approximately $2.9 million and $21.1 million, respectively, into
Seabrook 1's decommissioning financing fund. Earnings on the decommissioning
trusts and financing fund increase the decommissioning trust balance and the
accumulated reserve for depreciation. Unrealized gains and losses associated
with the decommissioning trusts and financing fund also impact the balance of
the trusts and the accumulated reserve for depreciation.

Changes in requirements or technology, the timing of funding or dismantling or
adoption of a decommissioning method other than immediate dismantlement would
change decommissioning cost estimates and the amounts required to be recovered.
CL&P, PSNH and WMECO attempt to recover sufficient amounts through their allowed
rates to cover their expected decommissioning costs. Only the portion of
currently estimated total decommissioning costs that has been accepted by
regulatory agencies is reflected in rates of the NU system companies. Based on
present estimates and assuming its nuclear units operate to the end of their
respective license periods, the NU system expects that the decommissioning
trusts and financing fund will be substantially funded when the units are
retired from service.

Millstone 1 has been placed in extended maintenance status while management is
reviewing its options with respect to the unit. These include restart, early
retirement and other options. Relating to management's consideration of the
option to immediately retire Millstone 1 are certain Connecticut state law
issues. In its four-year rate review proceeding, the DPUC noted that CL&P may
not be able to obtain its remaining investment in Millstone 1 if it were to
determine that the unit had been prematurely shut down due to management
imprudence. Additionally, there is a Connecticut statute which may limit CL&P's
ability to collect future decommissioning charges related to Millstone 1 if
Millstone 1 were to be terminated before the end of its expected life.

At December 31, 1997, CL&P's net unrecovered Millstone 1 plant costs were $215.7
million and the remaining unrecovered decommissioning costs were approximately
$198 million.

Yankee Companies: VYNPC owns and operates a nuclear generating unit with a
service life that is expected to end in 2012. The NU system's ownership share of
estimated costs, in year-end 1997 dollars, of decommissioning this unit is $80.8
million.

On August 6, 1997, the board of directors of MYAPC voted unanimously to cease
permanently the production of power at its nuclear generating facility (MY). The
NU system companies had relied on MY for approximately one percent of their
capacity. During November 1997, MYAPC filed an amendment to its power contracts
clarifying the obligations of its purchasing utilities following the decision to
cease power production. During January 1998, the FERC accepted the amendments
and proposed rates, subject to refund. At December 31, 1997, the remaining
estimated obligation, including decommissioning, amounted to approximately
$867.2 million, of which the NU system's share was approximately $173.4 million.

On December 4, 1996, the board of directors of CYAPC voted unanimously to cease
permanently the production of power at its nuclear generating plant (CY).
During 1996, the NU system companies had relied on CY for approximately three
percent of their capacity. During late December 1996, CYAPC filed an amendment
to its power contracts clarifying the obligations of its purchasing utilities
following the decision to cease power production. On February 27, 1997, the FERC
approved an order for hearing which, among other things, accepted CYAPC's
contract amendment. The new rates became effective March 1, 1997, subject to
refund. At December 31, 1997, the remaining estimated obligation, including
decommissioning, amounted to $619.9 million, of which the NU system's share was
approximately $303.7 million.

YAEC is in the process of decommissioning its nuclear facility.  At 
December 31, 1997, the estimated remaining costs, including decommissioning, 
amounted to $124.4 million, of which the NU system's share was approximately 
$47.9 million.

Under the terms of the contracts with MYAPC, CYAPC and YAEC, the shareholder-
sponsor companies, including CL&P, WMECO and PSNH, are responsible for their
proportionate share of the costs of the units, including decommissioning.
Management expects that CL&P, PSNH and WMECO each will continue to be allowed to
recover these costs from their customers. Accordingly, CL&P, PSNH and WMECO have
recognized these costs as regulatory assets, with corresponding obligations.

Proposed Accounting: The staff of the SEC has questioned certain current
accounting practices of the electric utility industry, including NU, regarding
the recognition, measurement and classification of decommissioning costs for
nuclear generating units in the financial statements. In response to these
questions, the FASB has agreed to review the accounting for closure and removal
costs, including decommissioning. If current electric utility industry
accounting practices for nuclear power plant decommissioning are changed, the
annual provision for decommissioning could increase relative to 1997, and the
estimated cost for decommissioning could be recorded as a liability (rather than
as accumulated depreciation), with recognition of an increase in the cost of the
related nuclear power plant. Management believes that the operating companies
each will continue to be allowed to recover decommissioning costs through rates.

4. Short-Term Debt

Limits: The amount of short-term borrowings that may be incurred by the NU
system's utility companies is subject to periodic approval by either the SEC
under the 1935 Act or by their respective state regulators. SEC authorization
allowed CL&P, WMECO and NAEC, as of January 1, 1998, to incur total short-term
borrowings up to a maximum of $375 million, $150 million and $60 million,
respectively. In addition, the charter   of WMECO contains a provision which
restricts the total amount of unsecured debt that it may borrow at any one time.
As of January 1, 1998, this charter provision allowed WMECO to incur unsecured
borrowings, whether short-term or long-term, up to a maximum of approximately
$114 million. PSNH was authorized under a waiver from the NHPUC to incur short-
term borrowings up to a maximum of $125 million effective May 1997.

Credit Agreements: In May 1997, because of the potential for NU and CL&P to
violate their various financial ratio tests, NU amended the three-year revolving
credit agreement (Credit Agreement) with a group of 12 banks. Under the amended
Credit Agreement, CL&P and WMECO are able to borrow, subject to the availability
of first mortgage bond collateral, up to $313.75 million and $150 million,
respectively. At December 31, 1997, CL&P and WMECO have issued first mortgage
bonds to enable borrowings under this facility up to a maximum of $225 million
and $90 million, respectively. NU, which cannot issue first mortgage bonds, will
be able to borrow up to $50 million if NU consolidated, CL&P and WMECO each meet
certain interest coverage tests for two consecutive quarters. In addition, CL&P
and WMECO each must meet certain minimum quarterly financial ratios to access
the Credit Agreement. Both CL&P and WMECO satisfied these tests for the quarter
ending December 31, 1997. The overall limit for all of the borrowing system
companies under the entire Credit Agreement is $313.75 million. The companies
are obligated to pay a facility fee of .50 percent per annum of each bank's
total commitment under this Credit Agreement, which will expire in November
1999. At December 31, 1997 and 1996, there were $50 million and $27.5 million,
respectively, in borrowings under this Credit Agreement.

In February 1998, because of borrowing restrictions on NU in the amended Credit
Agreement, NU entered into a separate $25 million 364-day revolving credit
facility (Credit Facility) with one bank. NU is obligated to pay a facility fee
of .625 percent per annum on the unused commitment.

In addition to the Credit Agreement and Credit Facility, NU, CL&P, WMECO, HWP
and The Rocky River Realty Company (RRR) have various revolving credit
lines through separate bilateral credit agreements. Under this facility, four
banks maintain commitments to the respective companies totaling $56.25 million.
NU, CL&P and WMECO may borrow up to the aggregate $56.25 million, whereas HWP
and RRR may borrow up to their SEC or board authorized short-term debt limit of
$5 million and $22 million, respectively. Under the terms of this facility, the
companies are obligated to pay a facility fee of .15 percent per annum of each
bank's total commitment. These commitments will expire in December 1998. At
December 31, 1997 and 1996, there were no borrowings and $11.3 million in
borrowings, respectively, under this facility.

PSNH has a $125 million revolving credit agreement that will expire in April
1999. The revolving credit agreement is with a group of 16 banks. PSNH is
obligated to pay a facility fee of .50 percent per annum on the commitment of
$125 million. At December 31, 1997 and 1996, there were no borrowings under the
facility.

Under the credit facilities discussed above, with the exception of the $25
million NU Credit Facility, the NU system companies may borrow funds on a short-
term revolving basis under their respective agreements, using either fixed-rate
loans or standby loans. Fixed rates are set using competitive bidding. Standby
loans are based upon several alternative variable rates. Loans advanced under
the $25 million NU Credit Facility are on a standby basis only. The weighted
average annual interest rate on the NU system companies' notes payable to banks
outstanding on December 31, 1997 and 1996 was 6.95 percent and 8.3 percent,
respectively. Maturities of short-term debt obligations were for periods of
three months or less.

For further information on short-term debt, including the ability to access
these agreements, see the MD&A.

5. Leases

CL&P and WMECO may finance up to $400 million of nuclear fuel for Millstone 1
and 2 and their respective shares of the nuclear fuel for Millstone 3 under the
Niantic Bay Fuel Trust (NBFT) capital lease agreement which is scheduled to
expire July 31, 1998. The NBFT capital lease agreement, which was amended in
February 1998, requires CL&P and WMECO to secure their obligation to repay the
NBFT with up to $90 million of first mortgage bonds. CL&P and WMECO will issue
these bonds by May 1998.

CL&P and WMECO make quarterly lease payments for the cost of nuclear fuel
consumed in the reactors based on a units-of-production method at rates which
reflect estimated kilowatt hours of energy provided plus financing costs
associated with the fuel in the reactors. Upon permanent discharge from the
reactors, ownership of the nuclear fuel transfers to CL&P and WMECO. The NU
system companies also have entered into lease agreements, some of which are
capital leases, for the use of data processing and office equipment, vehicles,
gas turbines, nuclear control room simulators and office space. The provisions
of these lease agreements generally provide for renewal options.

Capital lease rental payments charged to operating expense were $19.0 million in
1997, $28.2 million in 1996 and $75.9 million in 1995. Interest included in
capital lease rental payments was $13.6 million in 1997, $14.1 million in 1996
and $15.0 million in 1995. Operating lease rental payments charged to expense
were $17.3 million in 1997, $18.3 million in 1996 and $20.9 million in 1995.

Future minimum rental payments, excluding executory costs such as property
taxes, state use taxes, insurance and maintenance, under long-term noncancelable
leases, as of December 31, 1997, are:

- ---------------------------------------------------------------------------
(Thousands of Dollars)
- ---------------------------------------------------------------------------
                             Capital       Operating
Year                          Leases          Leases
- ---------------------------------------------------------------------------
1998                          $181,000      $ 25,800
1999                             8,500        23,200
2000                             7,900        21,000
2001                             5,800        16,500
2002                             3,200         8,000
After 2002                      54,900        26,600
- ---------------------------------------------------------------------------
Future minimum
lease payments                 261,300      $121,100
                                            ========
Less amount
representing interest           53,300
                              --------
Present value of future
minimum lease payments        $208,000
                              ========

6. Employee Benefits

A. Pension Benefits

The NU system's subsidiaries participate in a uniform noncontributory defined
benefit retirement plan covering all regular NU system employees. Benefits are
based on years of service and the employees' highest eligible compensation
during 60 consecutive months of employment. Total pension (credit)/cost, part of
which was (credited)/charged to utility plant, approximated $(22.5) million in
1997, $9.1 million in 1996 and $0.4 million in 1995. Pension (credit)/costs for
1997, 1996 and 1995 included approximately $(2.6) million, $7.8 million and
$6.8 million, respectively, related to workforce reduction programs.

Currently, the subsidiaries annually fund an amount at least equal to that which
will satisfy the requirements of the Employee Retirement Income Security Act and
the Internal Revenue Code. Pension costs are determined using market-related
values of pension assets. Pension assets are invested primarily in domestic and
international equity securities and bonds.


The components of net pension (credit)/cost are:

- ----------------------------------------------------------------------------
                                  For the Years Ended December 31,
- ----------------------------------------------------------------------------
(Thousands of Dollars)               1997      1996        1995
- ----------------------------------------------------------------------------
Service cost                      $ 32,298   $ 43,206   $ 35,771
Interest cost                       98,621     94,722     89,351
Return on plan assets             (337,198)  (232,604)  (310,997)
Net amortization                   183,752    103,745    186,310
- -----------------------------------------------------------------------------
Net pension (credit)/cost        $ (22,527)  $  9,069   $    435
=============================================================================

For calculating pension costs, the following assumptions were used:

- -----------------------------------------------------------------------------
                                  For the Years Ended December 31,
- -----------------------------------------------------------------------------
                                     1997      1996        1995
- -----------------------------------------------------------------------------
Discount rate                        7.75%     7.50%       8.25%
Expected long-term
rate of return                       9.25      8.75        8.50
Compensation/progression rate        4.75      4.75        5.00
=============================================================================

The following table represents the plan's funded status reconciled to the
Consolidated Balance Sheets:

- ----------------------------------------------------------------------------
                                                     At December 31,
- ----------------------------------------------------------------------------
(Thousands of Dollars)                             1997          1996
- ----------------------------------------------------------------------------
Accumulated benefit obligation
including vested benefits at
December 31, 1997 and 1996
of $(1,003,157,000) and
$(943,696,000), respectively                  $(1,106,850)   $(1,037,908)
- ----------------------------------------------------------------------------
Projected benefit obligation                  $(1,392,833)   $(1,321,146)
Market value of plan assets                     1,919,414      1,660,404
- -----------------------------------------------------------------------------
Market value in excess of
projected benefit obligation                      526,581        339,258
Unrecognized transition
amount                                            (10,562)       (12,105)
Unrecognized prior service cost                    29,711         31,802
Unrecognized net gain                            (622,916)      (458,654)
- ----------------------------------------------------------------------------
Accrued pension liability                       $ (77,186)     $ (99,699)
=============================================================================

The following actuarial assumptions were used in calculating the plan's year-end
funded status:
- ----------------------------------------------------------------------------
                                                     At December 31,
- ----------------------------------------------------------------------------
                                                    1997          1996
- -----------------------------------------------------------------------------
Discount rate                                       7.25%         7.75%
Compensation/progression rate                       4.25          4.75
=============================================================================

B. Postretirement Benefits Other Than Pensions

The NU system's subsidiaries provide certain health care benefits, primarily
medical and dental, and life insurance benefits through a benefit plan to
retired employees (referred to as SFAS 106 benefits). These benefits are
available for employees retiring from the NU system who have met specified
service requirements. For current employees and certain retirees, the total SFAS
106 benefit is limited to two times the 1993 per-retiree health care cost. The
SFAS 106 obligation has been calculated based on this assumption. Total SFAS 106
benefit costs, part of which were deferred or charged to utility plant,
approximated $28.3 million in 1997, $39.2 million in 1996 and $44.1 million in
1995. NU's subsidiaries are funding SFAS 106 postretirement costs through
external trusts. The subsidiaries are funding, on an annual basis, amounts that
have been rate-recovered and which also are tax deductible under the Internal
Revenue Code. The trust assets are invested primarily in equity securities and
bonds.

The components of health care and life insurance cost are:

- -----------------------------------------------------------------------------
                                           For the Years Ended December 31,
- -----------------------------------------------------------------------------
(Thousands of Dollars)                         1997        1996      1995
- -----------------------------------------------------------------------------
Service cost                                 $ 5,746     $ 7,457   $ 7,137
Interest cost                                 20,556      22,698    24,693
Return on plan assets                        (21,452)     (9,330)   (7,812)
Amortization of unrecognized
transition obligation                         15,134      15,134    15,134
Other amortization, net                        8,327       3,194     4,924
- ----------------------------------------------------------------------------
Net health care and life
insurance cost                              $ 28,311    $ 39,153  $ 44,076
============================================================================


For calculating SFAS 106 benefit costs, the following assumptions were used:

- -----------------------------------------------------------------------------
                                           For the Years Ended December 31,
- -----------------------------------------------------------------------------
                                           1997         1996          1995
- -----------------------------------------------------------------------------
Discount rate                              7.75%        7.50%         8.00%
Long-term rate of return --
Health assets, net of tax                  6.00         5.25          5.00
Life assets                                9.25         8.75          8.50
=============================================================================

The following table represents the plan's funded status reconciled to the
Consolidated Balance Sheets:

- -----------------------------------------------------------------------------
                                         At December 31,
- ----------------------------------------------------------------------------
(Thousands of Dollars)                               1997         1996
- -----------------------------------------------------------------------------
Accumulated postretirement benefit obligation of:
Retirees                                          $(214,624)  $(226,774)
Fully eligible active
employees                                              (529)       (323)
Active employees
not eligible to retire                              (70,806)    (78,985)
- ----------------------------------------------------------------------------
Total accumulated postretirement
benefit obligation                                 (285,959)   (306,082)
Market value of plan assets                         129,434     105,086
- ----------------------------------------------------------------------------
Accumulated postretirement
benefit obligation in excess
of plan assets                                     (156,525)  (200,996)
Unrecognized transition
obligation                                          227,015    242,149
Unrecognized net gain                               (70,391)   (41,457)
- ----------------------------------------------------------------------------
Prepaid/(accrued) postretirement
benefit obligation                                $      99  $    (304)
============================================================================

The following actuarial assumptions were used in calculating the plan's year-end
funded status:

- -----------------------------------------------------------------------------
                                                       At December 31,
- -----------------------------------------------------------------------------
                                                      1997         1996
- ----------------------------------------------------------------------------
Discount rate                                         7.25%        7.75%
Health care cost trend rate (a)                       5.76         7.23
=============================================================================
(a) The annual growth in per capita cost of covered health care benefits was
assumed to decrease to 4.40 percent by 2001.

The effect of increasing the assumed health care cost trend rate by one
percentage point in each year would increase the accumulated postretirement
benefit obligation as of December 31, 1997, by $16.1 million and the aggregate
of the service and interest cost components of net periodic postretirement
benefit cost for the year then ended by $1.3 million. The trust holding the
health plan assets is subject to federal income taxes at a 39.6 percent tax
rate.

CL&P, PSNH and WMECO currently are recovering SFAS 106 costs through rates.

C. 401(k) Savings Plan

NU maintains a 401(k) Savings Plan for substantially all NU system employees.
This savings plan provides for employee contributions up to specified limits.
The company matches, with company stock, employee contributions up to a maximum
of three percent of eligible compensation. The matching contributions made by
the company were $12.0 million for 1997, $11.8 million for 1996 and $12.1
million for 1995.

D. ESOP

NU maintains an ESOP for purposes of allocating shares to employees
participating in the NU system's 401(k) plan. Under this arrangement, NU issued
unsecured notes during 1991 and 1992 totaling $250 million, the proceeds of
which were lent to the ESOP trust for purchase of approximately 10.8 million
newly issued NU common shares (ESOP shares). NU makes principal and interest
payments on the ESOP notes at the same rate that ESOP shares are allocated to
employees.

In 1997 and 1996, the ESOP trust issued approximately 948,000 and 953,000 of NU
common shares, respectively, to satisfy plan obligations to employees totaling
approximately $21.9 million and $22.1 million, respectively. These costs were
charged to the 401(k) plan. As of December 31, 1997 and 1996, the total
allocated ESOP shares were 4,140,751 and 3,192,620, respectively, and total
unallocated ESOP shares were 6,659,434 and 7,607,565, respectively. The fair
market value of unallocated ESOP shares as of December 31, 1997 and 1996 was
approximately $78.7 million and $99.8 million, respectively.

During 1997, the ESOP trust used approximately $3 million in dividends and $41
million in contributions from NU to meet principal and interest payments on ESOP
notes. During March 1997, NU's Board of Trustees suspended the quarterly
dividend on NU's common shares indefinitely, beginning with the second quarter
of 1997. Future principal and interest payments on ESOP notes will be fully
supported by contributions from NU until the dividend is restored.

E. Stock-Based Compensation

During 1997, certain key officers of the company were awarded nonvested stock
grants, totaling 25,700 shares, under which the officers pay nothing to receive
these shares. These officers must stay in employment of the company for a
specified period to receive the shares. During 1996, the same key officers of
the company were awarded nonvested stock grants, for a total of approximately
43,000 shares, for which again no payment was required. Under the 1996 programs,
certain shares became vested immediately with certain restrictions and others
became vested upon the meeting of specified performance goals within a limited
time period. Dividends accruing on the shares of each award are reinvested in
additional shares subject to the same provisions and restrictions. Under
these programs, approximately 3,400 shares were vested at December 31, 1997, and
December 31, 1996.

During August 1997, the company's Board of Trustees approved the granting of
500,000 stock options to the new Chief Executive Officer to purchase common
shares of NU common stock. The exercise price of these options is $9.625 per
share, which equaled the fair value of the company's common stock at the date of
grant. The exercise period for the options granted is ten years from the date of
grant, with vesting from the date of grant as follows: 50 percent after two
years, 75 percent after three years and 100 percent after four years.

The company accounts for its nonvested stock grants and stock options using the
intrinsic-value based method in accordance with Accounting Principles Board
Opinion No. 25, "Accounting for Stock Issued to Employees," (APB 25) under which
approximately $238 thousand and $136 thousand of compensation costs were
recognized in 1997 and 1996, respectively, for the nonvested stock grants. No
compensation costs have been recognized for the stock options award as the
exercise price was equal to the market value of the stock on the date of grant.
In October 1995 the FASB issued SFAS 123, "Accounting for Stock-Based
Compensation," which defines a fair-value based method of accounting for stock-
based compensation. SFAS 123 allows companies to continue accounting for stock-
based compensation using APB 25 but requires pro forma net income and earnings
per share disclosures as if the fair-value based method of accounting under SFAS
123 had been used.

Had compensation costs of the options award been determined under the fair value
alternative method as stated in SFAS 123, the company's pro forma net loss for
the year ended December 31, 1997, would have been increased by approximately $73
thousand. The resulting pro forma impact on the company's loss per share for the
year was not material. The fair value of the options as of the date of grant was
determined using the Black-Scholes option pricing model with the following
assumptions: risk-free interest rate of  6.41 percent, expected life of 10.0
years, expected volatility of 31.89 percent and a dividend yield of 7.42
percent.

7. Sale of Customer Receivables and Accrued Utility Revenues

During 1996, CL&P and WMECO entered into agreements to sell up to $200 million
and $40 million, respectively, of undivided ownership interests in eligible
customer receivables and accrued utility revenues (receivables).

The FASB issued SFAS 125, "Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities," in June 1996. SFAS 125 became
effective on January 1, 1997, and establishes, in part, criteria for concluding
whether a transfer of financial assets in exchange for consideration should be
accounted for as a sale or as a secured borrowing. By October 31, 1997, both
CL&P and WMECO had restructured their respective sales agreements to comply with
the conditions of SFAS 125 and account for transactions occurring under these
programs as sales of assets. CL&P and WMECO have each established a special
purpose, wholly owned subsidiary whose business consists of the purchase and
resale of receivables. For receivables sold, both CL&P and WMECO have retained
collection responsibilities as agent for the purchaser under each company's
respective agreements. As collections reduce previously sold receivables,  new
receivables may be sold. At December 31, 1997, approximately $70 million and $20
million of receivables had been sold to third-party purchasers by CL&P and
WMECO, respectively, through the use of each company's special purpose, wholly
owned subsidiary, CL&P Receivables Corporation (CRC) and WMECO Receivables
Corporation (WRC). All receivables transferred to both CRC and WRC are assets
owned by CRC and WRC and are not available to pay CL&P's or WMECO's creditors.

For CRC's and WRC's respective sales agreements with the third-party purchasers,
the receivables were sold with limited recourse. Both CRC's and WRC's respective
sales agreements provide for a formula-based loss reserve in which additional
receivables may be assigned to the third-party purchasers for costs such
as bad debt. The third-party purchasers absorb the excess amount in the event
that actual loss experience exceeds the loss reserve. At December 31, 1997,
approximately $7.2 million and $3.0 million of assets had been designated as
collateral by CRC and WRC, respectively. These amounts represent the formula-
based amount of credit exposure at December 31, 1997. Historical losses for bad
debt for both CL&P and WMECO have been substantially less.

During December 1997, Moody's Investors Service downgraded the rating on WMECO's
first mortgage bonds. This downgrade brought WMECO's bond ratings to a level at
which the sponsor of WMECO's accounts receivable program can take various
actions, in its discretion, which would have the practical effect of limiting
WMECO's ability to utilize the facility. To date, the sponsor has not notified
WMECO that it will elect to exercise those rights, and the program is
functioning in its normal mode. The WMECO accounts receivable program could be
terminated if WMECO's first mortgage bond credit ratings experience one more
level of downgrade. CL&P's accounts receivable program could be terminated if
its senior secured debt is downgraded two more steps from its current ratings.

Concentrations of credit risk to the respective purchasers under each company's
agreements with respect to the receivables are limited due to CL&P's and WMECO's
diverse customer base within their respective service territories.

For additional information on accounts receivable programs and CL&P's and
WMECO's ability to utilize these programs, see the MD&A.

8. Commitments and Contingencies

A. Restructuring and Rate Matters

New Hampshire: The 1996 restructuring legislation that the NHPUC is charged with
implementing provides that the NHPUC may not adopt a restructuring plan that
imposes a severe financial hardship on a utility. Management believes that
PSNH is entitled to full recovery of its prudently incurred costs, including
regulatory assets and other strandable costs. It bases this belief both on the
general nature of public utility industry cost-of-service based regulation and
the specific circumstances of the resolution of PSNH's previous bankruptcy
proceedings and its acquisition by NU, including the recoveries provided by the
Rate Agreement and related agreements.

On February 28, 1997, the NHPUC issued its decision related to restructuring the
state's electric utility industry and setting interim stranded cost charges for
PSNH pursuant to legislation enacted in New Hampshire in 1996. In the decision,
the NHPUC announced a departure from cost-based ratemaking and instead adopted a
market-priced approach to ratemaking and stranded cost recovery. Accordingly,
unless the NHPUC modifies its position or the litigation described below results
in necessary modifications to the final plan which leads management to conclude
that the ratemaking approach utilized in the NHPUC's restructuring decision will
not go into effect, PSNH no longer will be subject to the provisions of SFAS 71.
That would result in PSNH writing off from its balance sheet substantially all
of its regulatory assets. The amount of the potential write-off triggered by the
order is currently estimated at over $400 million, after taxes. PSNH does not
believe that under the decision, it would be required to recognize any
additional loss resulting from the impairment of the value of its other long-
lived assets under the provisions of SFAS 121.

On March 3, 1997, PSNH, NU, NAEC and NUSCO filed for a temporary restraining
order, preliminary and permanent injunctive relief and for declaratory judgment
in the United States District Court for New Hampshire (District Court). The case
was subsequently transferred to Rhode Island. On March 10, 1997, the Chief
Judge of the Rhode Island federal court issued a temporary restraining order
which stayed the NHPUC's February 28, 1997, decision to the extent it
established a rate-setting methodology that is not designed to recover PSNH's
costs of providing service and would require PSNH to write off any regulatory
assets.

During 1997, a mediation process ended without a resolution. The District Court
had suspended the procedural schedule associated with this court proceeding
pending the resolution of appeals of certain preliminary rulings by the U.S.
Circuit Court of Appeals for the First Circuit (First Circuit). On February 3,
1998, the First Circuit denied the appeals taken by would-be intervenors in
PSNH's federal court proceeding concerning the NHPUC's final plan on
restructuring. The First Circuit affirmed a previous court decision stating that
the opposing interests in this case were adequately represented by the NHPUC or
by PSNH. As a result of this decision, the proceedings in the District Court may
resume. On February 17, 1998, the NHPUC filed a petition for rehearing with the
First Circuit. The temporary restraining order issued by the District Court in
March 1997 will remain in effect until further orders by either court.

During 1997, the NHPUC reopened its proceeding to reconsider certain limited
matters in its restructuring orders. The scope of the PSNH-specific rehearing
proceedings included alternative rate-setting methodologies proposed by the
intervenors; to decide the appropriate methodology to be used to determine
PSNH's interim stranded costs; and to set PSNH's interim stranded cost charges
utilizing the determined methodology. In testimony filed with the NHPUC in
November 1997, PSNH proposed a new methodology to quantify its strandable costs.
Under this proposal, PSNH would divest all owned generation and purchased-power
obligations via auction. To the extent that the auction fails to produce
sufficient revenues to cover the net book value of owned generation and
contractual payment obligations of purchased power, the difference would be
recovered from customers through a non-bypassable distribution charge. The new
proposal also relies upon securitization of certain assets to further reduce
rates.

On December 15, 1997, the NHPUC officially announced that industry restructuring
would not take place on January 1, 1998. Management believes that industry
restructuring will not take place in New Hampshire until the courts resolve
the issues brought before them, or the parties involved reach a settlement.

PSNH and NAEC are parties to a variety of financing agreements providing that
the credit thereunder can be terminated or accelerated if they do not maintain
specified minimum ratios of common equity to capitalization (as defined in each
agreement). In addition, PSNH and NAEC are parties to a variety of financing
agreements providing in effect that the credit thereunder can be terminated or
accelerated if there are actions taken, either by PSNH or NAEC or by the state
of New Hampshire, that deprive PSNH and/or NAEC of the benefits of the Rate
Agreement and/or the Seabrook Power Contracts.

If the NHPUC's February 28, 1997 decision were to become effective, it would,
unless PSNH and NAEC receive waivers from their respective lenders, result in
(i) write-offs that would cause PSNH's common equity to fall below the
contractual minimums, (ii) reductions in income that would cause PSNH's income
to fall below the contractual minimums, (iii) potential violation of the
contractual provisions with respect to actions depriving PSNH and NAEC of the
benefits of the Rate Agreement and (iv) the potential for cross defaults to
other PSNH and NAEC financing documents. Substantially all of PSNH's and NAEC's
debt obligations would be affected.

If these events transpired and if the creditors holding PSNH and NAEC debt
obligations decide to exercise their rights to demand payment, then either
creditors or PSNH and NAEC could initiate proceedings under Chapter 11 of the
bankruptcy laws.

As a result of the NHPUC decision and the potential consequences discussed
above, the reports of our auditors on the individual financial statements of
PSNH and NAEC contain explanatory paragraphs. Those explanatory paragraphs
indicate that a substantial doubt exists currently about the ability of PSNH and
NAEC to continue as going concerns. The accounts of PSNH and NAEC are included
in the accompanying consolidated financial statements on the basis of a
going concern. While the effect of the implementation of that decision would
have a material adverse impact on NU's financial position, results of operations
and cash flows, it would not in and of itself result in defaults under borrowing
or other financial agreements of NU or its other subsidiaries.

On May 2, 1997, PSNH made a rate filing with the NHPUC. For information
regarding this rate proceeding, see the MD&A.

Massachusetts: During November 1997, the state of Massachusetts enacted a
comprehensive electric utility industry restructuring bill (legislation). On
December 31, 1997, WMECO filed its restructuring plan with the DTE, as required
by the legislation. The WMECO restructuring plan describes the process by which
WMECO will, beginning March 1, 1998, initiate a ten percent rate reduction for
all customer rate classes and allow customers to choose their energy supplier.
As part of the plan, the DTE authorized recovery of certain strandable, above-
market costs (strandable costs). The legislation gives the DTE the authority to
determine the amount of strandable costs that will be eligible for recovery by
utilities. Costs which will qualify as strandable costs and be eligible for
recovery include, but are not limited to, certain above-market costs associated
with generating facilities, costs associated with long-term commitments to
purchase power at above-market prices from small power producers and nonutility
generators, and regulatory assets and associated liabilities related to the
generation portion of WMECO's business.

Under the statute, if a distribution company claims that it is unable to meet a
price reduction of ten percent initially and 15 percent by September 1, 1999,
the distribution company may so state to the DTE and the DTE is provided with
the authority to "explore all possible mechanisms and options within the limits
of the constitution" to achieve the mandated rate reductions. The statute
indicates that allowing a substitute company to provide standard offer service
is one option that can be considered by the DTE.

The costs of transitioning to competition will be mitigated through several
steps, including divesting WMECO's nonnuclear generating assets at an auction to
be held as soon as June 1998, and securitization of approximately $500 million
in strandable costs by September 30, 1998. NU presently expects to participate,
through a competitive affiliate, in the competitive bid process for WMECO's
generation resources. Any net proceeds in excess of book value received from the
divestiture of these units will be used to mitigate strandable costs. As
required by the legislation, WMECO will continue to operate and maintain its
transmission and local distribution network and deliver electricity to all
customers.

As noted above, the legislation has authorized Massachusetts utilities to
finance a portion of the strandable costs through securitization, using rate
reduction bonds. A separate transition charge will be collected over the life of
the bonds to recover principal, interest and issuance costs.

WMECO's ability to recover its strandable costs will depend on several factors,
which include, but are not limited to, continuous recovery of the costs over the
transitional period supported by the legislation, the aggregate amount of
strandable costs which the company will be allowed to recover and the market
price of electricity. Management believes that the company will recover its
strandable costs. However, a change in one or more of these factors could affect
the recovery of strandable costs and may result in a loss to the company.

Connecticut: Although CL&P continues to operate under cost-of-service based
regulation, legislative restructuring initiatives during 1997 and 1998 in its
jurisdiction has created some uncertainty with respect to future rates and the
recovery of strandable investments and certain future costs such as purchase
power obligations. Management is unable to predict the ultimate outcome of
restructuring initiatives, however, it continues to believe that it is probable
that CL&P will fully recover its prudently incurred costs, including regulatory
assets and strandable investments based on the general nature of public utility
cost-of-service regulation.

For further information on restructuring, see Note 2H, "Summary of Significant
Accounting Policies -- Regulatory Accounting and Assets" and the MD&A.

The DPUC is required to review a utility's rates every four years if there has
not been a rate proceeding during such period. The DPUC has conducted such a
review. For information regarding this review and other rate matters, see the
MD&A.

FERC Rate Proceedings: For information regarding the FERC rate proceedings for
CYAPC and MYAPC, see Note 3, "Nuclear Decommissioning."

B. Nuclear Performance

Millstone: The three Millstone units are managed by NNECO. Millstone 1, 2 and 3
have been out of service since November 4, 1995, February 21, 1996, and March
30, 1996, respectively, and are on the Nuclear Regulatory Commission's (NRC)
watch list. The company has restructured its nuclear organization and is
currently implementing comprehensive plans to restart the units.

Subsequent to its January 31, 1996, announcement that Millstone had been placed
on its watch list, the NRC stated that the units cannot return to service until
independent, third-party verification teams have reviewed the actions taken to
improve the design, configuration and employee concerns issues that prompted the
NRC to place the units on its watch list. The actual date of the return to
service for each of the units is dependent upon the completion of independent
inspections and reviews by the NRC and a vote by the NRC commissioners. NU hopes
to return Millstone 3 to service in early spring of 1998 and Millstone 2 three
to four months after Millstone 3. Millstone 1 is currently in extended
maintenance status.

Management cannot predict when the NRC will allow any of the Millstone units to
return to service and thus cannot precisely estimate the total replacement power
costs the companies ultimately will incur. Replacement power costs incurred by
NU attributable to the Millstone outages averaged approximately $28 million per
month during 1997, and for 1998 are projected to average approximately $9
million per month for Millstone 3, $9 million per month for Millstone 2 and $6
million per month for Millstone 1 while the plants remain out of service. CL&P,
WMECO and PSNH will continue to expense their replacement power costs in 1998.

Based on the current estimates of expenditures and restart dates, management
believes the NU system has sufficient resources to fund the restoration of the
Millstone units and related replacement power costs. If the return to service of
Millstone 3 or 2 is delayed substantially beyond the present restart estimates,
if some financing facilities become unavailable because of difficulties in
meeting borrowing conditions or renegotiating extensions, if CL&P and WMECO
encounter additional significant costs or if any other significant deviations
from management's assumptions occur, CL&P and WMECO could be unable to meet
their cash requirements. In those circumstances, management would take even more
stringent actions to reduce costs and cash outflows and attempt to obtain
additional sources of funds. The availability of these funds would be dependent
upon general market conditions and CL&P's and WMECO's respective credit and
financial conditions at that time.

For information regarding Millstone restart costs, see the MD&A.

For information concerning the ability of CL&P and WMECO to access their
borrowing facilities, see the MD&A.

Litigation: Several class-action lawsuits have been filed against the company
and certain present and former officers and employees of NU in connection with
the company's nuclear operations.  Management cannot estimate the
potential outcome of these suits, but believes these suits are without merit and
intends to defend itself vigorously in all these actions.

CL&P and WMECO, through NNECO as agent, operate Millstone 3 at cost, and without
profit, under a sharing agreement that obligates them to utilize good utility
operating practice and requires the joint owners to share the risk of employee
negligence and other risks of  operation and maintenance pro-rata in accordance
with their ownership shares. This agreement also provides that CL&P and WMECO
would be liable only for damages to the non-NU owners for a deliberate violation
of the agreement pursuant to authorized corporate action.

On August 7, 1997, the non-NU owners of Millstone 3 filed demands for
arbitration with CL&P and WMECO as well as lawsuits in Massachusetts Superior
Court against NU and its current and former trustees. The non-NU owners raise a
number of contract, tort and statutory claims arising out of the operation of
Millstone 3. The arbitrations and lawsuits seek to recover compensatory damages,
punitive damages, treble damages and attorneys' fees. Owners representing
approximately two-thirds of the non-NU interests in Millstone 3 claimed
compensatory damages in excess of $200 million. In addition, one of the lawsuits
seeks to restrain NU from disposing of its shares of the stock of WMECO and HWP,
pending the outcome of the lawsuit. Management cannot estimate the potential
outcome of these suits but believes there is no legal basis for the claims and
intends to defend against them vigorously. To date, no reserves have been
established for this litigation. At December 31, 1997, the costs related to this
litigation were estimated to be approximately $100 million for incremental O&M
costs and approximately $100 million for replacement power costs. These costs
are likely to increase as long as Millstone 3 remains out of service.

The Connecticut Municipal Electric Energy Cooperative (CMEEC) and CL&P have been
negotiating since May 1996 over issues related to the operation of Millstone 1
and 2. CMEEC has failed to make payments on its accrued obligations since
October 1996, claiming that CL&P materially breached its contractual
obligations. CL&P has denied the allegations and requested payment. The matter
has gone to arbitration which has been scheduled for July 1998.

CL&P has filed an application with the Connecticut Superior Court in Hartford
requesting the court to grant interim relief to CL&P. CL&P has asked the court
to enforce the contract provisions by ordering CMEEC to pay the outstanding
obligations under the contract (approximately $25 million) and to continue
making payments (approximately $1.8 million per month) during the arbitration
process.

On December 9, 1997, the Superior Court judge issued a decision denying CL&P's
request for an interim payment order. Management cannot predict the outcome of
this litigation and has taken steps to assert its legal rights. CL&P has
requested reargument, in order to present evidence, and has requested that the
Connecticut Superior Court vacate its order. CL&P is prepared to appeal to a
higher court, if necessary, after the reargument.

C. Environmental Matters

The NU system is subject to regulation by federal, state and local authorities
with respect to air and water quality, the handling and disposal of toxic
substances and hazardous and solid wastes, and the handling and use of chemical
products. The NU system has an active environmental auditing and training
program and believes that it is in substantial compliance with current
environmental laws and regulations. However, the NU system is subject to certain
pending enforcement actions and governmental investigations in the environmental
area. Management cannot predict the outcome of these enforcement actions and
investigations.

Environmental requirements could hinder the construction of new generating
units, transmission and distribution lines, substations and other facilities.
Changing environmental requirements could also require extensive and costly
modifications to the NU system's existing generating units and transmission and
distribution systems, and could raise operating costs significantly. As a
result, the NU system may incur significant additional environmental costs,
greater than amounts included in cost of removal and other reserves, in
connection with the generation and transmission of electricity and the storage,
transportation and disposal of byproducts and wastes. The NU system also may
encounter significantly increased costs to remedy the environmental effects of
prior waste handling activities. The cumulative long-term cost impact of
increasingly stringent environmental requirements cannot be estimated
accurately.

The NU system has recorded a liability based upon currently available
information for what it believes are its estimated environmental remediation
costs that the NU system's subsidiaries expect to incur for waste disposal
sites. In most cases, additional future environmental cleanup costs are not
reasonably estimable due to a number of factors, including the unknown magnitude
of possible contamination, the appropriate remediation methods, the possible
effects of future legislation or regulation and the possible effects of
technological changes. At December 31, 1997, the net liability recorded by the
NU system for its estimated environmental remediation costs, excluding any
possible insurance recoveries or recoveries from third parties, amounted to
approximately $16.2 million, which management has determined to be the most
probable amount within the range of $16.2 million to $28.0 million.

During 1997, NU adopted Statement of Position 96-1, "Environmental Remediation
Liabilities" (SOP). The principal objective of the SOP is to improve the manner
in which existing authoritative accounting literature is applied by entities to
specific situations of recognizing, measuring and disclosing environmental
remediation liabilities. The adoption of the SOP resulted in an increase of
approximately $1.5 million to NU's environmental reserve in 1997.

The NU system cannot estimate the potential liability for future claims,
including environmental remediation costs, that may be brought against it.
However, considering known facts, existing laws and regulatory practices,
management does not believe the matters disclosed above will have a material
effect on the NU system's financial position or future results of operations.

D. Nuclear Insurance Contingencies

Under certain circumstances, in the event of a nuclear incident at one of the
nuclear facilities in the country covered by the federal government's third-
party liability indemnification program, an owner of a nuclear unit could be
assessed in proportion to its ownership interest in each of its nuclear units up
to $75.5 million. Payments of this assessment would be limited to $10.0 million
in any one year per nuclear incident based upon the owner's pro rata ownership
interest in each of its nuclear units. In addition, the owner would be subject
to an additional five percent or $3.8 million, in proportion to its ownership
interests in each of its nuclear units, if the sum of all claims and costs from
any one nuclear incident exceeds the maximum amount of financial protection.
Based upon its ownership interests in Millstone 1, 2 and 3 and in Seabrook 1,
the NU system's maximum liability, including any additional assessments, would
be $244.2 million per incident, of which payments would be limited to $30.8
million per year. In addition, through power purchase contracts with MYAPC,
VYNPC and CYAPC, the NU system would be responsible for up to an additional
$67.4 million per incident, of which payments would be limited to $8.5 million
per year.

Insurance has been purchased to cover the primary cost of repair, replacement or
decontamination of utility property resulting from insured occurrences. The NU
system is subject to retroactive assessments if losses exceed the accumulated
funds available to the insurer. The maximum potential assessment against the
system with respect to losses arising during the current policy year is
approximately $17.1 million under the primary property insurance program.

Insurance has been purchased to cover certain extra costs incurred in obtaining
replacement power during prolonged accidental outages and the excess cost of
repair, replacement or decontamination or premature decommissioning of utility
property resulting from insured occurrences. The NU system is subject to
retroactive assessments if losses exceed the accumulated funds available to the
insurer. The maximum potential assessments against the NU system with respect to
losses arising during current policy years are approximately $13.8 million under
the replacement power policies and $24.6 million under the excess property
damage, decontamination and decommissioning policies. The cost of a nuclear
incident could exceed available insurance proceeds.

Insurance has been purchased aggregating $200 million on an industry basis for
coverage of worker claims. All participating reactor operators insured under
this coverage are subject to retrospective assessments of $3 million per
reactor. The maximum potential assessment against the NU system with respect to
losses arising during the current policy period is approximately $13.0 million.
Effective January 1, 1998, a new worker policy was purchased which is not
subject to retrospective assessments.

E. Construction Program

The construction program is subject to periodic review and revision by
management. The NU system companies currently forecast construction expenditures
of approximately $2.0 billion for the years 1998-2002, including $267 million
for 1998. In addition, the NU system companies estimate that nuclear fuel
requirements, including nuclear fuel financed through the NBFT, will be
approximately $360.7 million for the years 1998-2002, including $60.6 million
for 1998. See Note 5, "Leases," for additional information about the financing
of nuclear fuel.

F. Long-Term Contractual Arrangements

Yankee Companies: The NU system companies rely on VY for approximately 1.7
percent of their capacity under long-term contracts. Under the terms of their
agreements, the NU system companies pay their ownership (or entitlement) shares
of costs, which include depreciation, O&M expenses, taxes, the estimated cost of
decommissioning and a return on invested capital.  These costs are recorded as
purchased power expense and are recovered through the companies' rates.  The
total cost of purchases under contracts with VYNPC amounted to $24.2 million in
1997, $25.5 million in 1996 and $25.3 million in 1995.

The other Yankee generating facilities, MY, CY and Yankee Rowe, were permanently
shut down as of August 6, 1997, December 4, 1996, and February 26, 1992,
respectively. See Note 1E, "Summary of Significant Accounting Policies --
Investments and Jointly Owned Electric Utility Plant," for further information
on the Yankee companies, and Note 3, "Nuclear Decommissioning," regarding the
related decommissioning obligations.

Nonutility Generators: CL&P, PSNH and WMECO have entered into various
arrangements for the purchase of capacity and energy from nonutiltiy generators
(NUGs). These arrangements have terms from 10 to 30 years, currently expiring in
the years 1998 through 2028, and require the companies to purchase energy at
specified prices or formula rates. For the twelve month period ending December
31, 1997, approximately 14 percent of NU system electricity requirements was met
by NUGs. The total cost of purchases under these arrangements amounted to $447.6
million in 1997, $441.6 million in 1996 and $434.7 million in 1995. These costs
may be deferred for eventual recovery through rates.

New Hampshire Electric Cooperative: PSNH entered into a buy-back agreement to
purchase the capacity and energy of the New Hampshire Electric Cooperative,
Inc.'s (NHEC) share of Seabrook 1 and to pay all of NHEC's Seabrook 1 costs for
a ten-year period, which began on July 1, 1990. The total cost of purchases
under this agreement was $23.4 million in 1997, $14.6 million in 1996 and $15.8
million in 1995. The total cost of these purchases has been collected
through the FPPAC in accordance with the Rate Agreement. In connection with the
agreement, NHEC agreed to continue as a firm-requirements customer of PSNH for
15 years.

Hydro-Quebec: Along with other New England utilities, CL&P, PSNH, WMECO and HWP
have entered into agreements to support transmission and terminal facilities to
import electricity from the Hydro-Quebec system in Canada. CL&P, PSNH, WMECO and
HWP are obligated to pay, over a 30-year period ending in 2020, their
proportionate shares of the annual O&M and capital costs of these facilities.

Estimated Annual Costs: The estimated annual costs of the NU system's
significant long-term contractual arrangements are as follows:

- -----------------------------------------------------------------------------
(Millions of Dollars)            1998     1999     2000     2001     2002
- -----------------------------------------------------------------------------
VYNPC                           $ 28.7   $ 28.9   $ 27.7   $ 30.3   $ 31.5
NUGs                             455.5    471.1    477.5    488.5    498.9
NHEC                              30.0     30.0     14.6      --       --
Hydro-Quebec                      32.6     31.6     30.9     30.0     29.3
=============================================================================

For additional information regarding the recovery of purchased power costs, see
Note 2K, "Summary of Significant Accounting Policies -- Recoverable Energy
Costs."

G. Sale of COE

During 1997, the NU Board of Trustees approved the offering for sale of COE.
COE's revenues and earnings historically have not been material to NU. During
the fourth quarter of 1997, management established a reserve of $25 million  to
reflect the anticipated loss from the sale of a COE investment. NU had a  net
investment in COE of approximately $33.4 million and $57.2 million, as of
December 31, 1997 and 1996, respectively.

9. Market Risk Management

Fuel Price Management: CL&P uses swap, collar, put and call instruments with
financial institutions to hedge against some of the fuel price risk created  by
long-term negotiated energy contracts and nuclear replacement power generation
and fuel purchases. These agreements minimize exposure associated with rising
fuel prices by managing a portion of CL&P's cost of fuel for these negotiated
energy contracts and nuclear replacement power generation and fuel purchases. As
of December 31, 1997, CL&P had outstanding agreements with a total notional
value of approximately $327 million, and a negative mark-to-market position of
approximately $21 million.

The terms of the agreements require CL&P to post cash collateral with its
counterparties in the event of negative mark-to-market positions and lowered
credit ratings. The amount of the collateral is to be returned to CL&P when the
mark-to-market position becomes positive, when CL&P meets specified credit
ratings or when an agreement ends and all open positions are properly settled.
At December 31, 1997, cash collateral in the amount of $15.4 million was posted
under these terms.

Interest Rate Management: NAEC uses swap instruments with financial institutions
to hedge against interest rate risk associated with its $200 million variable-
rate bank note. The interest-rate management instruments employed eliminate the
exposure associated with rising interest rates, and effectively fix the interest
rate for this borrowing arrangement. Under the agreements, NAEC exchanges
quarterly payments based on a differential between a fixed contractual interest
rate and the three-month LIBOR rate at a given time.  As of December 31, 1997,
NAEC had outstanding agreements with a total notional value of $200 million and
a positive mark-to-market position of approximately $104 thousand.

Credit Risk: These agreements have been made with various financial
institutions, each of which is rated "A3" or better by Moody's rating group.
Each respective company will be exposed to credit risk on their respective
market risk-management instruments if the counterparties fail to perform their
obligations. However, management anticipates that the counterparties will be
able to fully satisfy their obligations under the agreements.

10. Minority Interest in Consolidated Subsidiary

CL&P Capital LP (CL&P LP, a subsidiary of CL&P) had previously issued $100
million of cumulative 9.3 percent Monthly Income Preferred Securities (MIPS),
Series A. CL&P has the sole ownership interest in CL&P LP, as a general partner,
and is the guarantor of the MIPS securities. Subsequent to the MIPS issuance,
CL&P LP loaned the proceeds of the MIPS issuance, along with CL&P's $3.1 million
capital contribution, back to CL&P in the form of an unsecured debenture. CL&P
consolidates CL&P LP for financial reporting purposes. Upon consolidation, the
unsecured debenture is eliminated, and the MIPS securities are accounted for as
minority interests.

11. Fair Value of Financial Instruments

The following methods and assumptions were used to estimate the fair value of
each of the following financial instruments:

Cash and nuclear decommissioning trusts: The carrying amounts approximate fair
value.

SFAS 115, "Accounting for Certain Investments in Debt and Equity Securities,"
requires investments in debt and equity securities to be presented at fair
value. As a result of this requirement, the investments held in the NU system
companies' nuclear decommissioning trusts were adjusted to market by
approximately $69.6 million as of December 31, 1997, and $31.4 million as of
December 31, 1996, with corresponding offsets to the accumulated provision for
depreciation. The amounts adjusted in 1997 and in 1996 represent cumulative
gross unrealized holding gains. The cumulative gross unrealized holding losses
were immaterial for both 1997 and 1996.

Preferred stock and long-term debt: The fair value of the system's fixed-rate
securities is based upon the quoted market price for those issues or similar
issues. Adjustable rate securities are assumed to have a fair value equal to
their carrying value. The carrying amounts of the system's financial instruments
and the estimated fair values are as follows:

- ---------------------------------------------------------------------------
                                                 At December 31, 1997
- ---------------------------------------------------------------------------
                                                 Carrying        Fair
(Thousands of Dollars)                            Amount         Value
- ---------------------------------------------------------------------------
Preferred stock not subject
to mandatory redemption                         $ 136,200     $ 79,141
Preferred stock subject to
mandatory redemption                              276,000      255,180
Long-term debt --
First Mortgage Bonds                            2,228,800    2,210,423
Other long-term debt                            1,668,533    1,691,362
MIPS                                              100,000      100,760
===========================================================================

- ---------------------------------------------------------------------------
                                                 At December 31, 1996
- ---------------------------------------------------------------------------
                                                Carrying        Fair
Thousands of Dollars)                            Amount         Value
- ---------------------------------------------------------------------------

Preferred stock not subject to
mandatory redemption                            $ 136,200    $ 127,045
Preferred stock subject to
mandatory redemption                              301,000      264,304
Long-term debt --
First Mortgage Bonds                            2,196,788    2,163,031
Other long-term debt                            1,718,859    1,741,818
MIPS                                              100,000      108,520
==========================================================================

The fair values shown above have been reported to meet disclosure requirements
and do not purport to represent the amounts at which those obligations would be
settled.



                      Management's Discussion and Analysis

                              Financial Condition

                                    Overview

The length of the ongoing outages at the three Millstone nuclear plants
(Millstone) and the high costs of the  recovery efforts weakened NU's 1997
earnings, balance sheet and cash flows and will continue to have an adverse
impact on NU's financial condition until the units are returned to service.

NU's earnings fell sharply in 1997 for the second consecutive year, primarily as
a result of costs associated with the ongoing Millstone outages.  NU lost
$1.01 per common share in 1997, compared with a profit of $0.30 per common share
in 1996 and $2.24 a share in 1995.

The poorer financial results in 1997 were due primarily to the fact that all
three Millstone units were off line for the entire year in 1997 and spending
associated with the recovery efforts was significantly higher in 1997 than it
was in 1996.  Millstone 3 operated for nearly three months in 1996 and Millstone
2 for nearly two months. As a result, the cost of replacing power ordinarily
generated by the Millstone units rose by approximately $80 million in 1997.  The
total operation and maintenance (O&M) costs at Millstone were approximately $216
million higher in 1997.

The higher Millstone costs have caused the NU system, primarily The Connecticut
Light and Power Company (CL&P) and Western Massachusetts Electric Company
(WMECO), to focus closely on maintaining adequate liquidity and reducing
nonnuclear O&M costs. In 1997 and early 1998, CL&P and WMECO successfully sold
$260 million in first mortgage bonds and renegotiated more than $400 million of
bank credit lines. Additionally, nonnuclear O&M expenses in 1997 were reduced by
about $50 million from 1996.

The SEC has advised NU, CL&P, PSNH and WMECO to adjust for certain costs
associated with the ongoing Millstone outages as they are incurred.  For the
past two years, NU, CL&P, PSNH and WMECO have been reserving for the unavoidable
costs they expected to incur to meet NRC requirements.  These annual statements
have been adjusted in accordance with the SEC's directive.  Management does not
expect implementation of this accounting change to affect the ability of CL&P
and WMECO to meet their financial covenants contained in their $313.75 million
revolving credit arrangement.

In 1998, management expects Millstone-related expenses to fall significantly,
assuming Millstone 3 and Millstone 2 are returned to service at dates close to
current estimates, although the O&M expenses at Millstone 3 and Millstone 2
will be considerably higher than before the station was placed on the Nuclear
Regulatory Commission's (NRC's) watch list.  The actual level of 1998 nuclear
spending at Millstone will depend on when the units return to operation and the
cost of restoring them to service.  The company hopes to restart Millstone 3,
the newest and largest unit at the site, in the early spring of 1998 and
Millstone 2 three to four months after Millstone 3.  The company cannot restart
the Millstone units until it receives formal approval from the NRC.  As part of
an effort to reduce spending in 1998, Millstone 1 has been placed in extended
maintenance status.  Management will review its options with respect to
Millstone 1 in 1998, including restart, early retirement and other options.

Rate reductions in all three states served by NU's operating companies are
likely to offset a portion of the benefit of lower Millstone-related costs.  On
December 1, 1997, Public Service Company of New Hampshire (PSNH) rates were
reduced 6.87 percent as a result of an interim rate order issued by the New
Hampshire Public Utilities Commission (NHPUC).  On March 1, 1998, CL&P rates
were reduced by approximately 1.4 percent to reflect the removal of Millstone 1
from rates, and additional noncash reductions were made to revenue requirements
as a result of an interim rate order issued by the Connecticut Department of
Public Utility Control (DPUC).  Also on March 1, 1998, WMECO reduced retail
rates by 10 percent in compliance with industry restructuring legislation passed
in November 1997 by the Massachusetts Legislature.  Rate cases involving CL&P
and PSNH may result in additional rate adjustments later in 1998.  CL&P's
revenues could be further reduced if substantial delays in restarting Millstone
3 and Millstone 2 result in a DPUC decision to remove those units from rates.

In addition to focusing on maintaining liquidity, management also must attend to
industry restructuring efforts throughout the NU system's service territory.  A
temporary restraining order issued by a U.S. District Court is currently
blocking the NHPUC from implementing a February 1997 restructuring order that
would have resulted in a write-off by PSNH of more than $400 million.
Management hopes to negotiate an alternative restructuring proposal in
1998 that will produce significant PSNH rate reductions and allow retail
customers to choose their electric suppliers, but still give PSNH and North
Atlantic Energy Corporation (NAEC) an opportunity to maintain an adequate
financial condition and earn fair returns on their investments.

The 1997 Massachusetts legislation allowed full retail choice on March 1, 1998.
WMECO expects to recover fully its stranded costs through a combination of
securitization and divestiture of its nonnuclear generating assets.

In Connecticut, restructuring legislation is being considered in the legislative
session that began in February 1998.

Restructuring also is likely to cause other NU subsidiaries to auction their
nuclear and/or nonnuclear generating units.  Despite these potential
requirements, management believes that it could be advantageous for the NU
system to remain in the generation business, which could be accomplished by
acquiring ownership interests in facilities inside and outside New England.

NU's earnings in 1997 also were affected by a $25 million reserve for
anticipated losses on the sale of investments by Charter Oak Energy, Inc., NU's
independent power development subsidiary.

Presently, NU is New England's largest electric utility system with 1.7 million
customers in Connecticut, New Hampshire and Massachusetts.  In 1997, NU
experienced modest economic growth in its retail sales that was offset by the
effects of mild winter weather. In 1998, management expects that the regional
economy will continue to experience modest growth.

Millstone

Outages
The NU system has a 100 percent ownership interest in Millstone 1 and 2
and a 68 percent ownership interest in Millstone 3. Millstone 1, 2 and 3 have
been out of service since November 4, 1995, February 21, 1996, and March 30,
1996, respectively.

Subsequent to its January 31, 1996, announcement that Millstone had been placed
on its watch list, the NRC stated that the units cannot return to service until
independent, third-party verification teams have reviewed the actions taken to
improve the design, configuration and employee concerns issues that prompted the
NRC to place the units on its watch list.  The actual date of the return to
service for each of the units is dependent upon the completion of independent
inspections, reviews by the NRC and a vote by the NRC commissioners.

In January 1998, NU declared Millstone 3 physically ready for restart, which
meant that almost all of the restart-required physical work had been completed
in the plant. The NRC currently is conducting a series of inspections to
determine, among other things, whether the plant has effective leadership and
corrective action and employee concerns programs.  The Independent Corrective
Action Verification Program, an NRC-ordered independent review of the plant's
design and licensing bases, is expected to be completed in March 1998.

In 1997, the NU system's share of nonfuel O&M costs expensed for Millstone
increased to approximately $556 million, compared to approximately $340 million
in 1996.

Replacement power costs attributable to the Millstone outages totaled
approximately $340 million in 1997 compared to $260 million expensed in 1996.
These costs for 1998 are forecasted to average approximately $9 million per
month for Millstone 3, $9 million per month for Millstone 2 and $6 million per
month for Millstone 1 while the plants are out of service.

CL&P, WMECO and PSNH have been, and will continue to be, expensing all of the
costs to restart the units including replacement power and nonfuel O&M
expenses.  See "Connecticut Rate Matters" for issues related to the recovery of
Millstone 1 costs.

NU and its subsidiaries are involved in several class action lawsuits and other
litigation in connection with their nuclear operations. See the "Notes to
Consolidated Financial Statements," Note 8B, for further information on this
litigation.

Millstone 1

Management will review its options with respect to Millstone 1 during 1998.  The
issues that management will consider in evaluating its options include the costs
to restart the unit, the economic benefits of the unit's continued operation and
certain Connecticut state law issues.  In the CL&P four year rate review
proceeding (discussed in detail under "Rate Matters"), the DPUC noted that CL&P
may not be able to recover its remaining investment in Millstone 1 if the DPUC
were to determine that the unit had been prematurely shut down due to management
imprudence.  Additionally, there is a Connecticut statute which may limit CL&P's
ability to collect decommissioning charges in the future if Millstone 1 were to
be prematurely retired.

CL&P's net unrecovered Millstone 1 plant cost and the unrecovered
decommissioning costs at December 31, 1997, were approximately $216 million and
$198 million, respectively.

Capacity

During 1996 and continuing into 1997, the NU system companies took measures to
improve their capacity position, including obtaining additional generating
capacity, improving the availability of NU's generating units and improving the
NU system's transmission capability.  During 1997, NU spent approximately $58
million to ensure the availability of adequate generating capacity in
Connecticut and Massachusetts, of which $40 million was expensed. In 1998, NU
does not anticipate the need to take additional measures to ensure adequate
generating capacity.

Liquidity and Capital Resources

Cash provided from operations decreased approximately $438 million in 1997,
compared to 1996, primarily due to higher cash expenditures related to the
Millstone outages, and the pay down in 1997 of the 1996 year end accounts
payable balance.  The 1996 year end accounts payable balance was relatively high
due to costs related to a severe December storm and costs associated with the
Millstone outages that had been incurred but not yet paid by the end of 1996.
Net cash used for financing activities decreased approximately $224 million,
primarily due to suspension of the NU common dividend early in 1997 and an
increase in short-term borrowings.

CL&P and WMECO established facilities in 1996 under which they may sell, from
time to time, up to $200 million and $40 million, respectively, of their
accounts receivable and accrued utility revenues.  As of December 31, 1997, CL&P
and WMECO sold approximately $70 million and $20 million of receivables,
respectively, to third-party purchasers.

NU's, CL&P's and WMECO's three-year revolving credit agreement was amended in
May 1997 (the Credit Agreement). Under the Credit Agreement, CL&P and WMECO are
able to borrow up to approximately $225 million and $90 million, respectively,
subject to a total borrowing limit of $313.75 million for all three borrowers.
NU will be able to borrow up to $50 million when NU, CL&P and WMECO have each
maintained a consolidated operating income to consolidated interest expense
ratio of at least 2.50 to 1 for two consecutive fiscal quarters.  Currently, the
companies cannot meet this requirement. At December 31, 1997, CL&P and WMECO had
$35 million and $15 million outstanding, respectively, under the Credit
Agreement.

In February 1998, because of borrowing restrictions on NU in the Credit
Agreement, NU entered into a separate $25 million, 364-day revolving credit
facility with one bank.

Each major subsidiary of NU finances its own needs. Neither CL&P nor WMECO has
any financing agreements containing cross defaults based on financial defaults
by NU, PSNH or NAEC. Similarly, neither PSNH nor NAEC has any financing
agreements containing cross defaults based on financial defaults by NU, CL&P or
WMECO.  Nevertheless, it is possible that investors will take negative operating
results or regulatory developments at one company in the NU system into account
when evaluating other companies in the NU system.  That could, as a practical
matter and despite the contractual and legal separations among the NU companies,
negatively affect each company's access to financial markets.

In December 1997 and January 1998, Moody's Investors Service (Moody's) and
Standard & Poor's (S&P), respectively, downgraded the senior secured debt of
CL&P, WMECO and NU, as well as the preferred stock of CL&P and WMECO.  This was
the fourth time Moody's and S&P have downgraded CL&P and WMECO securities since
the Millstone units went on the NRC watch list in 1996.  All of the NU system's
securities are rated below investment grade and remain under review for further
downgrade.  Although CL&P and WMECO do not have any plans to issue debt in the
near term, rating agency downgrades generally increase the future cost of
borrowing funds because lenders will want to be compensated for increased risk.
Additionally, this could affect the terms and ability of the NU system companies
to extend existing agreements.

The downgrade by Moody's of WMECO's first mortgage bonds to Ba2 in December 1997
brought those ratings to a level at which the sponsor of WMECO's accounts
receivable program can take various actions, in its discretion, which would have
the practical effect of limiting WMECO's ability to utilize the facility. The
WMECO accounts receivable program could  be terminated if WMECO's first mortgage
bond credit ratings experience one more level of downgrade.  CL&P's accounts
receivables program could be terminated if its senior secured debt is downgraded
two more steps from its current ratings.

The NU system companies' ability to borrow under their financing arrangements is
dependent on their satisfaction of contractual borrowing conditions.  The
financial covenants that must be satisfied to permit CL&P and WMECO to borrow
under the Credit Agreement are particularly restrictive and become more
restrictive throughout 1998.  Spending levels in 1998, particularly for the
first half of the year while the Millstone units are expected to be out of
service, will be constrained to levels intended to assure that the financial
covenants in CL&P's and WMECO's Credit Agreement are satisfied.  However, there
is no assurance that these financial covenants will be met as the system may
encounter additional unexpected costs from such areas as storms, reduced
revenues from regulatory actions or the effect of weather on sales levels.

If the return to service of Millstone 3 or Millstone 2 is delayed substantially
beyond the present restart estimates, if some borrowing facilities become
unavailable because of difficulties in meeting borrowing conditions or
renegotiating extensions, if the system encounters additional significant costs,
or any other significant deviations from management's current assumptions, the
currently available borrowing facilities could be insufficient to meet all of
the NU system's cash requirements. In those circumstances, management would take
even more stringent actions to reduce costs and cash outflows and would attempt
to take other actions to obtain additional sources of funds.  The availability
of these funds would be dependent upon the general market conditions and the NU
system's credit and financial condition at that time.

Restructuring

The NU system companies continue to operate under cost-of-service based
regulation, however, future rates and the recovery of strandable costs are
issues under various restructuring initiatives in each of the NU system
companies' service territories. Strandable costs are expenditures or commitments
that have been made to meet public service obligations with the expectation that
they would be recovered from customers in the future.  The NU system companies
have exposure to strandable costs for their investments in high-cost nuclear
generating plants, state-mandated purchased power obligations and significant
regulatory assets.  The NU system companies' exposure to strandable investments
and purchased power obligations exceeds their shareholder's equity.  The NU
system's financial strength and resulting ability to compete in a restructured
environment will be negatively affected if the NU system companies are unable to
recover their past investments and commitments.  Even if the NU system companies
are given the opportunity to recover a large portion of their strandable costs,
earnings prospects in a restructured environment will be affected in ways which
cannot be estimated at this time.

The NU system companies are seeking to mitigate the impacts of restructuring by
proposing stable, lower rates while pursuing customer choice options and full
recovery of their strandable costs.  The NU system companies' strategy to
recover strandable costs includes efforts to promote state legislation that will
authorize the issuance of rate reduction bonds that would refinance these
investments and which would be repaid through non-bypassable charges to
customers.  Management is unable to predict the ultimate outcome of these
initiatives which will be subject to regulatory and legislative approvals.
Management believes it is entitled to full recovery of its prudently incurred
costs, including regulatory assets and other strandable costs. See the "Notes to
Consolidated Financial Statements," Note 8A, for the potential accounting
impacts of restructuring.

New Hampshire

In February 1997, the NHPUC issued orders to restructure the state's electric
utility industry and set interim stranded cost charges for PSNH. In the
orders, the NHPUC announced a departure from cost-based ratemaking and adopted a
market-priced approach to stranded cost recovery. PSNH, NU, NAEC, and Northeast
Utilities Service Company (NUSCO) filed for a temporary restraining order,
preliminary and permanent injunctive relief and a declaratory judgment in the
United States District Court of New Hampshire.  The case subsequently was
transferred to the United States District Court of Rhode Island (District Court)
where a temporary restraining order was granted, staying, indefinitely, the
enforcement of the NHPUC's restructuring orders as they affected PSNH.  Certain
appeals to the preliminary ruling have been denied and proceedings in the
District Court are expected to resume.

The NHPUC conducted rehearing proceedings in 1997 to decide the appropriate
methodology to be used to determine PSNH's interim stranded costs and to set
PSNH's interim stranded cost charges utilizing the determined methodology.  The
NHPUC has not indicated when it will issue a decision in these proceedings. On
December 15, 1997, the NHPUC officially announced that industry restructuring
would not take place on January 1, 1998.

As part of the rehearing proceedings, PSNH proposed a new methodology to
quantify its stranded costs. Under this proposal, PSNH would divest its owned
generation and purchased power obligations via auction. To the extent that the
auction fails to produce sufficient revenues to cover the net book value of
owned generation and contractual payment obligations of purchased power, the
difference would be recovered from customers through a non-bypassable
distribution charge.  The new proposal also relies upon securitization of
certain assets to further reduce rates.

On February 20, 1998, PSNH forwarded a settlement offer to representatives from
the state of New Hampshire that was consistent with PSNH's proposal in the
rehearing proceedings including, among other things, a 20 percent rate reduction
at the beginning of 1999, an auction of PSNH's nonnuclear generating units and
Securitization of approximately $1.15 billion of PSNH's stranded costs.

Massachusetts

On November 25, 1997, Massachusetts enacted a comprehensive electric utility
industry restructuring bill. The bill provides that each Massachusetts electric
company, including WMECO, will decrease its rates by 10 percent and allow all
its customers to choose their electric supplier on March 1, 1998.  The statute
requires a further 5 percent rate reduction, adjusted for inflation, by
September 1, 1999.

In addition, the legislation provides, among other things, for: (i) recovery of
strandable costs through a "transition charge" to customers, subject to review
by the Department of Telecommunications and Energy (DTE), formerly the
Department of Public Utilities (DPU, collectively the DTE), (ii) a possible
limitation on WMECO's return on equity should its transition cost charge go
above a certain level, (iii) securitization of allowed strandable costs, and
(iv) divestiture of nonnuclear generation. WMECO hopes it will be able to
complete securitization in 1998.

The statute also provides that an electric company must transfer or separate
ownership of generation, transmission and distribution facilities into
independent affiliates or functionally separate such facilities within 30
business days after federal approval. Additionally, marketing companies formed
by an electric company are to be separate from the electric company and separate
from generation, transmission or distribution affiliates.

On December 31, 1997, WMECO filed its restructuring plan with the DTE consistent
with the Massachusetts restructuring legislation.  The plan sets out the process
by which WMECO, as of March 1, 1998, initiated a 10 percent rate reduction for
all customer rate classes and allowed customers to choose their energy supplier.
WMECO intends to mitigate its strandable costs through several steps, including
divesting WMECO's nonnuclear generating  plants at an auction to be held as soon
as June 30, 1998, and securitization of approximately $500 million of stranded
costs. NU intends to participate through a nonregulated affiliate in the
competitive bid process for WMECO's generation resources.  Any proceeds in
excess of book value received from the divestiture of these units will be used
to mitigate stranded costs.  As required by the legislation, WMECO will continue
to operate and maintain the transmission and local distribution network and
deliver electricity to all customers.  On February 20, 1998, the DTE issued an
order approving, in all material respects, WMECO's restructuring plan on an
interim basis.  A final decision is expected in 1998.

Because WMECO is obligated to reduce rates on March 1, 1998, before the means of
financing for restructuring are completed, WMECO's cash flows and financial
condition will be negatively affected. These impacts would become significant if
there are material delays in, or significantly reduced proceeds from, the
divestiture of nonnuclear generation and securitization.

Connecticut

Massachusetts and New Hampshire have been at the forefront of the restructuring
movement in New England with very different approaches as previously discussed.
In Connecticut, legislators have proposed broad restructuring legislation which
will be considered in the spring of 1998.

Rate Matters

Connecticut

In July 1996, the DPUC approved a rate settlement agreement with CL&P (the
Settlement). Under the Settlement, CL&P froze base rates until at least December
31, 1997, and agreed to accelerate the amortization of regulatory assets during
the period that the rate freeze remains in effect.  The Settlement provided that
CL&P's target return on equity (ROE) would be 10.7 percent but did not alter
CL&P's allowed ROE of 11.7 percent. If CL&P's actual ROE for a calendar year
exceeds 10.7 percent after the target regulatory asset amortization ($68 million
in 1997) and after adjustment for any incremental NRC billings and any rate
disallowances for nuclear operations, then CL&P shall retain two-thirds of any
surplus and use the remaining one-third to provide a reduction in bills.  CL&P's
actual ROE, as adjusted, fell below the target ROE for 1996 and 1997 and,
therefore, the accelerated amortization of regulatory assets was reduced to the
minimum amounts allowed under the Settlement ($73 million in 1996 and $54
million in 1997).  For each full year that the rate freeze remains in effect,
CL&P agreed to amortize an additional $44 million of regulatory assets.  On July
30, 1997, the DPUC issued a decision in its prudence review of nuclear cost
recovery issues disallowing CL&P's recovery of all of the replacement power
costs associated with the ongoing outages at Millstone.  CL&P has expensed, and
will continue to expense, replacement power costs for the Millstone outages as
they are incurred.

The DPUC is required to review a utility's rates every four years if there has
not been a rate proceeding during such period. In 1997, the DPUC conducted such
a review of CL&P's rates, including an analysis of the possibility of removing
one or more of the Millstone nuclear units from CL&P's rate base.  On December
31, 1997, the DPUC issued its ruling in this matter.  The decision did not
effect a change in CL&P's rates, but set forth findings and conclusions that
could be used to do so in additional proceedings. The most significant
conclusion was that Millstone 1 should be removed from CL&P's rate base, which
would cause an annual revenue reduction of approximately $30.5 million.  The
decision stated that the DPUC would open an interim rate case immediately to
remove Millstone 1 from CL&P's rates and simultaneously to remove an additional
$110.5 million of other expenses from rates related to perceived overearnings.
In February 1998, the DPUC issued a decision reducing CL&P's rates by
approximately 1.4 percent to reflect the removal of Millstone 1 from rates.
This reduction reflects the removal from rates of O&M, depreciation and
investment return related to Millstone 1, net of replacement power costs.  In
addition, the decision requires CL&P to accelerate the amortization of
regulatory assets by $110.5 million, which includes the $44 million from the
1996 Settlement.  The interim rate reduction became effective on March 1, 1998.

CL&P also was directed to file a full rate case on June 1, 1998, to address
potential overearnings amounting to an additional $150 million in 1998.  The
effective date of any rate order will be September 28, 1998.  In addition, the
DPUC has scheduled a hearing for April 1, 1998, to determine the status of
Millstone 3 and Millstone 2.  A similar restart status hearing is anticipated
for June 1, 1998. If the units are not operating by those dates, the DPUC will
consider their removal from rates.

The DPUC also will consider CL&P's analyses of the economic benefits of the
continued operation of Millstone 1 and Millstone 2 in the context of CL&P's next
integrated resource planning proceeding, which begins in April 1998.

New Hampshire

PSNH's Rate Agreement provides for seven base rate increases and a comprehensive
fuel and purchased power adjustment clause (FPPAC). In June 1996, the final base
rate increase of 5.5 percent went into effect. Although the FPPAC continues for
an additional four years beyond the end of the fixed rate period, there is
uncertainty regarding how it will function after that time.

On May 2, 1997, PSNH made a rate filing with the NHPUC requesting base rates to
remain at their current level after May 31, 1997. By order dated November 6,
1997, the NHPUC ordered a temporary rate reduction for PSNH at a revenue level
6.87 percent lower than current rates.  The NHPUC also set an interim return on
equity of 11 percent.  The temporary rates became effective December 1, 1997.  A
final decision, which will be reconciled to July 1, 1997, is not expected to be
issued until September 1998.  A portion of this reduction was offset by an
increase to rates through the FPPAC.

On February 10, 1998, the NHPUC ordered an FPPAC rate for the period December 1,
1997, through May 31, 1998, which increased customer bills by approximately 6
percent.  This rate continues to defer recovery of a substantial portion of
costs for the future.  In addition, recovery of the Seabrook deferred return
(approximately $127 million annually) is scheduled to begin in June 1998.  See
the "Notes to Consolidated Financial Statements," Note 2K, for further
information on the FPPAC.

Massachusetts

In April 1996, the DTE approved a settlement (the Agreement) that included the
continuation through February 1998 of a 2.4 percent rate reduction instituted in
June 1994. Additionally, the Agreement terminated certain pending and potential
reviews of WMECO's generating plant performance and accelerated its amortization
of strandable generation assets by approximately $6 million in 1996 and $10
million in 1997.

On August 20, 1997, WMECO filed with the DTE a joint motion for approval of a
settlement agreement with the Massachusetts Attorney General for a fuel
adjustment clause (FAC) which would allow for a lower rate to WMECO customers
for the billing months of September 1997 through February 1998.  WMECO is not
recovering replacement power costs during this period and has indicated that it
would not seek recovery of any replacement power costs associated with the
Millstone outages. WMECO has been expensing and will continue to expense these
costs.  The Massachusetts restructuring legislation effectively eliminates the
FAC, effective March 1, 1998.

Nuclear Decommissioning

Connecticut Yankee

The NU system has a 49 percent ownership interest in the Connecticut Yankee
nuclear generating facility (CY or the plant). On December 4, 1996, the Board of
Directors of Connecticut Yankee Atomic Power Company voted unanimously to cease
permanently the production of power at the plant.  The decision to retire CY
from commercial operation was based on an economic analysis of the costs of
operating it compared to the costs of closing it and incurring replacement power
costs over the remaining period of the plant's operating license, which would
have expired in 2007. The economic analysis showed that closing the plant and
incurring replacement power costs produced substantial savings.

CY has undertaken a number of regulatory filings intended to implement the
decommissioning.  In late December 1996, CY filed an amendment to its power
contracts with the FERC to clarify the obligations of its purchasing utilities
following the decision to cease power production. At December 31, 1997, NU's
share of these obligations was approximately $304 million, including the cost of
decommissioning and the recovery of existing assets. Management expects that
CL&P, PSNH and WMECO each will continue to be allowed to recover such FERC
approved costs from their customers. Accordingly, NU has recognized its share of
the estimated costs as a regulatory asset, with a corresponding obligation, on
its balance sheet.

Maine Yankee

The NU system has a 20 percent ownership interest in the Maine Yankee (MY)
nuclear generating facility. On August 6, 1997, the Board of Directors of Maine
Yankee Atomic Power Company (MYAPC) voted unanimously to retire MY.  On January
14, 1998, FERC released a draft order on the MYAPC application to amend its
power contracts with the owner/purchasers and revise its decommissioning and
other charges. FERC has accepted the proposed application for filing and made
the amendments and the proposed charges under the contracts effective on January
15, 1998, subject to refund after hearings. At December 31, 1997, the NU
system's share of the estimated remaining obligation, including decommissioning,
amounted to approximately $173 million. Under the terms of the contracts with
MYAPC, the shareholders' sponsor companies, including CL&P, PSNH and WMECO, are
responsible for their proportionate share of the costs of the unit, including
decommissioning. Management expects that CL&P, PSNH and WMECO will be allowed to
recover these costs from their customers. Accordingly, NU has recognized these
costs as a regulatory asset, with a corresponding obligation on its balance
sheet.

Millstone and Seabrook

NU's estimated cost to decommission its shares of the Millstone plants and
Seabrook is approximately $1.48 billion in year end 1997 dollars. These costs
are being recognized over the lives of the respective units with a portion
currently being recovered through rates. As of December 31, 1997, the market
value of the contributions already made to the decommissioning trusts, including
their investment returns, was approximately $503 million.  See the "Notes to
Consolidated Financial Statements," Note 3, for further information on nuclear
decommissioning, including the NU system's share of costs to decommission the
other regional nuclear generating units.

Environmental Matters

NU's subsidiaries are potentially liable for environmental cleanup costs at a
number of sites inside and outside their service territories. To date, the
future estimated environmental remediation liability has not been material with
respect to the earnings or financial position of the NU system. At December 31,
1997, NU's subsidiaries had recorded an environmental reserve of approximately
$16 million. See the "Notes to Consolidated Financial Statements," Note 8C, for
further information on environmental matters.

Year 2000 Issue

The Year 2000 issue exists because many computer systems and applications
currently use two-digit date fields to designate a year. As the change of the
century occurs, date-sensitive systems may recognize the year 2000 as 1900, or
not recognize it at all. This inability to recognize or properly treat the year
2000 may cause NU's systems to process critical financial and operational
information incorrectly. The company has assessed and continues to assess the
impact of the Year 2000 issue on its operating and reporting systems. The
assessment of the nuclear operating systems is continuing and is expected to be
completed in the summer of 1998.

The NU system will utilize both internal and external resources to reprogram or
replace and test the software for Year 2000 modifications.  The total estimated
remaining cost of the Year 2000 project is $37 million and is being funded
through operating cash flows.  This estimate does not include any costs for the
replacement or repair of equipment or devices that may be identified during the
assessment process.  The majority of these costs will be expensed as incurred
over the next two years.  To date, the company has incurred and expensed
approximately $4 million related to the assessment of, and preliminary efforts
in connection with, its Year 2000 project.

The costs of the project and the date on which the company plans to complete the
Year 2000 modifications are based on management's best estimates, which were
derived utilizing numerous assumptions of future events, including the continued
availability of certain resources, third-party modification plans and other
factors.  However, there can be no guarantee that these estimates will be
achieved, and actual results could differ materially from those plans. If the NU
system's remediation plan is not successful, there could be a significant
disruption of the NU system's operations.

Risk-Management Instruments

The following discussion about the NU system's risk-management activities
includes forward looking statements that involve risk and uncertainties.  Actual
results could differ materially from those projected in the forward looking
statements.

This analysis presents the hypothetical loss in earnings related to the fuel
price and interest rate market risks not covered by the risk-management
instruments at December 31, 1997. The NU system uses swaps, collars, puts and
calls to manage the market risk exposures associated with changes in fuel prices
and variable interest rates. The NU system does not use these risk-management
instruments for speculative purposes. For more information on NU's use of risk-
management instruments, see the "Notes to Consolidated Financial Statements,"
Notes 2.0 and 9.

Fuel Price Risk-Management Instruments

In the generation of electricity, the most significant variable cost component
is the cost of fuel. Typically, most of CL&P's fuel purchases are protected by a
regulatory fuel price adjustment clause. However, for a specific, well-defined
volume of fuel that is excluded from the fuel price adjustment clause
(unprotected volume), CL&P employs fuel price risk-management instruments to
protect itself against the risk of rising fuel prices, thereby limiting fuel
costs and protecting its profit margins. These risks are created by the sale of
long-term, fixed-price electricity contracts to wholesale customers and the
purchase or generation of replacement power related to the ongoing Millstone
nuclear outages.

At December 31, 1997, CL&P had outstanding agreements with a total notional
value of approximately $327 million. The settlement amounts associated with the
instruments reduced fuel expense by approximately $8 million. CL&P has had
experience using various fuel price risk-management instruments since 1994, most
of which have been in the form of fuel price swaps. At December 31, 1997,
approximately 30 percent of the unprotected volume was covered by fuel price
risk-management instruments (hedge ratio) for 1997. This effectively fixed or
bounded the fuel cost and thus eliminated the market price risk for this covered
volume of fuel. At December 31, 1997, CL&P had a hedge ratio of 44 percent for
1998.

At December 31, 1997, the 56 percent uncovered volume of fuel for 1998, as a
result of not being hedged, is subject to changes in actual market prices.
Therefore, assuming a hypothetical 10 percent increase in the average 1997 price
of fuel in 1998, the result would be a negative pretax impact on earnings of
approximately $12.4 million.

This analysis is based on the broad assumption that the entire uncovered volume
of fuel remains constant and will be purchased on the spot market. This
assumption is subject to change as the uncovered volume of fuel likely will
change during the next year. Other assumptions used in this analysis,
projections of the fuel mix, the amount of long-term sales contracts or the
projected Millstone restart dates, also are subject to change.

Interest Rate Risk-Management Instruments

Several NU subsidiaries hold variable rate long-term notes, exposing the NU
system to interest rate risk. In order to hedge some of this risk, interest rate
risk-management instruments have been entered into on NAEC's $200 million
variable rate note, effectively fixing the interest on this note at 7.823
percent. The remaining variable notes remain unhedged.

At December 31, 1997, NU had a hedge ratio on its long-term variable rate notes
of 21 percent, which is expected to be the same for 1998. The remaining 79
percent of NU's variable notes are unhedged and, as a result, are subject to
actual market rates for 1998. Thus, a 10 percent increase in market interest
rates above the 1997 weighted average variable rate during 1998 would result
in a $3.6 million pretax annual decrease in earnings.

For purposes of this analysis, the hedge ratio for long-term variable rate notes
is calculated by dividing the amount of the hedged long-term note by the total
of all long-term variable notes held at December 31, 1997.


Results of Operations

The components of significant income statement variances for the past two years
are provided in the table below. The relative magnitude of how revenues earned
in 1997 and retained earnings were used by NU's continuing operations in 1997 is
illustrated in the chart on page 21.

                                      Income Statement Variances
                                        (Millions of Dollars)

                           1997 over/(under) 1996      1996 over/(under) 1995
                               Amount Percent               Amount Percent

Operating revenues           $ 43        1%               $ 42         1%
Fuel, purchased and net
interchange power             154       13                 230        25
Other operation                 3        -                 127        13
Maintenance                    86       21                 127        44
Amortization of regulatory
assets, net                     8        7                  (6)       (5)
Federal and state income
taxes                         (94)     (98)               (166)      (63)
Deferred nuclear plants
return (other and
borrowed funds)                (3)     (13)                (13)      (36)
Other income, net             (69)      (a)                 20        (a)
Interest on long-term debt     (3)      (1)                (30)      (10)
Other interest                 (4)     (53)                  1        15
Preferred dividends of
subsidiaries                   (3)     (10)                 (6)      (14)
Net income                   (169)      (a)               (244)      (86)

(a) Percentage greater than 100

Operating Revenues

Total operating revenues increased in 1997, primarily due to higher fuel
recoveries and higher conservation recoveries. Fuel recoveries increased $32
million, primarily due to higher fuel revenues for CL&P as a result of a lower
fuel rate in 1996. Conservation recoveries increased by $17 million, primarily
due to a 1996 reserve for overrecoveries of CL&P demand-side management costs.
Retail kilowatt hour sales were 0.3 percent lower in 1997 as a result of mild
winter weather.

Total operating revenues increased in 1996, primarily due to higher retail
sales, regulatory decisions and higher other revenues, partially offset by lower
fuel recoveries and lower wholesale revenues. Retail sales increased 1.6 percent
($40 million), primarily due to modest economic growth in 1996. Regulatory
decisions increased revenues by $22 million, primarily due to retail rate
increases for CL&P in mid-1995 and PSNH in mid-1995 and 1996, partially offset
by 1996 reserves for CL&P overrecoveries of demand-side management costs. Other
revenues increased $31 million and included higher recognition in 1996 of
reimbursable conservation services and higher transmission revenues. Fuel
recoveries decreased $40 million, primarily due to lower FPPAC revenues for PSNH
as a result of a customer refund ordered by the NHPUC, partially offset by
higher base fuel revenues for PSNH as a result of the PSNH rate increases.
Wholesale revenues decreased $13 million, primarily due to higher
recognition in 1995 of lump-sum payments for the termination of a CL&P long-term
contract and capacity sales contracts that expired in 1995.

Fuel, Purchased and Net Interchange Power

Fuel, purchased and net interchange power expense increased in 1997, primarily
due to replacement power costs associated with the Millstone outages and the
expensing in 1997 of replacement power costs incurred in 1996.

Fuel, purchased and net interchange power expense increased in 1996, primarily
due to replacement power costs associated with the Millstone outages and the
write-off of the generation utilization adjustment clause (GUAC) balance under
the CL&P Settlement.

Other Operation and Maintenance

Other operation and maintenance expenses increased in 1997, primarily due to
higher costs associated with the Millstone restart effort ($216 million), higher
costs as a result of Seabrook outages ($23 million) and higher capacity charges
from Maine Yankee ($16 million), partially offset by lower recognition of
nuclear refueling outage costs primarily as a result of the 1996 CL&P Rate
Settlement ($72 million), lower capacity charges from Connecticut Yankee as a
result of a property tax refund ($35 million), lower administrative and general
expenses ($41 million) primarily due to lower pensions and benefit costs, and
lower storm expenses.  Other operation and maintenance expenses increased in
1996, primarily due to higher costs associated with the Millstone restart effort
($116 million) and 1996 costs to ensure adequate generating capacity in
Connecticut ($39 million). In addition, 1996 costs reflect higher storm and
reliability expenditures, higher recognition of conservation expenses and higher
marketing costs.

Amortization of Regulatory Assets, Net

Amortization of regulatory assets, net increased in 1997, primarily due to the
completion of the CL&P cogeneration deferrals in 1996, increased amortization in
1997, and the beginning of the amortization of NAEC's Seabrook deferred return
in December 1997, partially offset by the completion of CL&P's Seabrook
amortization and WMECO's Millstone 3 amortization in 1996.

Amortization of regulatory assets, net decreased in 1996, primarily due to the
completion of the Millstone 3 phase-in plans in 1995, partially offset by lower
CL&P cogeneration deferrals and the accelerated amortization of regulatory
assets as a result of the 1996 CL&P Settlement.

Federal and State Income Taxes

Federal and state income taxes decreased in 1997, primarily due to lower book
taxable income.  Federal and state income taxes decreased in 1996, primarily due
to lower book taxable income, partially offset by 1995 tax benefits from a
favorable tax ruling and the expiration of the 1991 federal statute of
limitations. Income tax expense totaled approximately $95 million in 1996,
despite relatively low pretax earnings, due to the tax effect of differences for
certain items, particularly depreciation and the amortization of PSNH
acquisition costs.

Deferred Nuclear Plants Return
The change in deferred nuclear plants return in 1997 was not significant.
Deferred nuclear plants return decreased in 1996, primarily due to additional
Seabrook investment being phased into rates, partially offset by a one-time
adjustment to NAEC's Seabrook deferred return balance of approximately $5
million in 1995.

Other Income, Net

Other income, net decreased in 1997, primarily due to a $25 million reserve for
anticipated losses on the sale of investments by Charter Oak Energy (COE),
equity losses on COE investments, costs associated with the accounts receivable
facility, nonutility marketing and advertising costs and lower miscellaneous
income.

Other income, net increased in 1996, primarily due to higher interest income on
temporary cash investments in 1996, the 1995 write-down of CL&P's wholesale
investment in Millstone 3 and a 1995 increase to the environmental reserve.

Interest on Long-Term Debt

The change in interest on long-term debt in 1997 was not significant. Interest
on long-term debt decreased in 1996, primarily due to reacquisitions and
retirements of long-term debt in 1995.

Other Interest

Other interest expense decreased in 1997 due to 1996 interest expense associated
with an FPPAC refund for PSNH.

Preferred Dividends of Subsidiaries

The change in preferred dividends of subsidiaries was not significant in 1997.
Preferred dividends of subsidiaries decreased in 1996, primarily due to a 1995
charge to earnings for premiums on redeemed preferred stock and a reduction in
preferred stock levels.


1997 Use of Revenue and Retained Earnings

[The following table was originally a pie chart in the printed materials.]

Energy Costs                                     32%
Nonfuel Operation and Maintenance Expenses       28%
Depreciation, Amortization and Other Expenses    13%
Wages and Benefits                               12%
Interest Charges                                  7%
Taxes                                             6%
Common and Preferred Dividends                    2%





NORTHEAST UTILITIES AND SUBSIDIARIES

Consolidated Statements of Quarterly Financial Data (Restated)
(Unaudited)
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
1997                                                                    Quarter Ended (a)
- ---------------------------------------------------------------------------------------------------------
(Thousands of Dollars, except per share data)            March 31    June 30    September 30  December 31
- ---------------------------------------------------------------------------------------------------------
<S>                                                     <C>           <C>           <C>          <C>
Operating Revenues.....................................$  975,368  $  903,323  $    977,127  $   978,988
- ---------------------------------------------------------------------------------------------------------
Operating Income.......................................$   69,377  $   23,542  $     46,361  $    51,502
- ---------------------------------------------------------------------------------------------------------
Net Income/(Loss)......................................$      876  $  (47,017) $    (30,832) $   (52,989)
- ---------------------------------------------------------------------------------------------------------
Earnings/(Loss) Per Common Share.......................$     0.01  $    (0.37) $      (0.24) $     (0.41)
- ---------------------------------------------------------------------------------------------------------

- ---------------------------------------------------------------------------------------------------------
1996
- ---------------------------------------------------------------------------------------------------------
Operating Revenues.....................................$1,028,202  $  871,904  $    955,518  $   936,524
- ---------------------------------------------------------------------------------------------------------
Operating Income.......................................$  155,433  $   87,725  $     63,432  $     2,080
- ---------------------------------------------------------------------------------------------------------
Net Income/(Loss)......................................$   87,674  $   17,572  $     (3,567) $   (62,750)
- ---------------------------------------------------------------------------------------------------------
Earnings/(Loss) Per Common Share.......................$     0.68  $     0.14  $      (0.03) $     (0.49)
- ---------------------------------------------------------------------------------------------------------
</TABLE>
Consolidated Generation Statistics
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
                                               1997        1996        1995         1994         1993
- ---------------------------------------------------------------------------------------------------------
<S>                                           <C>         <C>         <C>          <C>           <C>
Source of Electric Energy:(kWh-millions)

Nuclear--Steam (b).........................     3,778       9,405      18,235        19,443       22,965
Fossil--Steam..............................    13,155       9,188       9,162         8,292        7,676
Hydro--Conventional........................     1,260       1,544       1,099         1,239        1,140
Hydro--Pumped Storage......................       959       1,217       1,209         1,195        1,269
Internal Combustion........................       184         206          37            13            8
Energy Used for pumping....................    (1,327)     (1,668)     (1,674)       (1,629)      (1,749)
- ---------------------------------------------------------------------------------------------------------
Net Generation.............................    18,009      19,892      28,068        28,553       31,309
- ---------------------------------------------------------------------------------------------------------
Purchased and Net Interchange..............    24,377      22,111      14,256        14,028       10,499
Company Use and Unaccounted for............    (2,802)     (2,473)     (2,706)       (2,535)      (2,591)
- ---------------------------------------------------------------------------------------------------------
Net Energy Sold............................    39,584      39,530      39,618        40,046       39,217
=========================================================================================================
System Capability--MW (b)(c)...............   8,312.0     8,894.0     8,394.8       8,494.8      7,795.3
System PeaK Demand--MW.....................   6,455.5     5,946.9     6,358.2      69,338.5      6,191.0
Nuclear Capacity--MW (b)(c)................   2,785.0     3,117.8     3,239.6       3,272.6      3,110.0
Nuclear Contribution to Total              
 Energy Requirements(%) (b)................      13.0        28.0        52.0          54.0         62.1
Nuclear Capacity Factor(%) (d).............      19.6        38.0        69.9          67.5         80.8
=========================================================================================================

(a) Reclassifications of prior data have been made to conform with the current presentation.
(b) Includes the NU system's entitlements in regional nuclear generating companies, net of capacity
    sales and purchases.
(c) Millstone 1, 2 and 3 have been out of service since November 4, 1995, Febuary 21, 1996 and
    March 30, 1996, respectively. The company has restructured its nuclear organization and is
    currently implementing comprehensive plans to restart the units. The actual date of the return to
    service for each of the units is dependent upon the completion of independent inspections and
    reviews by the NRC and a vote by the NRC commissioners. NU hopes to return Millstone 3 to service 
    in early spring of 1998 and Millstone 2 three to fours months after Millstone 3. Millstone 1 is 
    currently in extended maintenance status.
(d) Represents the average capacity factor for the nuclear units operated by the NU system.

</TABLE>






NORTHEAST UTILITIES AND SUBSIDIARIES

Selected Consolidated Financial Data
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
(Thousands of Dollars, except             1997         1996
percentages and per share data)       (Restated)   (Restated)       1995         1994         1993
- ------------------------------------------------------------------------------------------------------
<S>                                   <C>          <C>          <C>          <C>          <C>
Balance Sheet Data:                                                                        
Net Utility Plant (a)................$  6,463,158 $  6,732,165 $  7,000,837 $  7,282,421 $  7,439,159
Total Assets.........................  10,414,412   10,741,748   10,559,574   10,584,880   10,668,164
Total Capitalization (b).............   6,472,504    6,659,617    6,820,624    7,035,989    7,309,898
Obligations Under Capital Leases (b).     207,731      206,165      230,482      239,121      243,760
- ------------------------------------------------------------------------------------------------------
Income Data:                                                                               
Operating Revenues...................$  3,834,806 $  3,792,148 $  3,750,560 $  3,642,742 $  3,629,093
Net(Loss)/Income.....................    (129,962)      38,929      282,434      286,874      249,953 (c)
- ------------------------------------------------------------------------------------------------------
Common Shate Data:                     
(Loss)/Earnings per Share............      ($1.01)       $0.30        $2.24        $2.30        $2.02 (c)
Dividends per Share (d)..............       $0.25        $1.38        $1.76        $1.76        $1.76
Number of Shares
 Outstanding--Average................ 129,567,708  127,960,382  126,083,645  124,678,192  123,947,631
Market Price--High...................     $14 1/4      $25 1/4      $25 3/8      $25 3/4      $28 7/8
Market Price--Low....................      $7 5/8       $9 1/2          $21      $20 3/8          $22
Market Price--Closing (end of year)..   $11 13/16      $13 1/8      $24 1/4      $21 5/8      $23 3/4
Book Value per Share (end of year)...      $16.67       $18.02       $19.08       $18.47       $17.89
Rate of Return Earned on Average
 Common Equity (%)...................        (5.8)         1.6         12.0         12.7         11.4
Market-to-Book Ratio (end of year)...         0.7          0.7          1.3          1.2          1.3
- ------------------------------------------------------------------------------------------------------
Capitalization: 
Common Shareholders' Equity..........          34%          35%          36%          33%          30%
Preferred Stock (b)(e)...............           6            6            7            9            9
Long-Term Debt (b)...................          60           59           57           58           61
- ------------------------------------------------------------------------------------------------------
Total Capitalization.................         100%         100%         100%         100%         100%
======================================================================================================

(a) Includes the reclassification of the unamortized PSNH
    acquisition costs to net utility plant.
(b) Includes portions due within one year.
(c) Includes the cumulative effect of change in accounting for municipal property
    tax expense, which increased earnings for common shares and earnings per share by
    $51.7 million and $0.42, respectively.
(d) Quarterly dividends were suspended effective March 25, 1997.
(e) Excludes $100 million of Monthly Income Preferred Securities.

</TABLE>


NORTHEAST UTILITIES AND SUBSIDIARIES

Consolidated Sales Statistics
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
                                           1997        1996        1995         1994 (a)          1993
- ---------------------------------------------------------------------------------------------------------
<S>                                     <C>         <C>         <C>            <C>             <C>
Revenues: (thousands)                                                                     
Residential.......................... $ 1,499,394 $ 1,501,465 $ 1,469,988    $ 1,430,239     $ 1,385,818
Commercial...........................   1,266,449   1,246,822   1,230,608      1,173,808 (b)   1,043,125
Industrial...........................     560,782     565,900     583,204        559,801 (b)     649,876
Other Utilities......................     329,764     315,577     303,004        330,801         383,129
Streetlighting and Railroads.........      48,867      48,053      47,510         45,943          45,480
Non-Franchised Sales.................      21,476       8,360        -              -               -
Miscellaneous........................      47,446      23,513      50,353         44,140          60,008
- ---------------------------------------------------------------------------------------------------------
   Total Electric....................   3,774,178   3,709,690   3,684,667      3,584,732       3,567,436
Other................................      60,628      82,458      65,893         58,010          61,657
- ---------------------------------------------------------------------------------------------------------
   Total............................. $ 3,834,806 $ 3,792,148 $ 3,750,560    $ 3,642,742     $ 3,629,093
=========================================================================================================
Sales: (kWh - millions)                                                                   
Residential..........................      12,099      12,241      12,005         12,231          11,988
Commercial...........................      12,091      12,012      11,737         11,649 (b)      10,304
Industrial...........................       6,801       6,820       6,842          6,729 (b)       7,572
Other Utilities......................       8,034       8,032       8,718          9,123           9,046
Streetlighting and Railroads.........         318         319         316            314             307
Non-Franchised Sales.................         241          50        -              -               -
- ---------------------------------------------------------------------------------------------------------
   Total.............................      39,584      39,474      39,618         40,046          39,217
=========================================================================================================
Customers: (average)                                                            
Residential..........................   1,535,134   1,532,015   1,526,127      1,513,987       1,503,182
Commercial...........................     159,350     157,347     156,652        154,703 (b)     155,487
Industrial...........................       7,804       7,792       7,861          7,813 (b)       6,272
Other................................       3,929       3,916       3,878          3,818           3,793
- ---------------------------------------------------------------------------------------------------------
   Total.............................   1,706,217   1,701,070   1,694,518      1,680,321       1,668,734
=========================================================================================================
Average Annual Use                     
   per Residential Customer (kWh)....       7,898       8,005       7,880 (c)      8,152           7,987
=========================================================================================================
Average Annual Bill
   per Residential Customer.......... $    978.72 $    980.19 $    964.88 (c)$    953.23     $    923.32
=========================================================================================================
Average Revenue (in cents) per kWh:    
Residential..........................       12.39       12.27       12.24          11.69           11.56
Commercial...........................       10.47       10.38       10.49          10.08           10.12
Industrial...........................        8.25        8.30        8.52           8.32            8.58
=========================================================================================================

(a) Effective January 1, 1994, the accounting for unbilled revenues was 
    revised to report unbilled revenues by customer class.
(b) Effective January 1, 1994, approximately 1,300 customers previously
    classified as commercial customers were reclassified to industrial
    customers.
(c) Effective January 1, 1996, the amounts shown reflect billed and 
    unbilled sales. 1995 has been restated to reflect this change.
</TABLE>


  
                        EXHIBIT 13.2
                    THE CONNECTICUT LIGHT AND POWER COMPANY
                                AND SUBSIDIARIES

                           AMENDED 1997 ANNUAL REPORT


            The Connecticut Light and Power Company and Subsidiaries

                           Amended 1997 Annual Report

                                     Index


Contents                                                               Page


Consolidated Balance Sheets (Restated)...............................   2-3

Consolidated Statements of Income (Restated).........................    4

Consolidated Statements of Cash Flows (Restated).....................    5

Consolidated Statements of Common Stockholder's
Equity (Restated)....................................................    6

Notes to Consolidated Financial Statements (Restated)................    7

Report of Independent Public Accountants.............................    41

Management's Discussion and Analysis of Financial
  Condition and Results of Operations (Restated).....................    42


Selected Financial Data (Restated)...................................    54

Statements of Quarterly Financial Data (Restated)....................    54

Statistics...........................................................    55

Preferred Stockholder and Bondholder Information..................... Back Cover


 


                                   PART I.  FINANCIAL INFORMATION

THE CONNECTICUT LIGHT AND POWER COMPANY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
At December 31,                                                   1997           1996
                                                               (Restated)     (Restated)
- -----------------------------------------------------------------------------------------
                                                                 (Thousands of Dollars)
<S>                                                             <C>            <C>
ASSETS
- ------

Utility Plant, at original cost:
  Electric.................................................  $  6,411,018   $  6,283,736

     Less: Accumulated provision for depreciation..........     2,902,673      2,665,519
                                                             -------------  -------------
                                                                3,508,345      3,618,217
  Construction work in progress............................        93,692         95,873
  Nuclear fuel, net........................................       135,076        133,050
                                                             -------------  -------------
      Total net utility plant..............................     3,737,113      3,847,140
                                                             -------------  -------------

Other Property and Investments:                              
  Nuclear decommissioning trusts, at market................       369,162        296,960
  Investments in regional nuclear generating                 
   companies, at equity....................................        58,061         56,925
  Other, at cost...........................................        66,625         16,565
                                                             -------------  -------------
                                                                  493,848        370,450
                                                             -------------  -------------
Current Assets:                                              
  Cash.....................................................           459            404
  Notes receivable from affiliated companies...............          -           109,050
  Investments in securitizable assets......................       205,625           -
  Receivables, less accumulated provision for                
    uncollectible accounts of $300,000 in 1997              
    and of $13,240,000 in 1996.............................        50,671        226,112
  Accounts receivable from affiliated companies............         3,150          3,481
  Taxes receivable.........................................        70,311         40,134
  Accrued utility revenues.................................          -            78,451
  Fuel, materials and supplies, at average cost............        81,878         79,937
  Recoverable energy costs, net--current portion...........        28,073         25,436
  Prepayments and other....................................        79,632         63,344
                                                             -------------  -------------
                                                                  519,799        626,349
                                                             -------------  -------------
Deferred Charges:                                            
  Regulatory assets........................................     1,292,818      1,370,781
  Unamortized debt expense.................................        19,286         17,033
  Other....................................................        18,359         12,283
                                                             -------------  -------------
                                                                1,330,463      1,400,097
                                                             -------------  -------------




      Total Assets.........................................  $  6,081,223   $  6,244,036
                                                             =============  =============
</TABLE>
The accompanying notes are an integral part of these financial statements.







THE CONNECTICUT LIGHT AND POWER COMPANY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------
At December 31,                                                  1997           1996
                                                              (Restated)     (Restated)
- ----------------------------------------------------------------------------------------
                                                                (Thousands of Dollars)
<S>                                                            <C>            <C>
CAPITALIZATION AND LIABILITIES
- ------------------------------
Capitalization:                                             
  Common stock--$10 par value. Authorized                   
   24,500,000 shares; outstanding 12,222,930                
   shares in 1997 and 1996................................  $    122,229   $    122,229
  Capital surplus, paid in................................       641,333        639,657
  Retained earnings (Note 1)..............................       419,972        580,779
                                                            -------------  -------------
           Total common stockholder's equity..............     1,183,534      1,342,665
  Cumulative preferred stock--
    $50 par value - authorized 9,000,000 shares;
    outstanding 5,424,000 shares in 1997 and 1996;
    $25 par value - authorized 8,000,000 shares;            
    outstanding no shares in 1997 and 1996
   Not subject to mandatory redemption....................       116,200        116,200
   Subject to mandatory redemption........................       151,250        155,000
  Long-term debt..........................................     2,023,316      1,834,405
                                                            -------------  -------------
           Total capitalization...........................     3,474,300      3,448,270
                                                            -------------  -------------
Minority Interest in Consolidated Subsidiary..............       100,000        100,000
                                                            -------------  -------------
Obligations Under Capital Leases..........................        18,042        143,347
                                                            -------------  -------------
Current Liabilities:                                                      
  Notes payable to banks..................................        35,000           -
  Notes payable to affiliated company.....................        61,300           -
  Long-term debt and preferred stock--current                             
   portion................................................        23,761        204,116
  Obligations under capital leases--current                               
   portion................................................       140,076         12,361
  Accounts payable........................................       124,427        160,945
  Accounts payable to affiliated companies................        92,963         78,481
  Accrued taxes...........................................        33,017         28,707
  Accrued interest........................................        14,650         31,513
  Other...................................................        23,495         34,433
                                                            -------------  -------------
                                                                 548,689        550,556
                                                            -------------  -------------
Deferred Credits:                                           
  Accumulated deferred income taxes.......................     1,348,617      1,386,772
  Accumulated deferred investment tax credits.............       127,713        135,080
  Deferred contractual obligations........................       348,406        305,627
  Other...................................................       115,456        174,384
                                                            -------------  -------------
                                                               1,940,192      2,001,863
                                                            -------------  -------------

Commitments and Contingencies (Note 12)
           Total Capitalization and Liabilities...........  $  6,081,223   $  6,244,036
                                                            =============  =============
</TABLE>                                                                  
The accompanying notes are an integral part of these financial statements.






 
THE CONNECTICUT LIGHT AND POWER COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME
 
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------
For the Years Ended December 31,                          1997        1996        1995
                                                       (Restated)  (Restated)
- -----------------------------------------------------------------------------------------
                                                           (Thousands of Dollars)

<S>                                                    <C>         <C>         <C>
Operating Revenues................................... $2,465,587  $2,397,460  $2,387,069
                                                      ----------- ----------- -----------
Operating Expenses:                                   
  Operation --                                        
     Fuel, purchased and net interchange power.......    977,543     831,079     608,600
     Other...........................................    726,420     727,674     614,382
  Maintenance........................................    355,772     300,005     192,607
  Depreciation.......................................    238,667     247,109     242,496
  Amortization of regulatory assets, net.............     61,648      57,432      54,217
  Federal and state income taxes.....................    (59,436)        957     178,346
  Taxes other than income taxes......................    172,592     174,062     172,395
                                                      ----------- ----------- -----------
        Total operating expenses (Note 1)............  2,473,206   2,338,318   2,063,043
                                                      ----------- ----------- -----------
Operating (Loss)/Income..............................     (7,619)     59,142     324,026
                                                      ----------- ----------- -----------
                                                      
Other Income:                                         
  Equity in earnings of regional nuclear              
    generating companies.............................      5,672       6,619       6,545
  Other, net.........................................     (1,856)     20,710      14,585
  Minority interest in income of subsidiary..........     (9,300)     (9,300)     (8,732)
  Income taxes.......................................      7,573         160      (2,978)
                                                      ----------- ----------- -----------
        Other income, net............................      2,089      18,189       9,420
                                                      ----------- ----------- -----------
        (Loss)/Income before interest charges........     (5,530)     77,331     333,446
                                                      ----------- ----------- -----------

Interest Charges:                                                             
  Interest on long-term debt.........................    132,127     127,198     124,350
  Other interest.....................................      1,940       1,001       3,880
                                                      ----------- ----------- -----------
        Interest charges, net........................    134,067     128,199     128,230
                                                      ----------- ----------- -----------

Net (Loss)/Income (Note 1)........................... $ (139,597) $  (50,868) $  205,216
                                                      =========== =========== ===========


</TABLE>
The accompanying notes are an integral part of these financial statements.





THE CONNECTICUT LIGHT AND POWER COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------
For the Years Ended December 31,                                   1997       1996       1995
                                                                (Restated) (Restated)
- -----------------------------------------------------------------------------------------------
                                                                      (Thousands of Dollars)
<S>                                                             <C>        <C>        <C>
Operating Activities:                                            
  Net(Loss)/Income............................................ $(139,597) $ (50,868) $ 205,216
  Adjustments to reconcile to net cash                                      
   from operating activities:
    Depreciation..............................................   238,667    247,109    242,496
    Deferred income taxes and investment tax credits, net.....   (10,400)   (39,642)    49,520
    Deferred nuclear plants return, net of amortization.......      (281)     7,746     95,559
    Amortization of deferred demand-side-management costs, net    38,029     26,941       (937)
    Recoverable energy costs, net of amortization.............    (9,533)   (35,567)   (16,169)
    Amortization of deferred cogeneration costs, net..........    32,700     25,957    (55,341)
    Deferred nuclear refueling outage, net of amortization ...   (45,333)    45,643    (20,712)
    Other sources of cash.....................................    64,013     75,552     86,956
    Other uses of cash........................................   (50,137)   (23,862)   (53,745)
  Changes in working capital:                                  
    Receivables and accrued utility revenues..................   184,223    (22,378)   (33,032)
    Fuel, materials and supplies..............................    (1,941)   (11,455)    (4,479)
    Accounts payable..........................................   (22,036)    83,951      9,605
    Accrued taxes.............................................     4,310    (23,561)    25,855
    Sale of receivables and accrued utility revenues..........    70,000        -          -
    Investment in securitizable assets........................  (205,625)       -          -
    Other working capital (excludes cash).....................   (74,266)    (5,385)    (1,869)
                                                               ---------- ---------- ----------
Net cash flows from operating activities (Note 1).............    72,793    300,181    528,923
                                                               ---------- ---------- ----------


Financing Activities:
  Issuance of long-term debt..................................   200,000    222,000        -
  Issuance of Monthly Income
   Preferred Securities.......................................       -          -      100,000
  Net increase/(decrease) in short-term debt..................    96,300    (51,750)  (127,000)
  Reacquisitions and retirements of long-term debt............  (204,116)   (14,329)   (10,866)
  Reacquisitions and retirements of preferred stock...........       -          -     (125,000)
  Cash dividends on preferred stock...........................   (15,221)   (15,221)   (21,185)
  Cash dividends on common stock..............................    (5,989)  (138,608)  (164,154)
                                                               ---------- ---------- ----------
Net cash flows from/(used for) financing activities...........    70,974      2,092   (348,205)
                                                               ---------- ---------- ----------
Investment Activities:                                         
  Investment in plant:                                         
    Electric utility plant....................................  (155,550)  (140,086)  (131,858)
    Nuclear fuel..............................................      (702)       553     (1,543)
                                                               ---------- ---------- ----------
  Net cash flows used for investments in plant................  (156,252)  (139,533)  (133,401)
  Investment in NU system money pool..........................   109,050   (109,050)       -
  Investment in nuclear decommissioning trusts................   (45,314)   (50,998)   (47,826)
  Other investment activities, net............................   (51,196)    (2,625)       581
                                                               ---------- ---------- ----------
Net cash flows used for investments...........................  (143,712)  (302,206)  (180,646)
                                                               ---------- ---------- ----------
Net Increase In Cash For The Period...........................        55         67         72
Cash - beginning of period....................................       404        337        265
                                                               ---------- ---------- ----------
Cash - end of period.......................................... $     459  $     404  $     337
                                                               ========== ========== ==========
                                                               
Supplemental Cash Flow Information:
Cash paid/(refunded) during the year for:                      
  Interest, net of amounts capitalized........................ $ 145,962  $ 114,458  $ 117,074
                                                               ========== ========== ==========
  Income taxes................................................ $ (22,338) $  77,790  $ 137,706
                                                               ========== ========== ==========
Increase in obligations:                                       
  Niantic Bay Fuel Trust and other capital leases............. $   2,815  $   2,855  $  33,537
                                                               ========== ========== ==========

</TABLE>                                                       
The accompanying notes are an integral part of these financial statements. 
 





 THE CONNECTICUT LIGHT AND POWER COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDER'S EQUITY

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------
                                                      Capital    Retained
                                            Common    Surplus,   Earnings(a)   Total
                                            Stock     Paid In    (Note 1)
- ---------------------------------------------------------------------------------------
                                                          (Thousands of Dollars)


<S>                                        <C>        <C>        <C>         <C>
Balance at January 1, 1995............... $122,229   $632,117   $ 765,724   $1,520,070


    Net income for 1995..................                         205,216      205,216
    Cash dividends on preferred          
      stock..............................                         (21,185)     (21,185)
    Cash dividends on common stock.......                        (164,154)    (164,154)
    Loss on the retirement of
      preferred stock...............                                 (125)        (125)
    Capital stock expenses, net..........               5,864                    5,864
                                          ---------  ---------  ----------  -----------
Balance at December 31, 1995.............  122,229    637,981     785,476    1,545,686
                                         

    Net loss for 1996 (Note 1)...........                         (50,868)     (50,868)
    Cash dividends on preferred          
      stock..............................                         (15,221)     (15,221)
    Cash dividends on common stock.......                        (138,608)    (138,608)
    Capital stock expenses, net..........               1,676                    1,676
                                          ---------  ---------  ----------  -----------
Balance at December 31, 1996 (Restated)..  122,229    639,657     580,779    1,342,665


    Net loss for 1997 (Note 1)...........                        (139,597)    (139,597)
    Cash dividends on preferred          
      stock..............................                         (15,221)     (15,221)
    Cash dividends on common stock.......                          (5,989)      (5,989)
    Capital stock expenses, net..........               1,676                    1,676
                                          ---------  ---------  ----------  -----------
Balance at December 31, 1997 (Restated).. $122,229   $641,333   $ 419,972   $1,183,534
                                          =========  =========  ==========  ===========

</TABLE>


(a) The company has dividend restrictions imposed by its long-term debt 
    agreements.  At December 31, 1997, these restrictions totaled 
    approximately $540 million.


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





The Connecticut Light and Power Company and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  SECURITIES AND EXCHANGE COMMISSION INQUIRY

In a letter dated March 25, 1998, the Securities and Exchange Commission (SEC)
inquired into Northeast Utilities' (NU) accounting for nuclear compliance costs.
These costs are the unavoidable incremental costs associated with the current
nuclear outages required to be incurred  prior to restart of the units in
accordance with correspondence received from the Nuclear Regulatory Commission
(NRC) early in 1996.  The SEC's view is that these unavoidable costs associated
with nuclear outages and procedures to be implemented at nuclear power plants in
response to regulatory requirements required prior to restart of the units
should be expensed as incurred. During 1996 and 1997,  NU and its wholly owned
subsidiaries, The Connecticut Light and Power Company (CL&P), Public Service
Company of New Hampshire (PSNH) and Western Massachusetts Electric Company
(WMECO), reserved for these unavoidable incremental costs that they expected to
incur to meet NRC standards.  The SEC advised NU, CL&P, PSNH and WMECO to
reflect these costs as they are incurred. While NU and its independent auditors,
Arthur Andersen LLP, believed the accounting was required by, and was in
accordance with, generally accepted accounting principles, the company has
agreed to adjust its accounting for nuclear compliance costs and amend its 1996
and 1997 Form 10-K filings.  The financial statements in this report have been
restated to reflect the change in accounting.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     A.  ABOUT THE CONNECTICUT LIGHT AND POWER COMPANY
         The Connecticut Light and Power Company and subsidiaries (the company
         or CL&P), WMECO, Holyoke Water Power Company (HWP), PSNH and North
         Atlantic Energy Corporation (NAEC) are the operating subsidiaries
         comprising the Northeast Utilities system (the NU system) and are
         wholly owned by NU.

         The NU system furnishes franchised retail electric service in
         Connecticut, New Hampshire and western Massachusetts through CL&P,
         PSNH, WMECO and HWP.  A fifth wholly owned subsidiary, NAEC, sells all
         of its entitlement to the capacity and output of the Seabrook nuclear
         power plant (Seabrook) to PSNH.  In addition to its franchised retail
         service, the NU system furnishes firm and other wholesale electric
         services to various municipalities and other utilities, and
         participates in limited retail access programs, providing off-system
         retail electric service.  The NU system serves about 30 percent of New
         England's electric needs and is one of the 25 largest electric utility
         systems in the country as measured by revenues.

         Other wholly owned subsidiaries of NU provide support services for
         the NU system companies and, in some cases, for other New England
         utilities.  Northeast Utilities Service Company (NUSCO) provides
         centralized accounting, administrative, information resources,
         engineering, financial, legal, operational, planning, purchasing and
         other services to the NU system companies.  Northeast Nuclear Energy
         Company (NNECO) acts as agent for the NU system companies and other
         New England utilities in operating the Millstone nuclear generating
         facilities.  North Atlantic Energy Service Corporation (NAESCO) acts
         as agent for CL&P and NAEC and has operational responsibilities for
         Seabrook. In addition, CL&P and WMECO each have established a special
         purpose subsidiary whose business consists of the purchase and resale
         of receivables.

     B.  PRESENTATION
         The consolidated financial statements of CL&P include the accounts of
         all wholly owned subsidiaries. Significant intercompany transactions
         have been eliminated in consolidation.

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

         Certain reclassifications of prior years' data have been made to
         conform with the current year's presentation.

         All transactions among affiliated companies are on a recovery of cost
         basis which may include amounts representing a return on equity and are
         subject to approval by various federal and state regulatory agencies.

         For more information on significant subsidiaries of CL&P, see Note 11,
         "Sale of Customer Receivables and Accrued Utility Revenues," and Note
         14, "Minority Interest in Consolidated Subsidiary."

     C.  PUBLIC UTILITY REGULATION
         NU is registered with the Securities and Exchange Commission (SEC) as
         a holding company under the Public Utility Holding Company Act of 1935
         (1935 Act).  NU and its subsidiaries, including CL&P, are subject
         to the provisions of the 1935 Act.  Arrangements among the NU
         system companies, outside agencies and other utilities covering
         interconnections, interchange of electric power and sales of utility
         property are subject to regulation by the Federal Energy Regulatory
         Commission (FERC) and/or the SEC.  CL&P is subject to further
         regulation for rates, accounting and other matters by the FERC and/or
         applicable state regulatory commissions.

         For information regarding proposed changes in the nature of industry
         regulation, see Note 2H, "Summary of Significant Accounting Policies -
         Regulatory Accounting and Assets," and Management's Discussion and
         Analysis of Financial Condition and Results of Operations (MD&A).


     D.  NEW ACCOUNTING STANDARDS
         The Financial Accounting Standards Board (FASB) issued  Statement of
         Financial Accounting Standards (SFAS), SFAS 129, "Disclosure of
         Information about Capital Structure," in February 1997. SFAS 129
         establishes standards for disclosing information about an entity's
         capital structure.  CL&P's current disclosures are consistent with
         the requirements of SFAS 129.

         During June 1997, the FASB issued SFAS 130, "Reporting Comprehensive
         Income" and SFAS 131, "Disclosures about Segments of an Enterprise
         and Related Information." SFAS 130 establishes standards for the
         reporting and disclosure of comprehensive income.  To date, CL&P has
         not had material transactions that would be required to be reported as
         comprehensive income.  SFAS 131 determines the standards for reporting
         and disclosing qualitative and quantitative information about a
         company's operating segments. This information includes segment profit
         or loss, certain segment revenue and expense items and segment assets
         and a reconciliation of these segment disclosures to corresponding
         amounts in the company's general purpose financial statements.  CL&P
         currently evaluates management performance using a cost-based budget
         and the information required by SFAS 131 is not available.  Therefore,
         these disclosure requirements are not applicable.  Management believes
         that the implementation of SFAS 130 and SFAS 131 will not have a
         material impact on CL&P's current disclosures.

         See Note 11, "Sale of Customer Receivables and Accrued Utility
         Revenues," and Note 12C, "Commitments and Contingencies - Environmental
         Matters," for information on other newly adopted accounting and
         reporting standards related to those specific areas.

     E.  INVESTMENTS AND JOINTLY OWNED ELECTRIC UTILITY PLANT
         Regional Nuclear Generating Companies:  CL&P owns common stock of four
         regional nuclear generating companies (Yankee companies). The Yankee
         companies, with CL&P's ownership interests are:


         Connecticut Yankee Atomic Power Company(CYAPC) ............... 34.5%
         Yankee Atomic Electric Company (YAEC) ........................ 24.5
         Maine Yankee Atomic Power Company (MYAPC) .................... 12.0
         Vermont Yankee Nuclear Power Corporation (VYNPC) .............  9.5


         CL&P's investments in the Yankee companies are accounted for on the
         equity basis due to the company's ability to exercise significant
         influence over their operating and financial policies.

         CL&P's investments in the Yankee companies at December 31, 1997 are:


                                                          (Thousands of Dollars)

         CYAPC ..................................................    $38,358
         YAEC ...................................................      5,128
         MYAPC ..................................................      9,449
         VYNPC ..................................................      5,126

                                                                     $58,061


         Each Yankee company owns a single nuclear generating unit. Under the
         terms of the contracts with the Yankee companies, the shareholders-
         sponsors are responsible for their proportionate share of the costs of
         each unit, including decommissioning.  The energy and capacity costs
         from VYNPC and nuclear decommissioning costs of the Yankee companies
         that have been shut down are billed as purchased power to CL&P.

         The electricity produced by the Vermont Yankee nuclear generating
         facility (VY) is committed substantially on the basis of ownership
         interests and is billed pursuant to contractual agreements.  YAEC's,
         CYAPC's and MYAPC's nuclear power plants were shut down permanently on
         February 26, 1992, December 4, 1996, and August 6, 1997, respectively.
         Under ownership agreements with the Yankee companies, CL&P may be asked
         to provide direct or indirect financial support for one or more of the
         companies.  For more information on the Yankee companies, see Note 4,
         "Nuclear Decommissioning," and Note 12F, "Commitments and Contingencies
         - Long-Term Contractual Arrangements."
 
         Millstone 1:  CL&P has an 81.0 percent joint ownership interest in
         Millstone 1, a 660-megawatt (MW) nuclear generating unit.  As of
         December 31, 1997 and 1996, plant-in-service included approximately
         $387.7 million and $384.5 million, respectively, and the accumulated
         provision for depreciation included approximately $172.0 million and
         $159.4 million, respectively, for CL&P's share of Millstone 1. CL&P's
         share of Millstone 1 expenses is included in the corresponding
         operating expenses on the accompanying Consolidated Statements of
         Income.

         Millstone 2:  CL&P has an  81.0 percent joint ownership interest in
         Millstone 2, an 870-MW nuclear generating unit. As of December 31,
         1997 and 1996, plant-in-service included approximately $694.7 million
         and $690.4 million, respectively, and the accumulated provision for
         depreciation included approximately $249.1 million and $224.1 million,
         respectively, for CL&P's share of Millstone 2.  CL&P's share of
         Millstone 2 expenses is included in the corresponding operating
         expenses on the accompanying Consolidated Statements of Income.

         Millstone 3:  CL&P has a 52.93 percent joint ownership interest in
         Millstone 3, a 1,154-MW nuclear generating unit. As of December 31,
         1997 and 1996, plant-in-service included approximately $1.9 billion
         each year and the accumulated provision for depreciation included
         approximately $552.7 million and $504.1 million, respectively, for
         CL&P's share of Millstone 3. CL&P's share of Millstone 3 expenses is
         included in the corresponding operating expenses on the accompanying
         Consolidated Statements of Income.

         The three Millstone units are out of service.  NU hopes to return
         Millstone 3 to service in the early spring of 1998 and Millstone 2
         three to four months after Millstone 3.  Millstone 1 has been placed in
         extended maintenance status.   Management is reviewing its options with
         respect to Millstone 1, including restart, early retirement and other
         options.   In a draft ruling issued in February 1998, the Connecticut
         Department of Public Utility Control (DPUC) determined that Millstone 1
         was no longer "used and useful" and ordered it removed from rate base.

         In 1996, one of the joint owners of Millstone 3, Vermont Electric
         Generation and Transmission Cooperative, Inc. (VEG&T), filed for
         bankruptcy.  The subsequent liquidation resulted in the offering of
         VEG&T's  0.035 percent share of Millstone 3 for sale to the joint
         owners of Millstone 3.  None of the non-NU joint owners accepted the
         offer.  During  1998, CL&P expects to make the necessary regulatory
         filings to acquire ownership of VEG&T's share of Millstone 3.

         For more information regarding the DPUC's action, see the MD&A. For
         more information regarding the Millstone units see Note 4, "Nuclear
         Decommissioning," and Note 12B, "Commitments and Contingencies -
         Nuclear Performance."

         Seabrook 1:  CL&P has a 4.06 percent joint ownership interest in
         Seabrook 1, a 1,148-MW nuclear generating unit.  As of December 31,
         1997 and 1996, plant-in-service included approximately $174.3 million
         and $173.7 million, respectively, and the accumulated provision for
         depreciation included approximately $33.9 million and $29.7 million,
         respectively, for CL&P's share of Seabrook 1.  CL&P's share of Seabrook
         1 expenses is included in the corresponding operating expenses on the
         accompanying Consolidated Statements of Income.

     F.  DEPRECIATION
         The provision for depreciation is calculated using the straight-line
         method based on estimated remaining lives of depreciable utility plant-
         in-service, adjusted for salvage value and removal costs, as approved
         by the appropriate regulatory agency.

         Except for major facilities, depreciation rates are applied to the
         average plant-in-service during the period.  Major facilities are
         depreciated from the time they are placed in service.  When plant is
         retired from service, the original cost of plant, including costs of
         removal, less salvage, is charged to the accumulated provision for
         depreciation.  The depreciation rates for the several classes of
         electric plant-in-service are equivalent to a composite rate of 3.8
         percent in 1997 and 4.0 percent in 1996 and 1995. See Note 4, "Nuclear
         Decommissioning," for information on nuclear decommissioning.

         CL&P's nonnuclear generating facilities have limited service lives.
         Plant may be retired in place or dismantled based upon expected future
         needs, the economics of the closure and environmental concerns.  The
         costs of closure and removal are incremental costs and, for financial
         reporting purposes, are accrued over the life of the asset as part of
         depreciation.  At December 31, 1997 and 1996, the accumulated provision
         for depreciation included approximately $45.8 million and $43.0
         million, respectively, accrued for the cost of removal, net of salvage
         for nonnuclear generation property.

     G.  REVENUES
         Other than revenues under fixed-rate agreements negotiated with certain
         wholesale, commercial and industrial customers and limited retail
         access programs, utility revenues are based on authorized rates applied
         to each customer's use of electricity. In general, rates can be changed
         only through a formal proceeding before the appropriate regulatory
         commission.  Regulatory commissions also have authority over the terms
         and conditions of nontraditional rate making arrangements.  At the end
         of each accounting period, CL&P accrues an estimate for the amount of
         energy delivered but unbilled.

         For information on rate proceedings and their potential impact on CL&P,
         see the MD&A.

     H.  REGULATORY ACCOUNTING AND ASSETS
         The accounting policies of CL&P and the accompanying consolidated
         financial statements conform to generally accepted accounting
         principles applicable to rate-regulated enterprises and reflect the
         effects of the ratemaking process in accordance with SFAS 71,
         "Accounting for the Effects of Certain Types of Regulation." Assuming
         a cost-of-service based regulatory structure, regulators may permit
         incurred costs, normally treated as expenses, to be deferred and
         recovered through future revenues.  Through their actions, regulators
         also may reduce or eliminate the value of an asset, or create a
         liability.  If any portion of CL&P's operations were no longer subject
         to the provisions of SFAS 71, as a result of a change in the cost-of-
         service based regulatory structure or the effects of competition, CL&P
         would be required to write off all of its related regulatory assets and
         liabilities unless there is a formal transition plan which provides for
         the recovery, through established rates, for the collection of approved
         stranded costs and to maintain the cost-of-service basis for the
         remaining regulated operations.  At the time of transition, CL&P would
         be required to determine any impairment of the carrying costs of
         deregulated plant and inventory assets.

         Management anticipates that a restructuring program will be implemented
         within Connecticut during the next few years.  In a restructured
         environment, CL&P's generation business no longer will be rate
         regulated on a cost-of-service basis.  The majority of CL&P's
         regulatory assets are related to its generation business.

         The staff of the SEC has had concerns regarding the appropriateness of
         the utilities' ability to continue application of SFAS 71 for the
         generation portion of their business in a restructured environment.
         The SEC referred the issue to the Emerging Issues Task Force (EITF) of
         the FASB which reached a consensus and issued "Deregulation of the
         Pricing of Electricity - Issues Related to the Application of FASB
         Statements No. 71 and 101," (EITF 97-4). The EITF concluded:  (1) the
         future recognition of regulatory assets for the portion of the business
         that no longer qualifies for application of SFAS 71 depends on the
         regulators' treatment of the recovery of those costs and other stranded
         assets from cash flows of other portions of the business still
         considered to be regulated, and (2) a utility should discontinue the
         application of SFAS 71 when a legislative and regulatory plan has been
         enacted, which would include transition plans into a competitive
         environment, and when the stranded costs which are subject to future
         rate recovery are determined.  EITF 97-4 became effective in August
         1997.

         The Connecticut General Assembly is addressing a proposal for electric
         industry restructuring in the state of Connecticut during 1998.  As the
         terms and conditions to be contained within the restructuring plan
         cannot be determined at this time, management believes that its use of
         regulatory accounting remains appropriate.

         CL&P expects that its transmission and distribution business will
         continue to be rate-regulated on a cost-of-service basis and,
         accordingly, CL&P will continue to apply SFAS 71 to this portion of
         its business.

         For further information on CL&P's regulatory environment and the
         potential impacts of restructuring, see Note 12A, "Commitments and
         Contingencies - Restructuring and Rate Matters" and the MD&A.

         SFAS 121, "Accounting for the Impairment of Long-Lived Assets and for
         Long-Lived Assets to be Disposed Of," requires the evaluation of long-
         lived assets, including regulatory assets, for impairment when certain
         events occur or when conditions  exist that indicate the carrying
         amounts of assets may not be recoverable.  SFAS 121 requires that any
         long-lived assets which are no longer probable of recovery through
         future revenues be revalued based on estimated future cash flows.
         If this revaluation is less than the book value of the asset, an
         impairment loss would be charged to earnings.

         Management continues to believe that it is probable that CL&P will
         recover its investments in long-lived assets through future revenues.
         This conclusion may change in the future as the implementation of
         restructuring plans in the state of Connecticut will generally require
         the formation of a separate generation entity that will be subject to
         competitive market conditions.  As a result, CL&P will be required to
         assess the carrying amounts of its long-lived assets in accordance with
         SFAS 121.

         The components of CL&P's regulatory assets are as follows:

         At December 31,                                   1997          1996
                                                         (Thousands of Dollars)

         Income taxes, net (Note 2I) .................  $  709,896   $  753,390
         Recoverable energy costs,
           net (Note 2J) .............................     104,796       97,900
         Deferred demand-side management
           costs (Note 2K) ...........................      52,100       90,129
         Cogeneration costs (Note 2L) ................      33,505       66,205
         Unrecovered contractual                                       
           obligations (Note 4) ......................     338,406      300,627
         Other .......................................      54,115       62,530


                                                        $1,292,818   $1,370,781



     I.  INCOME TAXES
         The tax effect of temporary differences (differences between the
         periods in which transactions affect income in the financial statements
         and the periods in which they affect the determination of taxable
         income) is accounted for in accordance with the ratemaking treatment
         of the applicable regulatory commissions. See Note 9, "Income Tax
         Expense" for the components of income tax expense.

         The tax effect of temporary differences, including timing differences
         accrued under previously approved accounting standards, which give rise
         to the accumulated deferred tax obligation is as follows:


         At December 31,                                   1997         1996
                                                        (Restated)   (Restated)
                                                        (Thousands of Dollars)

         Accelerated depreciation and other
           plant-related differences ................   $1,056,690   $1,032,857

         Regulatory assets - income tax
           gross up .................................      304,276      313,420

         Net operating loss carryforwards ...........       (7,670)        -

         Other ......................................       (4,679)      40,495

                                                        $1,348,617   $1,386,772



         At December 31, 1997, CL&P had a state of Connecticut net operating
         loss carryforward of approximately $131 million which can be used
         against CL&P and its affiliates' combined Connecticut taxable income
         and which, if unused, expires in the year 2002.

     J.  RECOVERABLE ENERGY COSTS
         Under the Energy Policy Act of 1992 (Energy Act), CL&P is assessed
         for its proportionate share of the costs of decontaminating and
         decommissioning uranium enrichment plants owned by the United States
         Department of Energy (D&D assessment).  The Energy Act requires that
         regulators treat D&D assessments as a reasonable and necessary current
         cost of fuel, to be fully recovered in rates like any other fuel cost.
         CL&P is currently recovering these costs through rates. As of December
         31, 1997, CL&P's total D&D deferrals were approximately $50.1 million.

         During 1997, CL&P implemented an energy adjustment clause (EAC) under
         which fuel prices above or below base-rate levels are charged or
         credited to customers.  The EAC replaced CL&P's fuel adjustment and
         generation utilization adjustment clauses and is designed to reconcile
         and adjust the difference between actual fuel costs and the fuel
         revenue collected through base rates on a six-month basis.

         For the period January 1, 1997 through June 30, 1997, CL&P agreed to
         a zero EAC rate.  For the period July 1, 1997 through December 31,
         1997, the DPUC approved an EAC rate through which CL&P recovered
         approximately $11.5 million of deferred fuel costs.  While this
         proceeding did not include provisions for the recovery of
         approximately $18 million of costs related to the early closing
         of CYAPC's nuclear generating unit, it did allow for the recovery
         of costs, subject to refund, related to the closure of MYAPC's
         nuclear generating unit.  CL&P has appealed the DPUC's ruling
         related to CYAPC replacement power costs.

         During December 1997, the DPUC approved an EAC rate for the period
         January 1, 1998 through June 30, 1998.  During this period, CL&P will
         recover approximately $27.9 million of deferred fuel costs.

         At December 31, 1997, CL&P's net recoverable energy costs, excluding
         current net recoverable energy costs, were approximately $104.8
         million.

         For further information on recoverable energy costs, see the MD&A.

     K.  DEMAND-SIDE MANAGEMENT (DSM)
         CL&P's DSM costs are recovered in base rates through a Conservation
         Adjustment Mechanism.  CL&P is allowed to recover DSM costs in
         excess of costs reflected in base rates over periods ranging from
         approximately four to ten years.

         During April 1997, the DPUC approved CL&P's DSM budget of $36 million
         for 1997.  In October 1997, CL&P and other interested parties filed a
         stipulation with the DPUC requesting that the DPUC approve certain
         programs and establish a budget level of $32.7 million for 1998 and
         $28.8  million for 1999.  The $52.1 million of DSM costs on CL&P's
         books as of December 31, 1997, currently being collected, will be fully
         recovered by 2000.

     L.  COGENERATION COSTS
         Beginning on July 1, 1996, the deferred cogeneration balance of
         approximately $86 million is being amortized over a five year period.
         An additional $9 million of amortization was applied to the deferred
         balance in 1997, as required under a settlement agreement which CL&P
         reached with the DPUC.  CL&P continues to apply any savings associated
         facility to the deferred balance.  Under current expectations, CL&P
         expects complete amortization of the deferred balance by December 31,
         1998.  At December 31, 1997, CL&P's deferred cogeneration costs balance
         was approximately $33.5 million.

     M.  SPENT NUCLEAR FUEL DISPOSAL COSTS
         Under the Nuclear Waste Policy Act of 1982, CL&P must pay the United
         States Department of Energy (DOE) for the disposal of spent nuclear
         fuel and high-level radioactive waste. The DOE is responsible for the
         selection and development of repositories for, and the disposal of,
         spent nuclear fuel and high-level radioactive waste.  Fees for nuclear
         fuel burned on or after April 7, 1983, are billed currently to
         customers and paid to the DOE on a quarterly basis.  For nuclear fuel
         used to generate electricity prior to April 7, 1983 (prior-period
         fuel), payment must be made prior to the first delivery of spent fuel
         to the DOE.  Until such payment is made, the outstanding balance will
         continue to accrue interest at the three-month Treasury Bill Yield
         Rate.  At December 31, 1997, fees due to the DOE for the disposal
         of prior-period fuel were approximately $166.5 million, including
         interest costs of $99.9 million.

         The DOE was originally scheduled to begin accepting delivery of spent
         fuel in 1998.  However, delays in identifying a permanent storage site
         have continually postponed plans for the DOE's long-term storage and
         disposal site.   Extended delays or a default by the DOE could lead
         to consideration of costly alternatives.  The company has primary
         responsibility for the interim storage of its spent nuclear fuel.
         Current capability to store spent fuel at Millstone 1 and 2 are
         estimated to be adequate until 2004 and at Seabrook until 2010.
         Storage facilities for Millstone 3 are expected to be adequate for
         the projected life of the unit.  Meeting spent fuel storage
         requirements beyond these periods could require new and separate
         storage facilities, the costs for which have not been determined.

         In November 1997, the U.S. District Court of Appeals for the D.C.
         Circuit ruled that the lack of an interim storage facility does
         not excuse the DOE  from meeting its contractual obligation to
         begin accepting spent nuclear fuel no later than January 31, 1998.
         Currently, the DOE has not taken the spent nuclear fuel as scheduled
         and, as a result, may have to pay contract damages. The ultimate
         outcome of this legal proceeding is uncertain at this time.

     N.  MARKET RISK-MANAGEMENT POLICIES
         CL&P utilizes market risk-management instruments, including swaps,
         collars, puts and calls, to hedge well-defined risks associated
         with changes in fuel prices. To qualify for hedge treatment, the
         underlying hedged item must expose CL&P to risks associated with market
         fluctuations and the market-risk management instrument used must be
         designated as a hedge and must reduce the company's exposure to market
         fluctuations throughout the period.

         Amounts receivable or payable under fuel-price management instruments
         are recognized in operating revenues when realized.  CL&P does not use
         market risk-management instruments for speculative purposes.  For
         further information, see Note 13, "Market Risk Management."

3.   LEASES

     CL&P and WMECO may finance up to $400 million of nuclear fuel for Millstone
     1 and 2 and their respective shares of the nuclear fuel for Millstone 3
     under the Niantic Bay Fuel Trust (NBFT) capital lease agreement which is
     scheduled to expire July 31, 1998.  The NBFT capital lease agreement, which
     was amended in February 1998, requires CL&P and WMECO to secure their
     obligation to repay the NBFT with up to $90 million of first mortgage
     bonds.  CL&P and WMECO will issue these bonds by May 1998.

     CL&P and WMECO make quarterly lease payments for the cost of nuclear fuel
     consumed in the reactors based on a units-of-production method at rates
     which reflect estimated kilowatt hours of energy provided plus financing
     costs associated with the fuel in the reactors.  Upon permanent discharge
     from the reactors, ownership of the nuclear fuel transfers to CL&P and
     WMECO.

     CL&P has also entered into lease agreements, some of which are capital
     leases, for the use of data processing and office equipment, vehicles, gas
     turbines, nuclear control room simulators and office space.  The provisions
     of these lease agreements generally provide for renewal options.  The
     following rental payments have been charged to expense:

          Year                Capital Leases      Operating Leases


          1997   ...........  $10,457,000           $19,749,000
          1996   ...........   17,993,000            22,032,000
          1995   ...........   56,307,000            23,793,000

     Interest included in capital lease rental payments was $9,948,000 in 1997,
     $10,144,000 in 1996 and $10,587,000 in 1995.

     Future minimum rental payments, excluding executory costs such as property
     taxes, state use taxes, insurance and maintenance, under long-term
     noncancelable leases as of December 31, 1997, are:

          Year                Capital Leases      Operating Leases

                                   (Thousands of Dollars)

          1998...............   $142,500           $  22,700
          1999...............      2,900              21,300
          2000...............      2,900              19,900
          2001...............      2,900              14,400
          2002...............      3,000               6,200
          After 2002.........     54,300              22,800


     Future minimum lease
       payments..............    208,500            $107,300



     Less amount
       representing
       interest..............     50,400


     Present value of
       future minimum
       lease payments........   $158,100


     Rocky River Realty Company (RRR) provides real estate support services,
     including the leasing of properties and facilities, used by NU system
     companies, including CL&P.  During 1997, RRR repurchased certain notes that
     were secured by real estate leases between RRR as lessor and NUSCO as
     lessee.  The repayment of these notes triggered the acceleration of rent
     and CL&P was subsequently billed by NUSCO and paid its proportionate share
     of the accelerated lease obligation.  At December 31, 1997, CL&P has
     recorded long-term prepaid rent of approximately $11.1 million.  This asset
     is being amortized on a straight line basis and will be fully amortized in
     2017.

4.   NUCLEAR DECOMMISSIONING

     Millstone and Seabrook:  CL&P's nuclear power plants have service lives
     that are expected to end during the years 2010 through 2026. Upon
     retirement, these units must be decommissioned.  Current decommissioning
     studies concluded that complete and immediate dismantlement at retirement
     continues to be the most viable and economic method of decommissioning the
     three Millstone units and Seabrook 1. Decommissioning studies are reviewed
     and updated periodically to reflect changes in decommissioning
     requirements, costs, technology and inflation.

     The estimated cost of decommissioning CL&P's ownership share of Millstone 1
     and 2, in year-end 1997 dollars, is $390.9 million and $350.2 million,
     respectively.  CL&P's ownership share of the estimated cost of
     decommissioning Millstone 3 and Seabrook 1 in year-end 1997 dollars,
     is $294.0 million and $19.2 million, respectively. The Millstone units
     and Seabrook 1 decommissioning costs will be increased annually by their
     respective escalation rates.  Nuclear decommissioning costs are accrued
     over the expected service life of the units and are included in
     depreciation expense on the Consolidated Statements of Income. Nuclear
     decommissioning costs amounted to $37.8 million each year in 1997 and 1996
     and $30.5 million in 1995. Nuclear decommissioning, as a cost of removal,
     is included in the accumulated provision for depreciation on the
     Consolidated Balance Sheets.  At December 31, 1997 and 1996, the balance
     in the accumulated reserve for depreciation amounted to $407.3 million and
     $329.1 million, respectively.

     CL&P has established external decommissioning trusts through a trustee for
     its portion of the costs of decommissioning Millstone 1, 2 and 3.  CL&P's
     portion of the cost of decommissioning Seabrook 1 is paid to an independent
     decommissioning financing fund managed by the state of New Hampshire.
     Funding of the estimated decommissioning costs assumes levelized
     collections for the Millstone units and escalated collections for Seabrook
     1 and after-tax earnings on the Millstone and Seabrook decommissioning
     funds of approximately 5.5 percent and 6.5 percent, respectively.

     As of December 31, 1997, CL&P has collected through rates $277.9 million
     toward the future decommissioning costs of its share of the Millstone
     units, of which $240.3 million has been transferred to external
     decommissioning trusts.  As of December 31, 1997, CL&P has paid
     approximately $2.9 million into Seabrook 1's decommissioning financing
     fund.  Earnings on the decommissioning trusts and financing fund increase
     the decommissioning trust and the accumulated reserve for depreciation.
     Unrealized gains and losses associated with the decommissioning trusts and
     financing fund also impact the balance of the trusts and the accumulated
     reserve for depreciation.

     Changes in requirements or technology, the timing of funding or dismantling
     or adoption of a decommissioning method other than immediate dismantlement
     would change decommissioning cost estimates and the amounts required to be
     recovered.  CL&P attempts to recover sufficient amounts through its allowed
     rates to cover its expected decommissioning costs.  Only the portion of
     currently estimated total decommissioning costs that has been accepted by
     regulatory agencies is reflected in CL&P's rates. Based on present
     estimates and assuming its nuclear units operate to the end of their
     respective license periods, CL&P expects that the decommissioning trusts
     and financing fund will be substantially funded when the units are retired
     from service.

     Millstone 1 has been placed in extended maintenance status while management
     is reviewing its options with respect to the unit. These include restart,
     early retirement and other options. Relating to management's consideration
     of the option to immediately retire Millstone 1 are certain Connecticut
     state law issues.  In its four-year rate review proceeding, the DPUC noted
     that CL&P may not be able to obtain its remaining investment in Millstone 1
     if it were to determine that the unit had been prematurely shut down due to
     management imprudence.  Additionally, there is a Connecticut statute which
     may limit CL&P's ability to collect future decommissioning charges related
     to Millstone 1 if Millstone 1 were to be terminated before the end of its
     expected life.

     At December 31, 1997, CL&P's net unrecovered Millstone 1 plant costs were
     $215.7 million and the remaining unrecovered decommissioning costs were
     approximately $198  million.

     Yankee Companies: VYNPC owns and operates a nuclear generating unit with a
     service life that is expected to end in 2012.  CL&P's ownership share of
     estimated costs, in year-end 1997 dollars, of decommissioning this unit is
     $48.0 million.

     On August 6, 1997, the board of directors of MYAPC voted unanimously to
     cease permanently the production of power at its nuclear generating
     facility (MY).  The NU system companies had relied on MY for approximately
     one percent of their capacity. During November 1997, MYAPC filed an
     amendment to its power contracts clarifying the obligations of its
     purchasing utilities following the decision to cease power production.
     During January 1998, the FERC accepted the amendments and proposed rates,
     subject to refund.  At December 31, 1997, the remaining estimated
     obligation, including decommissioning, amounted to approximately $867.2
     million, of which CL&P's share was approximately $104.0 million.

     On December 4, 1996, the board of directors of CYAPC voted unanimously
     to cease permanently the production of power at its nuclear generating
     plant (CY).  During 1996, the NU system companies had relied on CY for
     approximately three percent of their capacity.  During late December 1996,
     CYAPC filed an amendment to its power contracts clarifying the obligations
     of its purchasing utilities following the decision to cease power
     production.  On February 27, 1997, the FERC approved an order for hearing
     which, among other things, accepted CYAPC's contract amendment.  The new
     rates became effective March 1, 1997, subject to refund.  At December 31,
     1997, the remaining estimated obligation, including decommissioning,
     amounted to $619.9 million, of which CL&P's share was approximately
     $213.8 million.

     YAEC is in the process of decommissioning its nuclear facility.  At
     December 31, 1997, the estimated remaining costs, including
     decommissioning, amounted to $124.4 million, of which CL&P's share
     was approximately $30.5 million.

     Under the terms of the contracts with MYAPC, CYAPC and YAEC, the
     shareholder-sponsor companies, including CL&P, are responsible for their
     proportionate share of the costs of the units, including decommissioning.
     Management expects that CL&P will continue to be allowed to recover these
     costs from its customers.  Accordingly, CL&P has recognized these costs as
     regulatory assets with corresponding obligations.

     Proposed Accounting:  The staff of the SEC has questioned certain current
     accounting practices of the electric utility industry, including CL&P,
     regarding the recognition, measurement and classification of
     decommissioning costs for nuclear generating units in the financial
     statements.  In response to these questions, the FASB has agreed to review
     the accounting for closure and removal costs, including decommissioning. If
     current electric utility industry accounting practices for nuclear power
     plant decommissioning are changed, the annual provision for decommissioning
     could increase relative to 1997, and the estimated cost for decommissioning
     could be recorded as a liability (rather than as accumulated depreciation),
     with recognition of an increase in the cost of the related nuclear power
     plant. Management believes that CL&P will continue to be allowed to recover
     decommissioning costs through rates.

5.   SHORT-TERM DEBT

     Limits: The amount of short-term borrowings that may be incurred by CL&P is
     subject to periodic approval by either the SEC under the 1935 Act or by the
     DPUC.  SEC authorization allowed CL&P, as of January 1, 1998, to incur
     total short-term borrowings up to a maximum of $375 million.

     Credit Agreements:  In May 1997, because of the potential for NU and CL&P
     to violate their various financial ratio tests, NU amended the three-year
     revolving credit agreement (Credit Agreement) with a group of 12 banks.
     Under the amended Credit Agreement, CL&P and WMECO are able to borrow,
     subject to the availability of first mortgage bond collateral, up to
     $313.75 million and $150 million, respectively.  At December 31, 1997, CL&P
     and WMECO have issued first mortgage bonds to enable borrowings under this
     facility up to a maximum of $225 million and $90 million,  respectively.
     NU, which cannot issue first mortgage bonds, will be able to borrow up to
     $50 million if NU consolidated, CL&P and WMECO each meet certain interest
     coverage tests for two consecutive quarters.  In addition, CL&P and WMECO
     each must meet certain minimum quarterly financial ratios to access the
     Credit Agreement.  Both CL&P and WMECO satisfied these tests for the
     quarter ending December 31, 1997.  The overall limit for all of the
     borrowing system companies under the entire Credit Agreement is $313.75
     million.  The companies are obligated to pay a facility fee of .50 percent
     per annum of each bank's total commitment under this Credit Agreement which
     will expire in November 1999.  At December 31, 1997 and 1996, there were
     $50 million and $27.5 million, respectively, in borrowings under this
     Credit Agreement.  Of these amounts, CL&P had $35 million borrowed in 1997
     and nothing borrowed in 1996.

     In addition to the Credit Agreement, NU, CL&P, WMECO, HWP and RRR have
     various revolving credit lines through separate bilateral credit
     agreements. Under this facility, four banks maintain commitments to the
     respective companies totaling $56.25 million. NU, CL&P and WMECO may borrow
     up to the aggregate $56.25 million, whereas HWP and RRR may borrow up to
     their SEC or board authorized short-term debt limit of $5 million and $22
     million, respectively. Under the terms of this facility, the companies are
     obligated to pay a facility fee of .15 percent per annum of each bank's
     total commitment.  These commitments will expire in December  1998.   At
     December 31, 1997 and 1996, there were no borrowings and $11.3 million in
     borrowings, respectively, under this facility, all of which had been
     borrowed by other NU system companies.

     Under the credit facilities discussed above, CL&P may borrow funds on a
     short-term revolving basis under its agreement, using either fixed-rate
     loans or standby loans.  Fixed rates are set using competitive bidding.
     Standby loans are based upon several alternative variable rates. The
     weighted average annual interest rate on CL&P's notes payable to banks
     outstanding on December 31, 1997 was 6.95 percent.  CL&P had no borrowings
     under these facilities at December 31, 1996.

     Money Pool:  Certain subsidiaries of NU, including CL&P, are members of the
     Northeast Utilities System Money Pool (Pool).  The Pool provides a more
     efficient use of the cash resources of the system, and reduces outside
     short-term borrowings.  NUSCO administers the Pool as agent for the member
     companies.  Short-term borrowing needs of the member companies are first
     met with available funds of other member companies, including funds
     borrowed by NU parent. NU parent may lend to the Pool but may not borrow.
     Funds may be withdrawn from or repaid to the Pool at any time without prior
     notice. Investing and borrowing subsidiaries receive or pay interest based
     on the average daily Federal Funds rate. Borrowings based on loans from NU
     parent, however, bear interest at NU parent's cost and must be repaid based
     upon the terms of NU parent's original borrowing. At December 31, 1997,
     CL&P had $61.3 million of borrowings outstanding from the Pool. At December
     31, 1996, CL&P had no borrowings outstanding from the Pool.  The interest
     rate on borrowings from the Pool on December 31, 1997 was 5.8 percent.

     Maturities of short-term debt obligations were for periods of three months
     or less.  For further information on short-term debt, including the ability
     to access these agreements, see the MD&A.

6.   PREFERRED STOCK NOT SUBJECT TO MANDATORY REDEMPTION

     Details of preferred stock not subject to mandatory redemption are:

                        December 31,    Shares
                           1997       Outstanding
                        Redemption    December 31,            December 31,

Description               Price          1997          1997      1996      1995

                                                     (Thousands of Dollars)

$1.90  Series of 1947    $52.50         163,912     $  8,196  $  8,196  $  8,196
$2.00  Series of 1947     54.00         336,088       16,804    16,804    16,804
$2.04  Series of 1949     52.00         100,000        5,000     5,000     5,000
$2.06  Series E of 1954   51.00         200,000       10,000    10,000    10,000
$2.09  Series F of 1955   51.00         100,000        5,000     5,000     5,000
$2.20  Series of 1949     52.50         200,000       10,000    10,000    10,000
$3.24  Series G of 1968   51.84         300,000       15,000    15,000    15,000
 3.90% Series of 1949     50.50         160,000        8,000     8,000     8,000
 4.50% Series of 1956     50.75         104,000        5,200     5,200     5,200
 4.50% Series of 1963     50.50         160,000        8,000     8,000     8,000
 4.96% Series of 1958     50.50         100,000        5,000     5,000     5,000
 5.28% Series of 1967     51.43         200,000       10,000    10,000    10,000
 6.56% Series of 1968     51.44         200,000       10,000    10,000    10,000

Total preferred stock
  not subject to
  mandatory redemption                              $116,200  $116,200  $116,200



     All or any part of each outstanding series of such preferred stock may be
     redeemed by CL&P at any time at established redemption prices plus accrued
     dividends to the date of redemption.


7.   PREFERRED STOCK SUBJECT TO MANDATORY REDEMPTION

     Details of preferred stock subject to mandatory redemption are:

                        December 31,    Shares
                           1997       Outstanding
                        Redemption    December 31,            December 31,

Description               Price*         1997          1997      1996     1995

                                                        (Thousands of Dollars)

7.23%  Series of 1992     $52.41      1,500,000     $ 75,000  $ 75,000  $ 75,000
5.30%  Series of 1993      51.00      1,600,000       80,000    80,000    80,000

                                                     155,000   155,000   155,000


Less preferred stock
  to be redeemed
  within one year.........               75,000        3,750      -         -

Total preferred stock
  subject to mandatory
  redemption..............                          $151,250  $155,000  $155,000


*Each of these series is subject to certain refunding limitations for the first
 five years after they were issued.  Redemption prices reduce in future years.


The following table details redemption and sinking fund activity for preferred
stock subject to mandatory redemption:

                                    Minimum
                                     Annual
                                  Sinking-Fund           Shares Reacquired

Series                            Requirement         1997      1996      1995

                             (Thousand of Dollars)  
9.00%  Series of 1989               $  -                -         -    3,000,000
7.23%  Series of 1992  (1)            3,750             -         -         -
5.30%  Series of 1993  (2)           16,000             -         -         -

(1)  Sinking fund requirements commence September 1, 1998.
(2)  Sinking fund requirements commence October 1, 1999.

     The minimum sinking-fund provisions of the series subject to mandatory
     redemption, for the years 1998 through 2002, aggregate approximately $3.8
     million in 1998, and $19.8 million for 1999 through 2002.  There were no
     minimum sinking-fund provisions in 1997.  In case of default on sinking-
     fund payments, no payments may be made on any junior stock by way of
     dividends or otherwise (other than in shares of junior stock) so long as
     the default continues. If CL&P is in arrears in the payment of dividends on
     any outstanding shares of preferred stock, CL&P would be prohibited from
     redeeming or purchasing less than all of the preferred stock outstanding.
     All or part of each of the series named above may be redeemed by CL&P at
     any time at established redemption prices plus accrued dividends to the
     date of redemption, subject to certain refunding limitations.

8.   LONG-TERM DEBT

     Details of long-term debt outstanding are:
                                                                December 31,

                                                            1997          1996

                                                          (Thousands of Dollars)
     First Mortgage Bonds:

      7 5/8%   Series UU   due 1997...............         $   -       $193,288
      6 1/2%   Series T    due 1998...............         20,000        20,000
      7 1/4%   Series VV   due 1999...............         99,000        99,000
      5 1/2%   Series A    due 1999...............        140,000       140,000
      5 3/4%   Series XX   due 2000...............        200,000       200,000
      7 7/8%   Series A    due 2001...............        160,000       160,000
      7 3/4%   Series C    due 2002...............        200,000          -
      6 1/8%   Series B    due 2004...............        140,000       140,000
      7 3/8%   Series TT   due 2019...............         20,000        20,000
      7 1/2%   Series YY   due 2023...............        100,000       100,000
      8 1/2%   Series C    due 2024...............        115,000       115,000
      7 7/8%   Series D    due 2024...............        140,000       140,000
      7 3/8%   Series ZZ   due 2025...............        125,000       125,000

               Total First Mortgage Bonds.........      1,459,000     1,452,288

      Pollution Control Notes:
        Variable rate, due 2016-2022..............         46,400        46,400
        Variable tax exempt, due 2028-2031........        377,500       377,500
      Fees and interest due for spent
        fuel disposal costs (Note 2M).............        166,458       157,968
      Other.......................................             86        10,915
      Less amounts due within one year............         20,011       204,116
      Unamortized premium and discount, net.......         (6,117)       (6,550)

        Long-term debt, net.......................     $2,023,316    $1,834,405



     Long-term debt and cash sinking-fund requirements on debt outstanding at
     December 31, 1997 for the years 1998 through 2002 are approximately $20.0
     million, $239.0 million, $200.0 million, $160.0 million and $200.0 million,
     respectively.  The one-percent sinking- and improvement-fund requirements
     for CL&P first mortgage bonds are no longer required, as of 1997, as
     determined by a majority of bondholders.

     All or any part of each outstanding series of first mortgage bonds may be
     redeemed by CL&P at any time at established redemption prices plus accrued
     interest to the date of redemption, except certain series which are subject
     to certain refunding limitations during their respective initial five-year
     redemption periods.

     Essentially all of CL&P's utility plant is subject to the lien of its first
     mortgage bond indenture.  As of December 31, 1997 and 1996, CL&P has
     secured $315.5 million of pollution control notes with second mortgage
     liens on Millstone 1, junior to the lien of its first mortgage bond
     indenture.  The average effective interest rate on the variable-rate
     pollution control notes ranged from 3.6 percent to 3.7 percent for 1997 and
     from 3.4 percent to 3.6 percent for 1996.

     CL&P has $62 million of tax-exempt Pollution Control Revenue Bonds with a
     bond insurance and liquidity facility secured by First Mortgage Bonds.

9.   INCOME TAX EXPENSE

     The components of the federal and state income tax provisions (credited)/
     charged to operations are:


     For the Years Ended December 31,      1997         1996        1995
                                        (Restated)   (Restated)

                                               (Thousands of Dollars)

      Current income taxes:
        Federal.....................    $(53,339)     $30,650     $ 93,906
        State.......................      (3,270)       9,789       37,898

          Total current.............     (56,609)      40,439      131,804

      Deferred income taxes, net:
        Federal.....................       8,436      (22,866)      52,075
        State.......................     (11,470)      (9,409)       5,085

          Total deferred............      (3,034)     (32,275)      57,160

      Investment tax credits, net...      (7,366)      (7,367)      (7,640)

          Total income tax
          (credit)/expense..........    $(67,009)     $   797     $181,324



      The components of total income tax expense are classified as
      follows:

      Income taxes charged to
        operating expenses..........    $(59,436)     $   957      $178,346
      Other income taxes............      (7,573)        (160)        2,978

      Total income tax
     (credit)/expense...............    $(67,009)     $   797      $181,324




     Deferred income taxes are comprised of the tax effects of temporary
     differences as follows:

     For the Years Ended December 31,      1997         1996         1995
                                        (Restated)   (Restated)

                                              (Thousands of Dollars)

     Depreciation, leased nuclear fuel,
       settlement credits and
       disposal costs.................. $ 11,991     $  3,981      $ 44,278
     Energy adjustment clauses.........  (14,039)      (1,654)       23,302
     Demand-side management............  (12,408)     (17,099)        1,310
     Nuclear plant deferrals...........   14,007      (18,861)       (8,055)
     Bond redemptions..................   (1,339)      (1,789)       (2,255)
     Contractual settlements...........    1,754        2,513        (9,496)
     Pension accruals..................    6,524        2,944         5,382
     State net operating loss
       carryforwards...................   (7,670)        -             -
     Other.............................   (1,854)      (2,310)        2,694

     Deferred income taxes, net........ $ (3,034)    $(32,275)     $ 57,160



     A reconciliation between income tax expense and the expected tax expense at
     the applicable statutory rate is as follows:


     For the Years Ended December 31,      1997         1996         1995
                                                     (Restated)   (Restated)

                                              (Thousands of Dollars)

     Expected federal income tax at
       35 percent of pretax income..... $(72,312)     $(18,257)    $135,289
     Tax effect of differences:
       State income taxes, net of
         federal benefit...............   (8,966)          248       27,939
       Depreciation....................   19,701        21,313       23,517
       Deferred nuclear plants return..      (30)         (444)      (1,639)
       Amortization of
         regulatory assets ............    3,901         8,601       20,218
       Property tax....................     -             -            (159)
       Investment tax credit
         amortization..................   (7,366)       (7,367)      (7,640)
       Adjustment for prior years'
         taxes.........................      (10)         -         (10,442)
       Other, net......................   (1,927)       (3,297)      (5,759)

     Total income tax
       (credits)/expense............... $(67,009)     $    797     $181,324




10.  EMPLOYEE BENEFITS

     A.   PENSION BENEFITS

          The NU system's subsidiaries participate in a uniform noncontributory
          defined benefit retirement plan covering all regular NU system
          employees.  Benefits are based on years of service and the employees'
          highest eligible compensation during 60 consecutive months of
          employment.  CL&P's direct portion of the NU system's pension credit,
          part of which was credited to utility plant, approximated $22.5
          million in 1997, $8.8 million in 1996 and $10.4 million in 1995. The
          company's pension (credit)/costs for 1997, 1996 and 1995 included
          approximately $(949) thousand, $2.8 million and $0.1 million,
          respectively, related to workforce reduction programs.

          Currently, CL&P annually funds an amount at least equal to that which
          will satisfy the requirements of the Employee Retirement Income
          Security Act and the Internal Revenue Code. Pension costs are
          determined using market-related values of pension assets.  Pension
          assets are invested primarily in domestic and international equity
          securities and bonds.

          The components of net pension credit for CL&P are:

          For the Years Ended December 31,     1997         1996         1995

                                                (Thousands of Dollars)

          Service cost...................   $  7,888      $  11,896    $  7,543
          Interest cost..................     37,939         37,226      37,110
          Return on plan assets..........    (148,830)     (103,248)   (138,582)
          Net amortization...............      80,507        45,300      83,516

          Net pension credit.............    $(22,496)    $  (8,826)   $(10,413)




          For calculating pension cost, the following assumptions were used:

          For the Years Ended December 31,     1997         1996         1995

          Discount rate.................       7.75%        7.50%        8.25%
          Expected long-term
            rate of return..............       9.25         8.75         8.50
          Compensation/progression
            rate........................       4.75         4.75         5.00




          The following table represents the plan's funded status reconciled to
          the Consolidated Balance Sheets:



          At December 31,                           1997           1996

                                                   (Thousands of Dollars)

          Accumulated benefit obligation,
            including vested benefits at
            December 31, 1997 and 1996 of
            $(420,499,000) and $(405,340,000),
            respectively........................  $(451,802)     $(434,473)



          Projected benefit obligation..........  $(531,564)     $(514,989)
          Market value of plan assets...........    846,366        736,448

          Market value in excess of projected
            benefit obligation..................    314,802        221,459
          Unrecognized transition amount........     (6,445)        (7,365)
          Unrecognized prior service costs......      3,524          3,818
          Unrecognized net gain.................   (269,560)      (198,088

          Prepaid pension asset.................  $  42,321      $  19,824



          The following actuarial assumptions were used in calculating the
          plan's year-end funded status:



          At December 31,                           1997           1996


          Discount rate.........................    7.25%          7.75%
          Compensation/progression rate.........    4.25           4.75


     B.  POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

       The NU system's subsidiaries provide certain health care benefits,
       primarily medical and dental, and life insurance benefits through a
       benefit plan to retired employees (referred to as SFAS 106 benefits).
       These benefits are available for employees retiring from the NU system
       who have met specified service requirements.  For current employees
       and certain retirees, the total SFAS 106 benefit is limited to two
       times the 1993 per-retiree health care cost. The SFAS 106 obligation
       has been calculated based on this assumption. CL&P's direct portion of
       SFAS 106 costs, part of which were deferred or charged to utility
       plant, approximated $12.8 million in 1997, $17.9 million in 1996 and
       $20.7 million in 1995.

       During 1997 and 1996, CL&P funded SFAS 106 postretirement costs
       through external trusts. CL&P is funding, on an annual basis, amounts
       that have been rate-recovered and which also are tax deductible under
       the Internal Revenue Code.  The trust assets are invested primarily in
       equity securities and bonds.

       The components of health care and life insurance cost are:



       For the Years Ended December 31,         1997        1996        1995

                                                   (Thousands of Dollars)

       Service cost ......................    $ 1,692     $ 2,270     $ 2,248
       Interest cost .....................      9,152      10,211      11,510
       Return on plan assets .............     (7,755)     (2,904)     (1,015)
       Amortization of unrecognized
         transition obligation ...........      7,344       7,344       7,344
       Other amortization, net ...........      2,370         956         602

       Net health care and life
         insurance cost ..................    $12,803     $17,877     $20,689



       For calculating SFAS 106 benefit costs, the following assumptions were
       used:




       For the Years Ended December 31,         1997        1996        1995


       Discount rate .....................      7.75%       7.50%       8.00%
       Long-term rate of return -
         Health assets, net of tax .......      6.00        5.25        5.00
         Life assets .....................      9.25        8.75        8.50


       The following table represents the plan's funded status reconciled to
       the Consolidated Balance Sheets:


       At December 31,                              1997        1996

                                                 (Thousands of Dollars)
       Accumulated postretirement
         benefit obligation of:
        Retirees ............................   $(102,282)   $(109,299)
        Fully eligible active employees .....        (219)        (165)
        Active employees not eligible
          to retire .........................     (24,075)     (27,913)

       Total accumulated postretirement
         benefit obligation .................    (126,576)    (137,377)

       Market value of plan assets ..........      46,055       38,783


       Accumulated postretirement benefit
         obligation in excess of
         plan assets ........................     (80,521)     (98,594)

       Unrecognized transition amount .......     110,162      117,506

       Unrecognized net gain ................     (29,641)     (18,912)


       Accrued postretirement benefit
         liability ..........................   $    -       $    -



       The following actuarial assumptions were used in calculating the plan's
       year-end funded status:



       At December 31,                              1997        1996


       Discount rate ........................       7.25%       7.75%
       Health care cost trend rate (a) ......       5.76        7.23


       (a)  The annual growth in per capita cost of covered health care
            benefits was assumed to decrease to 4.40 percent by 2001.

       The effect of increasing the assumed health care cost trend rate by
       one percentage point in each year would increase the accumulated
       postretirement benefit obligation as of December 31, 1997, by $7.3
       million and the aggregate of the service and interest cost components
       of net periodic postretirement benefit cost for the year then ended by
       $563 thousand. The trust holding the health plan assets is subject to
       federal income taxes at a 39.6 percent tax rate.  CL&P currently is
       recovering SFAS 106 costs through rates.

11.  SALE OF CUSTOMER RECEIVABLES AND ACCRUED UTILITY REVENUES

   During 1996, CL&P entered into an agreement to sell up to $200 million of
   undivided ownership interests in eligible customer receivables and accrued
   utility revenues (receivables).

   The FASB issued SFAS 125, "Accounting for Transfers and Servicing of
   Financial Assets and Extinguishments of Liabilities," in June 1996. SFAS
   125 became effective on January 1, 1997, and establishes, in part, criteria
   for concluding whether a transfer of financial assets in exchange for
   consideration should be accounted for as a sale or as a secured borrowing.
   During October 1997, CL&P restructured its sales agreement to comply with
   the conditions of SFAS 125 and account for transactions occurring under
   this program as sales of assets.  CL&P has established a special purpose,
   wholly owned subsidiary whose business consists of the purchase and resale
   of receivables.  For receivables sold, CL&P has retained collection
   responsibilities as agent for the purchaser under CL&P's agreement. As
   collections reduce previously sold receivables, new receivables may be
   sold.  At December 31, 1997, approximately $70 million of receivables had
   been sold to a third-party purchaser by CL&P through the use of CL&P's
   special purpose, wholly owned subsidiary, CL&P Receivables Corporation
   (CRC).  All receivables transferred to CRC are assets owned by CRC and are
   not available to pay CL&P's creditors.

   For CRC's sales agreement with its third-party purchaser, the receivables
   are sold with limited recourse.  CRC's sales agreement provides for a
   formula-based loss reserve in which additional receivables may be assigned
   to the third-party purchaser for costs such as bad debt.  The third-party
   purchaser absorbs the excess amount in the event that actual loss experience
   exceeds the loss reserve.  At December 31, 1997, approximately $7.2 million
   of assets had been designated as collateral by CRC.  This amount represents
   the formula-based amount of credit exposure at December 31, 1997.
   Historical losses for bad debt for CL&P have been substantially less.

   CL&P's accounts receivable program could be terminated if its senior secured
   debt is downgraded two more steps from its current ratings.

   Concentrations of credit risk to the purchaser under the company's agreement
   with respect to the receivables are limited due to CL&P's diverse customer
   base within its service territory.

   For additional information on the accounts receivable program and CL&P's
   ability to utilize this program, see the MD&A.

12.  COMMITMENTS AND CONTINGENCIES

     A.  RESTRUCTURING AND RATE MATTERS
         Although CL&P continues to operate under cost-of-service based
         regulation, legislative restructuring initiatives during 1997 and 1998
         in its jurisdiction has created some uncertainty with respect to future
         rates and the recovery of strandable investments and certain future
         costs such as purchase power obligations. Management is unable to
         predict the ultimate outcome of restructuring initiatives, however, it
         continues to believe that it is probable that CL&P will fully recover
         its prudently incurred costs, including regulatory assets and
         strandable investments based on the general nature of public utility
         cost-of-service regulation.

         For further information on restructuring, see Note 2H, "Summary of
         Significant Accounting Policies - Regulatory Accounting and Assets,"
         and the MD&A.

         The DPUC is required to review a utility's rates every four years if
         there had not been a rate proceeding during such period.  The DPUC has
         conducted such a review.  For information regarding this review and
         other rate matters, see the MD&A.

         For information regarding the FERC rate proceedings for CYAPC and
         MYAPC, see Note 4, "Nuclear Decommissioning."

     B.  NUCLEAR PERFORMANCE
         Millstone:  The three Millstone units are managed by NNECO. Millstone
         1, 2 and 3 have been out of service since November 4, 1995, February
         21, 1996, and March 30, 1996, respectively, and are on the Nuclear
         Regulatory Commission's (NRC) watch list. NU has restructured its
         nuclear organization and is currently implementing comprehensive plans
         to restart the units.

         Subsequent to its January 31, 1996 announcement that Millstone had been
         placed on its watch list, the NRC stated that the units cannot return
         to service until independent, third-party verification teams have
         reviewed the actions taken to improve the design, configuration and
         employee concerns issues that prompted the NRC to place the units on
         its watch list.  The actual date of the return to service for each of
         the units is dependent upon the completion of independent inspections
         and reviews by the NRC and a vote by the NRC commissioners. NU hopes to
         return Millstone 3 to service in the early spring of 1998 and Millstone
         2 three to four months after Millstone 3.  Millstone 1 is currently in
         extended maintenance status.

         Management cannot predict when the NRC will allow any of the Millstone
         units to return to service and thus cannot precisely estimate the total
         replacement power costs CL&P will ultimately incur. Replacement power
         costs incurred by CL&P attributable to the Millstone outages averaged
         approximately $23 million per month during 1997, and  for 1998 are
         projected to average approximately $7 million per month for Millstone
         3, $7 million per month for Millstone 2 and $5 million per month for
         Millstone 1 while the plants remain out of service.  CL&P will continue
         to expense its replacement power costs in 1998.

         Based on the current estimates of expenditures and restart dates,
         management believes the NU system has sufficient resources to fund the
         restoration of the Millstone units and related replacement power costs.
         If the return to service of Millstone 3 or 2 is delayed substantially
         beyond the present restart estimates, if some financing facilities
         become unavailable because of difficulties in meeting borrowing
         conditions or renegotiating extensions, if CL&P and WMECO encounter
         additional significant costs or if any other  significant deviations
         from management's assumptions occur, CL&P and WMECO could be unable to
         meet their cash requirements.  In those circumstances, management would
         take even more stringent actions to reduce costs and cash outflows and
         attempt to obtain additional sources of funds.  The availability of
         these funds would be dependent upon general market conditions and
         CL&P's and WMECO's respective credit and financial conditions at that
         time.

         For information regarding Millstone restart costs, see the MD&A.
    
         For information concerning the ability of CL&P to access its borrowing
         facilities, see the MD&A.

         Litigation:  CL&P and WMECO, through NNECO as agent, operate Millstone
         3 at cost, and without profit, under a sharing agreement that obligates
         them to utilize good utility operating practice and requires the joint
         owners to share the risk of employee negligence and other risks of
         operation and maintenance pro-rata in accordance with their ownership
         shares.  This agreement also provides that CL&P and WMECO would be
         liable only for damages to the non-NU owners for a deliberate violation
         of the agreement pursuant to authorized corporate action.

         On August 7, 1997, the non-NU owners of Millstone 3 filed demands for
         arbitration with CL&P and WMECO as well as lawsuits in Massachusetts
         Superior Court against NU and its current and former trustees.  The
         non-NU owners raise a number of contract, tort and statutory claims
         arising out of the operation of Millstone 3.  The arbitrations and
         lawsuits seek to recover compensatory damages, punitive damages, treble
         damages and attorneys' fees.  Owners representing approximately two-
         thirds of the non-NU interests in Millstone 3 claimed compensatory
         damages in excess of $200 million.  In addition, one of the lawsuits
         seeks to restrain NU from disposing of its shares of the stock of WMECO
         and HWP, pending the outcome of the lawsuit. Management cannot estimate
         the potential outcome of these suits but believes there is no legal
         basis for the claims and intends to defend against them vigorously.
         To date, no reserves have been established for this litigation.  At
         December 31, 1997, the NU system's costs related to this litigation
         were estimated to be approximately $100 million for incremental O&M
         costs and approximately $100 million for replacement power costs.
         These costs are likely to increase as long as Millstone 3 remains out
         of service.

         The Connecticut Municipal Electric Energy Cooperative (CMEEC) and CL&P
         have been negotiating since May 1996 over issues related to the
         operation of  Millstone 1 and 2.   CMEEC has failed to make payments on
         its accrued obligations since October 1996, claiming that CL&P
         materially breached its contractual obligations.  CL&P has denied the
         allegations and requested payment.  The matter has gone to arbitration
         which has been scheduled for July 1998.

         CL&P has filed an application with the Connecticut Superior Court in
         Hartford requesting the court to grant interim relief to CL&P.  CL&P
         has asked the court to enforce the contract provisions by ordering
         CMEEC to pay the outstanding obligations under the contract
         (approximately $25 million) and to continue making payments
         (approximately $1.8 million per month) during the arbitration
         process.

         On December 9, 1997, the Superior Court judge issued a decision denying
         CL&P's request for an interim payment order.  Management cannot predict
         the outcome of this litigation and has taken steps to assert its legal
         rights.  CL&P has requested reargument, in order to present evidence,
         and has requested that the Connecticut Superior Court vacate its order.
         CL&P is prepared to appeal to a higher court, if necessary, after the
         reargument.

     C.  ENVIRONMENTAL MATTERS
         The NU system is subject to regulation by federal, state and local
         authorities with respect to air and water quality, the handling and
         disposal of toxic substances and hazardous and solid wastes, and the
         handling and use of chemical products.  The NU system has an active
         environmental auditing and training program and believes that it is in
         substantial compliance with current environmental laws and regulations.
         However, the NU system is subject to certain pending enforcement
         actions and governmental investigations in the environmental area.
         Management cannot predict the outcome of these enforcement actions and
         investigations.

         Environmental requirements could hinder the construction of new
         generating units, transmission and distribution lines, substations and
         other facilities. Changing environmental requirements could also
         require extensive and costly modifications to CL&P's existing
         generating units and transmission and distribution systems, and could
         raise operating costs significantly.  As a result, CL&P may incur
         significant additional environmental costs, greater than amounts
         included in cost of removal and other reserves, in connection with the
         generation and transmission of electricity and the storage,
         transportation and disposal of byproducts and wastes.  CL&P may also
         encounter significantly increased costs to remedy the environmental
         effects of prior waste handling activities. The cumulative long-term
         cost impact of increasingly stringent environmental requirements cannot
         be estimated accurately.

         CL&P has recorded a liability based upon currently available
         information for what it believes are its estimated environmental
         remediation costs that it expects to incur for waste disposal sites.
         In most cases, additional future environmental cleanup costs are not
         reasonably estimable due to a number of factors, including the unknown
         magnitude of possible contamination, the appropriate remediation
         methods, the possible effects of future legislation or regulation and
         the possible effects of technological changes.  At December 31, 1997,
         the net liability recorded by CL&P for its estimated environmental
         remediation costs, excluding any possible insurance recoveries or
         recoveries from third parties, amounted to approximately $6.4 million,
         which management has determined to be the most probable amount within
         the range of $6.4 million to $16.4 million.

         During 1997, CL&P adopted Statement of Position 96-1, "Environmental
         Remediation Liabilities" (SOP).  The principal objective of the SOP
         is to improve the manner in which existing authoritative accounting
         literature is applied by entities to specific situations of
         recognizing, measuring and disclosing environmental remediation
         liabilities. The adoption of the SOP resulted in an increase of
         approximately $395 thousand to CL&P's environmental reserve in 1997.

         CL&P cannot estimate the potential liability for future claims,
         including environmental remediation costs, that may be brought against
         it. However, considering known facts, existing laws and regulatory
         practices, management does not believe the matters disclosed above will
         have a material effect on CL&P's financial position or future results
         of operations.

     D.  NUCLEAR INSURANCE CONTINGENCIES
         Under certain circumstances, in the event of a nuclear incident at
         one of the nuclear facilities in the country covered by the federal
         government's third-party liability indemnification program, an owner
         of a nuclear unit could be assessed in proportion to its ownership
         interest in each of its nuclear units up to $75.5 million.  Payments of
         this assessment would be limited to $10.0 million in any one year per
         nuclear incident based upon the owner's pro rata ownership interest in
         each of its nuclear units.  In addition, the owner would be subject to
         an additional five percent or $3.8 million, in proportion to its
         ownership interests in each of its nuclear units, if the sum of all
         claims and costs from any one nuclear incident exceeds the maximum
         amount of financial protection. Based upon its ownership interests in
         Millstone 1, 2 and 3 and in Seabrook 1, CL&P's maximum liability,
         including any additional assessments, would be $173.6 million per
         incident, of which payments would be limited to $21.9 million per year.
         In addition, through power purchase contracts with MYAPC, VYNPC, and
         CYAPC, CL&P would be responsible for up to an additional $44.4 million
         per incident, of which payments would be limited to $5.6 million per
         year.
     
         Insurance has been purchased to cover the primary cost of repair,
         replacement or decontamination of utility property resulting from
         insured occurrences.  CL&P is subject to retroactive assessments if
         losses exceed the accumulated funds available to the insurer.  The
         maximum potential assessment against CL&P with respect to losses
         arising during the current policy year is approximately $11.5 million
         under the primary property insurance program.

         Insurance has been purchased to cover certain extra costs incurred in
         obtaining replacement power during prolonged accidental outages and the
         excess cost of repair, replacement or decontamination or premature
         decommissioning of utility property resulting from insured occurrences.
         CL&P is subject to retroactive assessments if losses exceed the
         accumulated funds available to the insurer.  The maximum potential
         assessments against CL&P with respect to losses arising during current
         policy years are approximately $9.5 million under the replacement power
         policies and $15.6 million under the excess property damage,
         decontamination and decommissioning policies. The cost of a nuclear
         incident could exceed available insurance proceeds.

         Insurance has been purchased aggregating $200 million on an industry
         basis for coverage of worker claims.  All participating reactor
         operators insured under this coverage are subject to retrospective
         assessments of $3 million per reactor.  The maximum potential
         assessment against CL&P with respect to losses arising during the
         current policy period is approximately $8.9 million. Effective
         January 1, 1998, a new worker policy was purchased which is not
         subject to retrospective assessments.

     E.  CONSTRUCTION PROGRAM
         The construction program is subject to periodic review and revision by
         management.  CL&P currently forecasts construction expenditures of
         approximately $1.3 billion for the years 1998-2002, including $164.9
         million for 1998. In addition, CL&P estimates that nuclear fuel
         requirements, including nuclear fuel financed through the NBFT, will be
         approximately $247.7 million for the years 1998-2002, including $37.6
         million for 1998.  See Note 3, "Leases," for additional information
         about the financing of nuclear fuel.

     F.  LONG-TERM CONTRACTUAL ARRANGEMENTS
         Yankee Companies:  CL&P, WMECO and PSNH rely on VY for approximately
         1.7 percent of their capacity under long-term contracts.  Under the
         terms of their agreements, the NU system companies pay their ownership
         (or entitlement) shares of costs which include depreciation, O&M
         expenses, taxes, the estimated cost of decommissioning and a return on
         invested capital.  These costs are recorded as purchased power expense
         and are recovered through the company's rates.  CL&P's total cost of
         purchases under contracts with VYNPC amounted to $14.1 million in 1997,
         $14.8 million in 1996 and $14.7 million in 1995.

         The other Yankee generating facilities, MY, CY and Yankee Rowe, were
         permanently shutdown as of August 6, 1997, December 4, 1996 and
         February 26, 1992, respectively.  See Note 2E, "Summary of Significant
         Accounting Policies - Investments and Jointly Owned Electric Utility
         Plant," for further information on the Yankee companies, and Note 4,
         "Nuclear Decommissioning," regarding the related decommissioning
         obligations.

         Nonutility Generators:  CL&P has entered into various arrangements for
         the purchase of capacity and energy from nonutility generators (NUGs).
         These arrangements have terms from 10 to 30 years, currently expiring
         in the years 2001 through 2028, and require CL&P to purchase energy at
         specified prices or formula rates.  For the 12-month period ending
         December 31, 1997, approximately 14 percent of NU system electricity
         requirements was met by NUGs. CL&P's total cost of purchases under
         these arrangements amounted to $283.2 million in 1997, $279.5 million
         in 1996 and $282.2 million in 1995.   These costs may be deferred for
         eventual recovery through rates.

         Hydro-Quebec:  Along with other New England utilities, CL&P, PSNH,
         WMECO and HWP have entered into agreements to support transmission and
         terminal facilities to import electricity from the Hydro-Quebec system
         in Canada.  CL&P is obligated to pay, over a 30-year period ending in
         2020, its proportionate share of the annual O&M and capital costs of
         these facilities.

         Estimated Annual Costs:  The estimated annual costs of CL&P's
         significant long-term contractual arrangements are as follows:


                                1998      1999      2000      2001      2002
        
                                       (Millions of Dollars)

         VYNPC .............   $ 16.8    $ 16.9    $ 16.2    $ 17.7    $ 18.4
         NUGs  .............    281.0     291.5     290.9     295.5     299.6
         Hydro-Quebec ......     18.5      17.9      17.6      17.1      16.7


         For additional information regarding the recovery of purchased power
         costs, see Note 2J, "Summary of Significant Accounting Policies -
         Recoverable Energy Costs."


13.  MARKET RISK MANAGEMENT

     CL&P uses swap, collar, put and call instruments with financial
     institutions to hedge against some of the fuel price risk created by long-
     term negotiated energy contracts and nuclear replacement power generation
     and fuel purchases.  These agreements minimize exposure associated with
     rising fuel prices by managing a portion of CL&P's cost of fuel for these
     negotiated energy contracts and nuclear replacement power generation and
     fuel purchases.  As of December 31, 1997, CL&P had outstanding agreements
     with a total notional value of approximately $327 million, and a negative
     mark-to-market position of approximately $21 million.

     The terms of the agreements require CL&P to post cash collateral with its
     counterparties in the event of negative mark-to-market positions and
     lowered credit ratings.  The amount of the collateral is to be returned to
     CL&P when the mark-to-market position becomes positive, when CL&P meets
     specified credit ratings or when an agreement ends and all open positions
     are properly settled.  At December 31, 1997, cash collateral in the amount
     of $15.4 million was posted under these terms, which is included in other,
     at cost, on the accompanying Consolidated Balance Sheets.

     These agreements have been made with various financial institutions, each
     of which is rated "A1" or better by Moody's rating group.  CL&P will be
     exposed to credit risk on its fuel price management instruments if the
     counterparties fail to perform their obligations. However, management
     anticipates that the counterparties will be able to fully satisfy their
     obligations under the agreements.

14.  MINORITY INTEREST IN CONSOLIDATED SUBSIDIARY

     CL&P Capital LP (CL&P LP, a subsidiary of CL&P) had previously issued $100
     million of cumulative 9.3 percent Monthly Income Preferred Securities
     (MIPS), Series A.  CL&P has the sole ownership interest in CL&P LP, as a
     general partner, and is the guarantor of the MIPS securities.  Subsequent 
     to the MIPS issuance, CL&P LP loaned the proceeds of the MIPS issuance, 
     along with CL&P's $3.1 million capital contribution, back to CL&P in the 
     form of an unsecured debenture. CL&P consolidates CL&P LP for financial 
     reporting purposes.  Upon consolidation, the unsecured debenture is 
     eliminated and the MIPS securities are accounted for as minority interests.

15.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following methods and assumptions were used to estimate the fair value
     of each of the following financial instruments:

     Cash and nuclear decommissioning trusts:  The carrying amounts approximate
     fair value.

     SFAS 115, "Accounting for Certain Investments in Debt and Equity
     Securities," requires investments in debt and equity securities to be
     presented at fair value.  As a result of this requirement, the investments
     held in CL&P's nuclear decommissioning trusts were adjusted to market by
     approximately $49.2 million as of December 31, 1997, and $22.3 million as
     of December 31, 1996, with corresponding offsets to the accumulated
     provision for depreciation. The amounts adjusted in 1997 and 1996 represent
     cumulative gross unrealized holding gains.  The cumulative gross unrealized
     holding losses were immaterial for both 1997 and 1996.

     Preferred stock and long-term debt:  The fair value of CL&P's fixed rate
     securities is based upon the quoted market price for those issues or
     similar issues.  Adjustable rate securities are assumed to have a fair
     value equal to their carrying value.

     The carrying amounts of CL&P's financial instruments and the estimated fair
     values are as follows:


                                                         Carrying       Fair
     At December 31, 1997                                 Amount        Value

                                                        (Thousands of Dollars)

     Preferred stock not subject
       to mandatory redemption.....................    $  116,200    $   62,889

     Preferred stock subject to
       mandatory redemption........................       155,000       135,600

     Long-term debt -
       First Mortgage Bonds........................     1,459,000     1,435,772

       Other long-term debt........................       590,443       590,443

     MIPS..........................................       100,000       100,760




                                                         Carrying       Fair
   At December 31, 1996                                   Amount        Value

                                                        (Thousands of Dollars)
     Preferred stock not subject
       to mandatory redemption......................   $  116,200    $  111,845

     Preferred stock subject to
       mandatory redemption.........................      155,000       120,900

     Long-term debt -
       First Mortgage Bonds.........................    1,452,288     1,410,665

       Other long-term debt.........................      592,783       592,783

   MIPS ............................................      100,000       108,520



   The fair values shown above have been reported to meet disclosure
   requirements and do not purport to represent the amounts at which those
   obligations would be settled.




The Connecticut Light and Power Company and Subsidiaries

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors
   of The Connecticut Light and Power Company:

We have audited the accompanying consolidated balance sheets, as restated -
see Note 1, of The Connecticut Light and Power Company and Subsidiaries (a
Connecticut corporation and a wholly owned subsidiary of Northeast
Utilities) as of December 31, 1997 and 1996, and the related consolidated
statements of income, common stockholder's equity and cash flows, as
restated - see Note 1, for each of the three years in the period ended
December 31, 1997.  These financial statements are the responsibility of
the company's management.  Our responsibility is to express an opinion on
these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are
free of material misstatement.  An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating
the overall  financial statement presentation.  We believe that our audits
provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of The Connecticut Light
and Power Company and Subsidiaries as of December 31, 1997 and 1996, and
the results of their operations and their cash flows for each of the three
years in the period ended December 31, 1997, in conformity with generally
accepted accounting principles.

As explained in Note 1 to the consolidated financial statements, the
company has given retroactive effect to the change in accounting for
nuclear compliance costs.




                                       /s/ ARTHUR ANDERSEN LLP
                                           ARTHUR ANDERSEN LLP



Hartford, Connecticut
February 20, 1998 (except with respect to the matter discussed in
Note 1, as to which the date is June 10, 1998).






THE CONNECTICUT LIGHT AND POWER COMPANY


MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS



This section contains management's assessment of CL&P's (the company) financial
condition and the principal factors having an impact on the results of
operations. The company is a wholly-owned subsidiary of Northeast Utilities
(NU). This discussion should be read in conjunction with the company's
consolidated financial statements and footnotes.

FINANCIAL CONDITION

OVERVIEW

The length of the ongoing outages at the three Millstone nuclear plants
(Millstone) and the high costs of the recovery efforts weakened CL&P's 1997 net
income, balance sheet and cash flows and will continue to have an adverse impact
on the company's financial condition until the units are returned to service.

CL&P had a net loss of approximately $140 million in 1997, compared to a net
loss of approximately $51 million in 1996.  The poorer financial results in 1997
were due primarily to the fact that all three Millstone units were off line for
the entire year in 1997 and spending associated with the recovery efforts was
significantly higher in 1997 than it was in 1996.  Millstone 3 operated for
nearly three months in 1996 and Millstone 2 for nearly two months.  As a result,
the cost of replacing power ordinarily generated by the Millstone units rose by
approximately $65 million in 1997.  The total operation and maintenance (O&M)
costs at Millstone were approximately $173 million higher in 1997.

The higher Millstone costs have caused CL&P to focus closely on maintaining
adequate liquidity and reducing nonnuclear O&M costs.  In June 1997, CL&P
successfully sold $200 million in first mortgage bonds.   CL&P's access to $225
million of revolving credit lines was renegotiated in the first half of 1997.
Also helping to maintain liquidity was the renegotiation in early 1998 of a $100
million credit line used by Niantic Bay Fuel Trust (NBFT) to purchase nuclear
fuel for Millstone.  Additionally, nonnuclear O&M expenses in 1997 were reduced
by about $30 million from 1996.

The SEC has advised CL&P to adjust for certain costs associated with the ongoing
Millstone outages as they are incurred.  For the past two years, CL&P has been
reserving for the unavoidable costs they expected to incur to meet NRC
requirements.  These annual statements have been adjusted in accordance with the
SEC's directive.  Management does not expect implementation of this accounting
change to affect the ability of CL&P and Western Massachusetts Electric Company
(WMECO) to meet their financial covenants contained in their $313.75 million
revolving credit arrangement.

In 1998, management expects Millstone-related expenses to fall significantly,
assuming Millstone 3 and Millstone 2 are returned to service at dates close to
current estimates, although the O&M expenses at Millstone 3 and 2 will be
considerably higher than before the station was placed on the Nuclear Regulatory
Commission's (NRC's) watch list.  The actual level of 1998 nuclear spending at
Millstone will depend on when the units return to operation and the cost of
restoring them to service. The company hopes to restart Millstone 3, the newest
and largest unit at the site, in the early spring of 1998 and Millstone 2 three
to four months after Millstone 3. The company cannot restart the Millstone units
until it receives formal approval from the NRC.  As part of an effort to reduce
spending in 1998, Millstone 1 has been placed in extended maintenance status.
Management will review its options with respect to Millstone 1 in 1998,
including restart, early retirement and other options.

Rate reductions to customers served by CL&P are likely to offset a portion of
the benefit of lower Millstone-related costs. On March 1, 1998, CL&P's rates
were reduced by approximately 1.4 percent to reflect the removal of Millstone 1
from rates, and additional non cash reductions were made to revenue requirements
as a result of an interim rate order issued by the Connecticut Department of
Public Utility Control (DPUC).  A pending CL&P rate case may result in
additional rate adjustments later in 1998.  CL&P's revenues could be further
reduced if substantial delays in restarting Millstone 3 and Millstone 2 result
in a DPUC decision to remove those units from rates.

In addition to focusing on maintaining liquidity, management also must attend to
industry restructuring efforts in Connecticut. Restructuring legislation is
being considered in the Connecticut legislative session that began in February
1998.

In 1997, CL&P experienced modest economic growth in its retail sales that was
offset by the effects of mild winter weather.  In 1998, management expects that
the Connecticut economy will continue to experience modest growth.


MILLSTONE
OUTAGES

CL&P has an 81-percent ownership interest in Millstone units 1 and 2 and a
52.93-percent ownership interest in Millstone unit 3. Millstone 1, 2 and 3 have
been out of service since November 4, 1995, February 21, 1996, and March 30,
1996, respectively.

Subsequent to its January 31, 1996, announcement that Millstone had been placed
on its watch list, the NRC has stated that the units cannot return to service
until independent, third-party verification teams have reviewed the actions
taken to improve the design, configuration and employee concern issues that
prompted the NRC to place the units on its watch list.  The actual date of the
return to service for each of the units is dependent upon the completion of
independent inspections, reviews by the NRC and a vote by the NRC Commissioners.

In January 1998, NU declared Millstone 3 physically ready for restart, which
meant that almost all of the restart-required physical work had been completed
in the plant. The NRC currently is conducting a series of inspections to
determine, among other things, whether the plant has effective leadership and
corrective action and employee concerns programs. The Independent Corrective
Action Verification Program, an NRC-ordered independent review of the plant's
design and licensing bases, is expected to be completed in March 1998.

In 1997, CL&P's share of nonfuel O&M costs expensed for Millstone increased to
approximately $445 million, compared to approximately $272 million in 1996.

CL&P's portion of replacement power costs attributable to the Millstone outages
totaled approximately $281 million in 1997 compared to $216 million expensed in
1996.  These costs for 1998 are forecasted to average approximately $7 million
per month for Millstone 3, $7 million per month for Millstone 2 and $5 million
per month for Millstone 1 while the plants are out of service.

CL&P has been, and will continue to be, expensing all of the costs to restart
the units including replacement power and nonfuel O&M expenses.  See "Rate
Matters" for issues related to the recovery of Millstone 1 costs.

NU and its subsidiaries are involved in several class action lawsuits and other
litigation in connection with their nuclear operations. See the "Notes to
Consolidated Financial Statements," Note 12B, for further information on this
litigation.


MILLSTONE 1

Management will  review its options with respect to Millstone 1 during 1998. The
issues that management will consider in evaluating its options include the costs
to restart the unit, the economic benefits of the unit's continued operation and
certain Connecticut state law issues.  In the CL&P four year rate review
proceeding, (discussed in detail under "Rate Matters"), the DPUC noted that CL&P
may not be able to recover its remaining investment in Millstone 1 if the DPUC
were to determine that the unit had been prematurely shut down due to management
imprudence.  Additionally, there is a Connecticut statute which may limit CL&P's
ability to collect decommissioning charges in the future if Millstone 1 were to
be prematurely retired.

CL&P's net unrecovered Millstone 1 plant cost and the unrecovered
decommissioning costs at December 31, 1997, were approximately $216 million and
$198 million, respectively.

CAPACITY

During 1996 and continuing into 1997, CL&P took measures to improve its capacity
position, including obtaining additional generating capacity, improving the
availability of CL&P's generating units and improving its transmission
capability. During 1997, CL&P spent approximately $48 million to ensure
availability in Connecticut of adequate generating capacity in Connecticut, of
which $35 million was expensed.  During 1998 these costs are expected to be
approximately $11 million.(DO WE WANT TO SAY WHY 1998 IS SO MUCH LOWER )In 1998,
CL&P does not anticipate the need to take additional measures to ensure adequate
generating capacity.

CL&P could incur up to an additional $50 million in 1998 for incremental
capacity purchases to meet NEPOOL requirements as a result of the Millstone
outages.

LIQUIDITY AND CAPITAL RESOURCES

Cash provided from operations decreased approximately $227 million in 1997,
compared to 1996, primarily due to higher cash expenditures related to the
Millstone outages, and the pay down in 1997 of the 1996 year end accounts
payable balance.  The 1996 year end accounts payable balance was relatively high
due to costs related to a severe December storm and costs associated with the
Millstone outages that had been incurred but not yet paid by the end of 1996.
Net cash from financing activities increased approximately $69 million,
primarily due to an increase in short-term borrowings and lower cash dividends
on common shares, partially offset by higher long-term debt retirements. Cash
used for investments decreased approximately $158 million, primarily due to
lower investments in the NU system Money Pool, partially offset by higher
capital expenditures and an increase in special deposits.

CL&P established facilities in 1996 under which it may sell, from time to time,
up to $200 million of its accounts receivable and accrued utility revenues.  As
of December 31, 1997, CL&P sold approximately $70 million of receivables to
third-party purchasers.

NU's, CL&P's and WMECO's three-year revolving credit agreement (Credit
Agreement) was amended in May 1997 (the Credit Agreement).  Under the Revolving
Credit Agreement, CL&P and WMECO are able to borrow up to approximately $225
million and $90 million, respectively, subject to a total borrowing limit of
$313.75 million for all three borrowers.  NU will be able to borrow up to $50
million when NU, CL&P and WMECO have each maintained a consolidated operating
income to consolidated interest expense ratio of at least 2.50 to 1 for two
consecutive fiscal quarters.  Currently, the companies cannot meet this
requirement.  At December 31, 1997, CL&P had $35 million outstanding under the
New Credit Agreement.

Each major subsidiary of NU finances its own needs.  Neither CL&P nor WMECO has
any financing agreements containing cross defaults based on financial defaults
by NU, Public Service Company of New Hampshire (PSNH) or North Atlantic Energy
Corporation (NAEC). Nevertheless, it is possible that investors will take
negative operating results or regulatory developments for one subsidiary of NU
into account when evaluating the other NU subsidiaries. That could, as a
practical matter and despite the contractual and legal separations among NU and
its subsidiaries, negatively affect the company's access to financial markets.

In December 1997 and January 1998, Moody's Investors Service (Moody's) and
Standard & Poor's (S&P), respectively, downgraded the senior secured debt of
CL&P, WMECO and NU, as well as the preferred stock of CL&P and WMECO. This was
the fourth time Moody's and S&P have downgraded CL&P and WMECO securities since
the Millstone units went on the NRC watch list in 1996. All of NU system's
securities are rated below investment grade and remain under review for further
downgrade. CL&P's accounts receivable program could be terminated if its senior
secured debt is downgraded two more steps from its current ratings. Although
CL&P does not have any plans to issue debt in the near term, rating agency
downgrades generally increase the future cost of borrowing funds because lenders
will want to be compensated for increased risk. Additionally, this could affect
the terms and ability of the company to extend existing agreements.

CL&P's ability to borrow under the financing arrangements is dependent on the
satisfaction of contractual borrowing conditions.  The financial covenants that
must be satisfied to permit CL&P and WMECO to borrow under the New Credit
Agreement are particularly restrictive and become more restrictive throughout
1998. Spending levels in 1998, particularly for the first half of the year while
the Millstone units are expected to be out of service, will be constrained to
levels intended to assure that the financial covenants in CL&P's and WMECO's
Credit Agreement are satisfied.  However, there is no assurance that these
financial covenants will be met as the system may encounter additional
unexpected costs from such areas as storms, reduced revenues from regulatory
actions or the effect of weather on sales levels.

If the return to service of Millstone 3 or Millstone 2 is delayed substantially
beyond the present restart estimates, if some borrowing facilities become
unavailable because of difficulties in meeting borrowing conditions or
renegotiating extensions, if the system encounters additional significant costs,
or any other significant deviations from management's current assumptions, the
currently available borrowing facilities could be insufficient to meet all of
CL&P's cash requirements. In those circumstances, management would take even
more stringent actions to reduce costs and cash outflows and would attempt to
take other actions to obtain additional sources of funds. The availability of
these funds would be dependent upon the general market conditions and CL&P's
credit and financial condition at that time.

RESTRUCTURING

CL&P continues to operate under cost-of-service based regulation, however,
future rates and the recovery of strandable costsinvestments are issues that are
being considered as part of broad restructuring legislation in the current
Connecticut legislative session. Strandable costs are expenditures or
commitments that have been made to meet public service obligations with the
expectation that they would be recovered from customers in the future.  CL&P has
has exposure to strandable costs for itsits investments in high-cost nuclear
generating plants, state-mandated purchased power obligations and significant
regulatory assets.  The company's exposure to strandable investments and
purchased power obligations exceeds its shareholder's equity. CL&P's financial
strength and resulting ability to compete in a restructured environment will be
negatively affected if the company is unable to recover its past investments and
commitments.  Even if the company is given the opportunity to recover a large
portion of its strandable costs, earnings prospects in a restructured
environment will be affected in ways which cannot be estimated at this time.

The company is seeking to mitigate the impacts of restructuring by proposing
stable, lower rates, while pursuing customer choice options and full recovery of
itsits strandable costsinvestments.  The company's strategy to recover
strandable costsinvestments includes efforts to promote state legislation that
will authorize the issuance of rate reduction bonds that would refinance these
investments and which would be repaid through non-bypassable charges to
customers. Management is unable to predict the ultimate outcome of these
initiatives which will be subject to regulatory and legislative approvals.
Management believes it is entitled to full recovery of its prudently incurred
costs, including regulatory assets and other strandable costs.  See the "Notes
to Consolidated Financial Statements," Note 2H, for the potential accounting
impacts of restructuring.

RATE MATTERS

In July 1996, the DPUC approved a rate settlement agreement with CL&P (the
Settlement).  Under the Settlement, CL&P froze base rates until at least
December 31, 1997, and agreed to accelerate the amortization of regulatory
assets during the period that the rate freeze remains in effect. The Settlement
provided that CL&P's target return on equity (ROE) would be 10.7 percent but did
not alter CL&P's allowed ROE of 11.7 percent.  If CL&P's actual ROE for a
calendar year exceeds 10.7 percent after the target regulatory asset
amortization ($68 million in 1997) and after adjustment for any incremental NRC
billings and any rate disallowances for nuclear operations, then CL&P shall
retain two-thirds of any surplus and use the remaining one-third to provide a
reduction in bills.  CL&P's actual ROE, as adjusted, fell below the target ROE
for 1996 and 1997 and, therefore, the accelerated amortization of regulatory
assets was reduced to the minimum amounts allowed under the Settlement ($73
million in 1996 and $54 million in 1997). For each full year that the rate
freeze remains in effect, CL&P agreed to amortize an additional $44 million of
regulatory assets.

On July 30, 1997, the DPUC issued a decision in its prudence review of nuclear
cost recovery issues disallowing CL&P's recovery of all of the replacement power
costs associated with the ongoing outages at Millstone.  CL&P has expensed, and
will continue to expense, replacement power costs for the Millstone outages as
they are incurred.

The DPUC is required to review a utility's rates every four years if there has
not been a rate proceeding during such period.  In 1997, the DPUC conducted such
a review of CL&P's rates, including an analysis of the possibility of removing
one or more of the Millstone nuclear units from CL&P's rate base. On December
31, 1997, the DPUC issued its ruling in this matter. The decision did not effect
a change in CL&P's rates, but set forth findings and conclusions that could be
used to do so in additional proceedings.  The most significant conclusion was
that Millstone 1 should be removed from CL&P's rate base, which would cause an
annual revenue reduction of approximately $30.5 million.  The decision stated
that the DPUC would open an interim rate case immediately to remove Millstone 1
from CL&P's rates and simultaneously to remove an additional $110.5 million of
other expenses from rates related to perceived overearnings. On February 25,
1998, the DPUC issued a decision reducing CL&P's rates by approximately 1.4
percent to reflect the removal of Millstone 1 from rates.  This reduction
reflects the removal from rates of O&M, depreciation and investment return
related to Millstone 1, net of replacement power costs.  In addition, the
decision requires CL&P to accelerate the amortization of regulatory assets by
$110.5 million, which includesing the $44 million from the 1996 Settlement. The
interim rate reduction became effective on March 1, 1998.

CL&P also was directed to file a full rate case on June 1, 1998, to address
potential overearnings amounting to an additional $150 million in 1998.   The
effective date of any rate order will be September 28, 1998. In addition, the
DPUC has scheduled hearings for April 1, 1998 to determine the status of
Millstone 3 and Millstone 2. If the units are not operating by that date, the
DPUC will consider their removal from rates. A similar restart status hearing is
anticipated for June 1, 1998.

The DPUC also will consider CL&P's analyses of the economic benefits of the
continued operation of  Millstone 1 and 2 in the context of CL&P's next
integrated resource planning proceeding, which begins in April 1998.

NUCLEAR DECOMMISSIONING

CONNECTICUT YANKEE

CL&P has a 34.5 percent ownership interest in the Connecticut Yankee nuclear
generating facility (CY or the plant). On December 4, 1996, the Board of
Directors of Connecticut Yankee Atomic Power Company  voted unanimously to cease
permanently the production of power at the plant. The decision to retire CY from
commercial operation was based on an economic analysis of the costs of operating
it compared to the costs of closing it and incurring replacement power costs
over the remaining period of the plant's operating license, which would have
expired in 2007. The economic analysis showed that closing the plant and
incurring replacement power costs produced substantial savings.

CY has undertaken a number of regulatory filings intended to implement the
decommissioning. In late December 1996, CY filed an amendment to its power
contracts with the FERC to clarify the obligations of its purchasing utilities
following the decision to cease power production. At December 31, 1997, CL&P's
share of these obligations was approximately $214 million, including the cost of
decommissioning and the recovery of existing assets. Management expects that the
company will continue to be allowed to recover such FERC approved costs from its
customers.  Accordingly, CL&P has recognized its share of the estimated costs as
a regulatory asset, with a corresponding obligation, on its balance sheets.

MAINE YANKEE

CL&P has a 12 percent ownership interest in the Maine Yankee (MY) nuclear
generating facility.  On August 6, 1997, the Board of Directors of Maine Yankee
Atomic Power Company (MYAPC) voted unanimously to retire MY. On January 14,
1998, FERC released a draft order on the MYAPC application to amend its power
contracts with the owner/purchasers and revise its decommissioning and other
charges.  FERC has accepted the proposed application for filing and made the
amendments and the proposed charges under the contracts effective on January 15,
1998, subject to refund after hearings.  At December 31, 1997, CL&P's share of
the estimated remaining obligation, including decommissioning, amounted to
approximately $104 million.  Under the terms of the contracts with MYAPC, the
shareholders' sponsor companies, including CL&P, are responsible for their
proportionate share of the costs of the unit, including decommissioning.
Management expects that CL&P will be allowed to recover these costs from it's
customers.  Accordingly, CL&P has recognized these costs as a regulatory asset,
with a corresponding obligation on its balance sheet.

MILLSTONE AND SEABROOK

CL&P's estimated cost to decommission its shares of the Millstone plants and
Seabrook is approximately $1.1 billion in year end 1997 dollars. These costs are
being recognized over the lives of the respective units with a portion currently
being recovered through rates. As of December 31, 1997, CL&P's share of the
market value of the contributions already made to the decommissioning trusts,
including their investment returns, was approximately $369 million.

See the "Notes to Consolidated Financial Statements," Note 4, for further
information on nuclear decommissioning, including the CL&P's share of costs to
decommission the other regional nuclear generating units.

ENVIRONMENTAL MATTERS

CL&P is potentially liable for environmental cleanup costs at a number of sites
inside and outside its service territory. To date, the future estimated
environmental remediation liability has not been material with respect to the
earnings or financial position of CL&P. At December 31, 1997, CL&P  had recorded
an environmental reserve of approximately $6.4 million. See the "Notes to
Consolidated Financial Statements," Note 12C, for further information on
environmental matters.

YEAR 2000 ISSUE

The Year 2000 issue exists because many computer systems and applications
currently use two-digit date fields to designate a year. As the change of the
century occurs, date-sensitive systems may recognize the year 2000 as 1900, or
not recognize it at all.  This inability to recognize or properly treat the year
2000 may cause NU's systems to process critical financial and operational
information incorrectly. The NU system has assessed and continues to assess the
impact of the Year 2000 issue on its operating and reporting systems. The
assessment of the nuclear operating systems is continuing and is expected to be
completed in the summer of 1998.

The NU system will utilize both internal and external resources to reprogram or
replace, and test the software for Year 2000 modifications.  The total estimated
remaining cost of the Year 2000 project for the NU system is $37 million and is
being funded through operating cash flows.  This estimate does not include any
costs for the replacement or repair of equipment or devices that may be
identified during the assessment process.  The majority of these costs will be
expensed as incurred over the next two years.  To date, the NU system has
incurred and expensed approximately $4 million related to the assessment of and
preliminary efforts in connection with its Year 2000 project.

The costs of the project and the date on which the NU system plans to complete
the Year 2000 modifications are based on management's best estimates, which were
derived utilizing numerous assumptions of future events, including the continued
availability of certain resources, third-party modification plans and other
factors.  However, there can be no guarantee that these estimates will be
achieved, and actual results could differ materially from those plans.  If the
NU system's remediation plan is not successful, there could be a significant
disruption of the company's operations.

RISK-MANAGEMENT INSTRUMENTS

The following discussion about the company's risk-management activities includes
forward-looking statements that involve risk and uncertainties. Actual results
could differ materially from those projected in the forward-looking statements.

This analysis presents the hypothetical loss in earnings related to the fuel
price and interest rate market risks not covered by the risk- management
instruments at December 31, 1997.  The company uses swaps, collars, puts, and
calls to manage the market risk exposures associated with changes in fuel prices
and variable interest rates. The company does not use these risk-management
instruments for speculative purposes.  For more information on CL&P's use of
risk management instruments, see the "Notes to Consolidated Financial
Statements," Note 13.

In the generation of electricity, the most significant variable cost component
is the cost of fuel.  Typically, most of CL&P's fuel purchases are protected by
a regulatory fuel price adjustment clause. However, for a specific, well-defined
volume of fuel that is excluded from the fuel price adjustment clause
(unprotected volume), CL&P employs fuel price risk-management instruments to
protect itself against the risk of rising fuel prices, thereby limiting fuel
costs and protecting its profit margins. These risks are created by the sale of
long-term, fixed-price electricity contracts to wholesale customers and the
purchase or generation of replacement power related to the ongoing Millstone
nuclear outages.

At December 31, 1997, CL&P had outstanding agreements with a total notional
value of approximately $327 million.  The settlement amounts associated with the
instruments reduced fuel expense by approximately $7.8 million.

CL&P has had experience using various fuel price risk-management instruments
since 1994, most of which have been in the form of fuel price swaps.  At
December 31, 1997 approximately 30 percent of the unprotected volume was covered
by fuel price risk-management instrument (hedge ratio) for 1997. This
effectively fixed or bounded the fuel cost and thus eliminated the market price
risk for this covered volume of fuel. At December 31, 1997, the company had a
hedge ratio of 44 percent for 1998.

At December 31, 1997, the 56 percent uncovered volume of fuel for 1998, as a
result of not being hedged, is subject to changes in actual market prices.
Therefore, assuming a hypothetical 10 percent increase in the average 1997 price
of fuel in 1998, the result would be a negative pre-tax impact on earnings of
approximately $12.4 million.

This analysis is based on the broad assumption that the entire uncovered volume
of fuel remains constant and will be purchased the spot market.  This assumption
is subject to change as the uncovered volume of fuel likely will change during
the next year.  Other assumptions used in this analysis, projections of the fuel
mix, the amount of long-term sales contracts or the projected Millstone restart
dates, also are subject to change.


RESULTS OF OPERATIONS

                                               Income Statement Variances
                                                 (Millions of Dollars)

                               1997 over/(under) 1996    1996 over/(under) 1995


                                Amount       Percent      Amount       Percent


Operating revenues              $ 68            3%         $ 10          - %
Fuel, purchased and net
  interchange power              146           18           222          37
Other operation                   (1)           -           113          18
Maintenance                       56           19           107          56
Amortization of regulatory
  assets, net                      4            7             3           6
Federal and state income
  taxes                          (68)          (a)         (181)       (100)
Other income, net                (23)          (a)            6          42
Net income                       (89)          (a)         (256)         (a)

(a) Percentage greater than 100

OPERATING REVENUES

Total operating revenues increased in 1997, primarily due to higher fuel
recoveries and higher conservation recoveries. Fuel recoveries increased $33
million, primarily due to a higher fuel adjustment clause rate in 1997.
Conservation recoveries increased by $17 million primarily due to a 1996 reserve
for over-recoveries of demand-side-management costs. Retail kilowatt hour sales
were essentially unchanged in 1997.

Total operating revenues increased in 1996, primarily due to higher retail sales
and regulatory decisions, partially offset by lower fuel recoveries and lower
wholesale revenues. Retail sales increased 1.8 percent ($29 million) primarily
due to modest economic growth in 1996. Regulatory decisions increased revenues
by $15 million primarily due to the mid-1995 retail rate increase, partially
offset by 1996 reserves for over-recoveries of demand-side management costs.
Fuel recoveries decreased $24 million primarily due to lower average fossil fuel
prices. Wholesale revenues decreased $18 million primarily due to higher
recognition in 1995 of lump-sum payments for the termination of a long-term
contract and capacity sales contracts that expired in 1995.

FUEL, PURCHASED AND NET INTERCHANGE POWER

Fuel, purchased and net interchange power expense increased in 1997, primarily
due to replacement power costs associated with the Millstone outages and the
expensing in 1997 of replacement power costs incurred in 1996.

Fuel, purchased and net interchange power expense increased in 1996, primarily
due to replacement power due to the nuclear outages and the 1996 write-off of
the generation utilization adjustment clause (GUAC) balances under the
Settlement, partially offset by lower nuclear generation and the timing of the
recognition of costs under the company's fuel clauses.

OTHER OPERATION AND MAINTENANCE

Other operation and maintenance expenses increased in 1997, primarily due to
higher costs associated with the Millstone restart effort ($173 million), higher
charges from Maine Yankee ($9 million), partially offset by lower recognition of
nuclear refueling outage costs primarily as a result of the 1996 Rate Settlement
($72 million), lower capacity charges from Connecticut Yankee as a result of a
property tax refund ($27 million), lower administrative and general expenses
($23 million) primarily due to lower pensions and benefit costs and lower storm
expenses.

Other operation and maintenance expenses increased in 1996, primarily due to
higher costs associated with the Millstone restart effort ($93 million) and
higher 1996 costs to ensure adequate generating capacity ($39 million). In
addition, 1996 costs reflect higher storm and reliability expenditures, higher
recognition of conservation expenses and higher marketing costs.

AMORTIZATION OF REGULATORY ASSETS, NET
Amortization of regulatory assets, net increased in 1997, primarily due to the
completion of cogeneration deferrals in 1996 and increased amortization in 1997,
partially offset by the completion of CL&P's Seabrook amortization in 1996.

Amortization of regulatory assets, net increased in 1996, primarily due to lower
cogeneration deferrals and the accelerated amortization of regulatory assets as
a result of the Settlement, partially offset by the completion of the Millstone
3 phase-in amortization in 1995.

FEDERAL AND STATE INCOME TAXES

Federal and state income taxes decreased in 1997 and 1996, primarily due to
lower book taxable income.

OTHER INCOME, NET

Other income, net decreased in 1997, primarily due to cost associated with the
accounts receivable facility, nonutility marketing and advertising costs and
lower miscellaneous income.

Other income, net increased in 1996, primarily due to higher income on temporary
cash investments in 1996.







The Connecticut Light and Power Company and Subsidiaries


SELECTED FINANCIAL DATA(a)


                     1997        1996        1995        1994       1993
                  (Restated)  (Restated)

                                 (Thousands of Dollars)

Operating
  Revenues....... $2,465,587  $2,397,460  $2,387,069  $2,328,052  $2,366,050

Operating (Loss)/
  Income.........     (7,619)     59,142     324,026     286,948     241,655

Net (Loss)/Income   (139,597)    (50,868)    205,216     198,288     191,449(b)


Cash Dividends on
  Common Stock...      5,989     138,608     164,154     159,388     160,365

Total Assets.....  6,081,223   6,244,036   6,045,631   6,217,457   6,397,405

Long-Term Debt(c)  2,043,327   2,038,521   1,822,018   1,823,690   2,057,280

Preferred Stock 
  Not Subject to
  Mandatory 
  Redemption....     116,200     116,200     116,200     166,200     166,200

Preferred Stock
  Subject to
  Mandatory
  Redemption(c).     155,000     155,000     155,000     230,000     230,000

Obligations Under
  Capital Leases(c)  158,118     155,708     172,264     175,969     177,418



SEGMENTS OF QUARTERLY FINANCIAL DATA (Unaudited) (Restated)

                                      Quarter Ended(a)

1997                     March 31    June 30    September 30   December 31




Operating Revenues       $624,908    $574,841     $627,712      $638,126

Operating Income/(Loss)  $  9,943    $(19,659)    $  1,365      $    732

Net Loss                 $(19,636)   $(50,161)    $(33,160)     $(36,640)


1996

Operating Revenues       $659,355    $542,999     $599,505      $595,601

Operating Income/(Loss)  $ 77,641    $ 19,895     $ (3,051)     $(35,343)

Net Income/(Loss)        $ 50,515    $ (6,002)    $(30,582)     $(64,799)



(a)  Reclassifications of prior data have been made to conform with the
     current presentation.

(b)  Includes the cumulative effect of change in accounting for municipal
     property tax expense, which increased earnings for common shares by
     $47.7 million.

(c)  Includes portion due within one year.



The Connecticut Light and Power Company and Subsidiaries


STATISTICS


       Gross Electric                   Average
       Utility Plant                     Annual
        December 31,                    Use Per        Electric
       (Thousands of    kWh Sales     Residential     Customers     Employees
          Dollars)      (Millions)   Customer (kWh)   (Average)   (December 31)


1997    $6,639,786        26,766         8,526        1,103,309       2,163
1996     6,512,659        26,043         8,639        1,099,340       2,194
1995     6,389,190        26,366         8,506(a)     1,094,527       2,270
1994     6,327,967        26,975         8,775        1,086,400       2,587
1993     6,214,401        26,107         8,519        1,078,925       2,676


(a)  Effective January 1, 1996, the amounts shown reflect billed and
     unbilled sales. 1995 has been restated to reflect this change.



 
                            EXHIBIT 13.3
                     WESTERN MASSACHUSETTS ELECTRIC COMPANY
                                 AND SUBSIDIARY

                           AMENDED 1997 ANNUAL REPORT
                           
                           
                           
                           
                           
                           
             Western Massachusetts Electric Company and Subsidiary

                           Amended 1997 Annual Report

                                      Index


Contents                                                               Page


Consolidated Balance Sheets (Restated)...............................  2-3

Consolidated Statements of Income (Restated).........................   4

Consolidated Statements of Cash Flows (Restated).....................   5

Consolidated Statements of Common Stockholder's
Equity (Restated)....................................................   6

Notes to Consolidated Financial Statements (Restated)................   7

Report of Independent Public Accountants.............................   39
                                                                 
Management's Discussion and Analysis of Financial
  Condition and Results of Operations (Restated).....................   40

Selected Financial Data (Restated)...................................   51

Statements of Quarterly Financial Data (Restated)....................   51

Statistics...........................................................   52

Preferred Stockholder and Bondholder Information.....................Back Cover



                                 PART I.    FINANCIAL INFORMATION

WESTERN MASSACHUSETTS ELECTRIC COMPANY AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------
At December 31,                                                   1997          1996
                                                               (Restated)    (Restated)
- ----------------------------------------------------------------------------------------
                                                                (Thousands of Dollars)
<S>                                                             <C>           <C>
ASSETS
- ------
Utility Plant, at original cost:
  Electric.................................................  $  1,284,288   $ 1,257,097

     Less: Accumulated provision for depreciation..........       559,119       503,989
                                                             -------------  ------------
                                                                  725,169       753,108
  Construction work in progress............................        19,038        15,968
  Nuclear fuel, net........................................        30,907        30,296
                                                             -------------  ------------
      Total net utility plant..............................       775,114       799,372
                                                             -------------  ------------

Other Property and Investments:                              
  Nuclear decommissioning trusts, at market................       102,708        83,611
  Investments in regional nuclear generating                 
   companies, at equity....................................        15,741        15,448
  Other, at cost...........................................         4,900         4,367
                                                             -------------  ------------
                                                                  123,349       103,426
                                                             -------------  ------------
Current Assets:                                              
  Cash.....................................................           105            67
  Investments in securitizable assets......................        25,280          -
  Receivables, less accumulated provision for                
    uncollectible accounts of $50,000 in 1997               
    and of $2,121,000 in 1996..............................         2,739        40,168
  Accounts receivable from affiliated companies............         3,933         3,525
  Taxes receivable.........................................        10,768         1,778
  Accrued utility revenues.................................          -           12,394
  Fuel, materials and supplies, at average cost............         5,860         5,317
  Prepayments and other....................................        14,945        12,262
                                                             -------------  ------------
                                                                   63,630        75,511
                                                             -------------  ------------


                                                             
Deferred Charges:                                            
  Regulatory assets........................................       211,377       210,852
  Unamortized debt expense.................................         2,695         1,866
  Other....................................................         2,963           888
                                                             -------------  ------------
                                                                  217,035       213,606
                                                             -------------  ------------


                                                             
      Total Assets.........................................  $  1,179,128   $ 1,191,915
                                                             =============  ============
</TABLE>
The accompanying notes are an integral part of these financial statements.





WESTERN MASSACHUSETTS ELECTRIC COMPANY AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------
At December 31,                                                  1997          1996
                                                              (Restated)    (Restated)
- ---------------------------------------------------------------------------------------
                                                               (Thousands of Dollars)
<S>                                                            <C>           <C>
CAPITALIZATION AND LIABILITIES
- ------------------------------
Capitalization:                                             
  Common stock--$25 par value--authorized and               
   outstanding 1,072,471 shares in 1997 and 1996..........  $     26,812   $    26,812
  Capital surplus, paid in................................       151,171       150,911
  Retained earnings (Note 1)..............................        58,608       104,212
                                                            -------------  ------------
           Total common stockholder's equity..............       236,591       281,935
  Cumulative preferred stock--
    $100 par value-- authorized 1,000,000 shares;
    outstanding 200,000 shares in 1997 and 1996;
    $25 par value--authorized 3,600,000 shares;
    outstanding 840,000 shares in 1997 and 1996
  Preferred stock not subject to mandatory redemption.....        20,000        20,000
  Preferred stock subject to mandatory redemption.........        19,500        21,000
  Long-term debt..........................................       386,849       334,742
                                                            -------------  ------------
           Total capitalization...........................       662,940       657,677
                                                            -------------  ------------
Obligations Under Capital Leases..........................           217        29,269
                                                            -------------  ------------

Current Liabilities:                                                      
  Notes payable to banks..................................        15,000          -
  Notes payable to affiliated company.....................        14,350        47,400
  Long-term debt and preferred stock--current                             
   portion................................................        11,300        14,700
  Obligations under capital leases--current                               
   portion................................................        32,670         2,965
  Accounts payable........................................        30,571        26,698
  Accounts payable to affiliated companies................        21,209        20,256
  Accrued taxes...........................................           522         2,659
  Accrued interest........................................         3,318         5,643
  Other...................................................         2,446         4,754
                                                            -------------  ------------
                                                                 131,386       125,075
                                                            -------------  ------------
Deferred Credits:                                                         
  Accumulated deferred income taxes.......................       246,453       249,886
  Accumulated deferred investment tax credits.............        23,364        24,833
  Deferred contractual obligations........................        93,628        84,598
  Other...................................................        21,140        20,577
                                                            -------------  ------------
                                                                 384,585       379,894
                                                            -------------  ------------

Commitments and Contingencies (Note 12)
                                                            -------------  ------------
           Total Capitalization and Liabilities...........  $  1,179,128   $ 1,191,915
                                                            =============  ============
</TABLE>                                                                    
The accompanying notes are an integral part of these financial statements.
 



WESTERN MASSACHUSETTS ELECTRIC COMPANY AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME
 
<TABLE>
<CAPTION>
                                                                         
- ---------------------------------------------------------------------------------
For the Years Ended December 31,                   1997       1996                
                                                (Restated) (Restated)     1995
- ---------------------------------------------------------------------------------
                                                            (Thousands of Dollars)

<S>                                              <C>        <C>         <C>
Operating Revenues............................. $ 426,447  $ 421,337   $ 420,434
                                                ---------- ----------  ----------
Operating Expenses:                             
  Operation --                                  
     Fuel, purchased and net interchange power.   140,976    115,691      86,738
     Other.....................................   153,399    136,897     143,000
  Maintenance..................................    81,466     56,201      37,447
  Depreciation.................................    39,753     39,710      37,924
  Amortization of regulatory assets, net.......     6,428      9,170      19,562
  Federal and state income taxes...............   (15,142)    10,628      14,060
  Taxes other than income taxes................    19,316     19,850      18,639
                                                ---------- ----------  ----------
        Total operating expenses (Note 1)......   426,196    388,147     357,370
                                                ---------- ----------  ----------
Operating Income...............................       251     33,190      63,064
                                                ---------- ----------  ----------
                                                
Other Income:                                   
  Equity in earnings of regional nuclear        
    generating companies.......................     1,524      1,800       1,771
  Other, net...................................    (1,106)     1,153       1,232
  Income taxes.................................     1,026      1,068         262
                                                ---------- ----------  ----------
        Other income, net......................     1,444      4,021       3,265
                                                ---------- ----------  ----------
        Income before interest charges.........     1,695     37,211      66,329
                                                ---------- ----------  ----------


Interest Charges:                                
  Interest on long-term debt...................    26,046     24,094      26,840
  Other interest...............................     3,109      2,028         356
                                                ---------- ----------  ----------
        Interest charges, net..................    29,155     26,122      27,196
                                                ---------- ----------  ----------


Net (Loss)/Income (Note 1)..................... $ (27,460) $  11,089   $  39,133
                                                ========== ==========  ==========

</TABLE>
The accompanying notes are an integral part of these financial statements.




WESTERN MASSACHUSETTS ELECTRIC COMPANY AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>                                                                               
- --------------------------------------------------------------------------------------------------
For the Years Ended December 31,                                   1997        1996        1995
                                                                (Restated)  (Restated)
- --------------------------------------------------------------------------------------------------
                                                                      (Thousands of Dollars)
<S>                                                               <C>         <C>         <C>
Operating Activities:
  Net (Loss)/Income........................................... $  (27,460) $   11,089  $   39,133
  Adjustments to reconcile to net cash                         
   from operating activities:
    Depreciation..............................................     39,753      39,710      37,924
    Deferred income taxes and investment tax credits, net.....     (1,256)      1,195       3,418
    Deferred Millstone 3 return...............................       -           -          7,146
    Recoverable energy costs, net of amortization.............     (8,184)    (10,517)      1,285
    Amortization of nuclear refueling outage, net of deferrals      8,819       6,188      (8,857)
    Other sources of cash.....................................     27,804      21,248      32,266
    Other uses of cash........................................    (21,215)    (10,271)     (8,039)
  Changes in working capital:                                                
    Receivables and accrued utility revenues  ................     29,415      (1,853)     (1,933)
    Fuel, materials and supplies..............................       (543)       (203)       (285)
    Accounts payable..........................................      4,826      20,875     (11,669)
    Sale of receivables and accrued utility revenues..........     20,000        -           -
    Investment in securitizable assets........................    (25,280)       -           -
    Accrued taxes.............................................     (2,137)       (805)     (3,474)
    Other working capital (excludes cash).....................    (16,882)     (8,144)      1,256
                                                               ----------- ----------- -----------
Net cash flows from operating activities (Note 1).............     27,660      68,512      88,171
                                                               ----------- ----------- -----------
Financing Activities:                                           
  Issuance of long-term debt..................................     60,000        -           -
  Net (decrease)/increase in short-term debt..................    (18,050)     23,350      24,050
  Reacquisitions and retirements of long-term debt............    (14,700)       -        (34,550)
  Reacquisitions and retirements of preferred stock...........       -        (36,500)    (15,675)
  Cash dividends on preferred stock...........................     (3,140)     (5,305)     (4,944)
  Cash dividends on common stock..............................    (15,004)    (16,494)    (30,223)
                                                               ----------- ----------- -----------
Net cash flows from/(used for) financing activities...........      9,106     (34,949)    (61,342)
                                                               ----------- ----------- -----------
Investment Activities:                                          
  Investment in plant:                                          
    Electric utility plant....................................    (26,249)    (23,468)    (27,084)
    Nuclear fuel..............................................         (8)        541          75
                                                               ----------- ----------- -----------
  Net cash flows used for investments in plant................    (26,257)    (22,927)    (27,009)
  NU System Money Pool........................................       -           -          8,750
  Investment in nuclear decommissioning trusts................     (9,645)     (9,794)     (8,503)
  Other investment activities, net............................       (826)       (977)         46
                                                               ----------- ----------- -----------
Net cash flows used for investments...........................    (36,728)    (33,698)    (26,716)
                                                               ----------- ----------- -----------
Net Increase/(Decrease) In Cash For The Period................         38        (135)        113
Cash - beginning of period....................................         67         202          89
                                                               ----------- ----------- -----------
Cash - end of period.......................................... $      105  $       67  $      202
                                                               =========== =========== ===========
Supplemental Cash Flow Information:                            
Cash paid/(refunded) during the year for:                      
  Interest, net of amounts capitalized........................ $   28,711  $   21,725  $   25,551
                                                               =========== =========== ===========
  Income taxes................................................ $   (1,121) $    7,816  $   14,385
                                                               =========== =========== ===========
Increase in obligations:                                       
  Niantic Bay Fuel Trust...................................... $      660  $      669  $    7,851
                                                               =========== =========== ===========
</TABLE>
The accompanying notes are an integral part of these financial statements. 
 
           



WESTERN MASSACHUSETTS ELECTRIC COMPANY AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDER'S EQUITY


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------
                                                       Capital     Retained
                                            Common     Surplus,    Earnings(a)
                                             Stock     Paid In     (Note 1)     Total
- ---------------------------------------------------------------------------------------
                                                      (Thousands of Dollars)

<S>                                         <C>        <C>         <C>         <C>
Balance at January 1, 1995...............  $26,812    $149,683    $111,586    $288,081

    Net income for 1995..................                           39,133      39,133
    Cash dividends on preferred          
      stock..............................                           (4,944)     (4,944)
    Cash dividends on common stock.......                          (30,223)    (30,223)
    Loss on the retirement of preferred
      stock..............................                             (256)       (256)
    Capital stock expenses, net..........                  499                     499
                                           --------   ---------   ---------   ---------
Balance at December 31, 1995.............   26,812     150,182     115,296     292,290
                                         
    Net income for 1996 (Note 1).........                           11,089      11,089
    Cash dividends on preferred          
      stock..............................                           (5,305)     (5,305)
    Cash dividends on common stock.......                          (16,494)    (16,494)
    Loss on the retirement of preferred
      stock..............................                             (374)       (374)
    Capital stock expenses, net..........                  729                     729
                                           --------   ---------   ---------   ---------
Balance at December 31, 1996 (Restated)..   26,812     150,911     104,212     281,935

    Net loss for 1997 (Note 1)...........                          (27,460)    (27,460)
    Cash dividends on preferred          
      stock..............................                           (3,140)     (3,140)
    Cash dividends on common stock.......                          (15,004)    (15,004)
    Capital stock expenses, net..........                  260                     260
                                           --------   ---------   ---------   ---------
Balance at December 31, 1997 (Restated)..  $26,812    $151,171    $ 58,608    $236,591
                                           ========   =========   =========   =========


</TABLE>
(a)  The company has dividend restrictions imposed by its long-term debt 
     agreements. At December 31, 1997, these restrictions totaled 
     approximately $21.5 million.


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





 



Western Massachusetts Electric Company and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   SECURITIES AND EXCHANGE COMMISSION INQUIRY

In a letter dated March 25, 1998, the Securities and Exchange Commission (SEC)
inquired into Northeast Utilities'(NU) accounting for nuclear compliance costs.
These costs are the unavoidable incremental costs associated with the current
nuclear outages required to be incurred  prior to restart of the units in
accordance with correspondence received from the Nuclear Regulatory Commission
(NRC) early in 1996.  The SEC's view is that these unavoidable costs associated
with nuclear outages and procedures to be implemented at nuclear power plants in
response to regulatory requirements required prior to restart of the units
should be expensed as incurred. During 1996 and 1997,  NU and its wholly owned
subsidiaries, The Connecticut Light and Power Company (CL&P),  Public Service
Company of New Hampshire (PSNH) and Western Massachusetts Electric Company
(WMECO), reserved for these unavoidable incremental costs that they expected to
incur to meet NRC standards.  The SEC advised NU, CL&P, PSNH and WMECO to
reflect these costs as they are incurred. While NU and its independent auditors,
Arthur Andersen LLP, believed the accounting was required by, and was in
accordance with, generally accepted accounting principles, NU has agreed to
adjust its accounting for nuclear compliance costs and amend its 1996 and 1997
Form 10-K filings.  The financial statements in this report have been restated
to reflect the change in accounting.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    A. ABOUT WESTERN MASSACHUSETTS ELECTRIC COMPANY
       Western Massachusetts Electric Company and Subsidiary (WMECO or the
       company), CL&P, Holyoke Water Power Company (HWP), PSNH and North
       Atlantic Energy Corporation (NAEC) are the operating subsidiaries
       comprising the Northeast Utilities system (the NU system) and are
       wholly owned by NU.

       The NU system furnishes franchised retail electric service in
       Connecticut, New Hampshire and western Massachusetts through CL&P, PSNH,
       WMECO and HWP.  The fifth wholly owned subsidiary, NAEC, sells all of
       its entitlement to the capacity and output of the Seabrook nuclear power
       plant (Seabrook) to PSNH. In addition to its franchised retail service,
       the NU system furnishes firm and other wholesale electric services to
       various municipalities and other utilities, and participates in limited
       retail access programs, providing off-system retail electric service.
       The NU system serves about 30 percent of New England's electric needs
       and is one of the 25 largest electric utility systems in the country as
       measured by revenues.

       Other wholly owned subsidiaries of NU provide support services for the
       NU system companies and, in some cases, for other New England utilities.
       Northeast Utilities Service Company (NUSCO) provides centralized
       accounting, administrative, information resources, engineering,
       financial, legal, operational, planning, purchasing and other services
       to the NU system companies. Northeast Nuclear Energy Company (NNECO)
       acts as agent for the NU system companies and other New England
       utilities in operating the Millstone nuclear generating facilities. In
       addition, CL&P and WMECO each have established a special purpose
       subsidiary whose business consists of the purchase and resale of
       receivables.  For information regarding WMECO's subsidiary, see Note 11,
       "Sale of Customer Receivables and Accrued Utility Revenues."

    B. PRESENTATION
       The consolidated financial statements of WMECO include the accounts of
       its wholly owned subsidiary.  Significant intercompany transactions have
       been eliminated in consolidation.

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

       Certain reclassifications of prior years' data have been made to conform
       with the current year's presentation.

       All transactions among affiliated companies are on a recovery of cost
       basis which may include amounts representing a return on equity and are
       subject to approval by various federal and state regulatory agencies.

    C. PUBLIC UTILITY REGULATION
       NU is registered with the Securities and Exchange Commission (SEC) as a
       holding company under the Public Utility Holding Company Act of 1935
       (1935 Act).  NU and its subsidiaries, including WMECO, are subject to
       the provisions of the 1935 Act. Arrangements among the NU system
       companies, outside agencies and other utilities covering inter-
       connections, interchange of electric power and sales of utility property
       are subject to regulation by the Federal Energy Regulatory Commission
       (FERC) and/or the SEC.  WMECO is subject to further regulation for
       rates, accounting, and other matters by the FERC and/or the applicable
       state regulatory commissions.

       For information regarding proposed changes in the nature of industry
       regulation, see Note 12A, "Commitments and Contingencies - Restructuring
       and Rate Matters."

    D. NEW ACCOUNTING STANDARDS
       The Financial Accounting Standards Board (FASB) issued Statement of
       Financial Accounting Standards (SFAS) 129, "Disclosure of Information
       about Capital Structure." SFAS 129 establishes standards for disclosing
       information about an entity's capital structure.  WMECO's current
       disclosures are consistent with the requirements of SFAS 129.

       During June 1997, the FASB issued SFAS 130, "Reporting Comprehensive
       Income" and SFAS 131, "Disclosures about Segments of an Enterprise and
       Related Information." SFAS 130 establishes standards for the reporting
       and disclosure of comprehensive income.  To date, WMECO has not had
       material transactions that would be required to be reported as
       comprehensive income.  SFAS 131 determines the standards for reporting
       and disclosing qualitative and quantitative information about a
       company's operating segments. This information includes segment profit
       or loss, certain segment revenue and expense items and segment assets
       and a reconciliation of these segment disclosures to corresponding
       amounts in the company's general purpose financial statements. WMECO
       currently evaluates management performance using a cost-based budget,
       and the information required by SFAS 131 is not available.  Therefore,
       these disclosure requirements are not applicable.  Management believes
       that the implementation of SFAS 130 and SFAS 131 will not have a
       material impact on WMECO's current disclosures.

       See Note 11, "Sale of Customer Receivables and Accrued Utility
       Revenues," and Note 12C, "Commitments and Contingencies -- Environmental
       Matters," for information on other newly issued accounting and reporting
       standards related to those specific areas.

    E. INVESTMENTS AND JOINTLY OWNED ELECTRIC UTILITY PLANT
       Regional Nuclear Generating Companies:  WMECO owns common stock of four
       regional nuclear generating companies (Yankee companies). WMECO's
       investments in the Yankee companies are accounted for on the equity
       basis due to WMECO's ability to exercise significant influence over
       their operating and financial policies.  The Yankee companies, with
       WMECO's ownership interests, are:

       Connecticut Yankee Atomic Power Company (CYAPC) ...............    9.5%
       Yankee Atomic Electric Company (YAEC) .........................    7.0
       Maine Yankee Atomic Power Company (MYAPC) .....................    3.0
       Vermont Yankee Nuclear Power Corporation (VYNPC) ..............    2.5


       WMECO's investments in the Yankee companies at December 31, 1997 are:

                                                         (Thousands of Dollars)

       CYAPC ..............................................      $10,552
       YAEC ...............................................        1,465
       MYAPC ..............................................        2,370
       VYNPC ..............................................        1,354
                                                                 -------
                                                                 $15,741
                                                                 -------


       Each Yankee company owns a single nuclear generating unit. Under the
       terms of the contracts with the Yankee companies, the shareholders-
       sponsors are responsible for their proportionate share of the costs of
       each unit, including decommissioning.  The energy and capacity costs
       from VYNPC and nuclear decommissioning costs of the Yankee companies
       that have been shut down are billed as purchased power to WMECO.

       The electricity produced by the Vermont Yankee nuclear generating
       facility (VY) is committed substantially on the basis of ownership
       interests and is billed pursuant to contractual agreements.  YAEC's,
       CYAPC's and MYAPC's nuclear power plants were shut down permanently on
       February 26, 1992, December 4, 1996, and August 6, 1997, respectively.
       Under ownership agreements with the Yankee companies, WMECO may be asked
       to provide direct or indirect financial support for one or more of the
       companies.  For more information on the Yankee companies, see Note 3,
       "Nuclear Decommissioning," and Note 12F, "Commitments and Contingencies
       --Long-Term Contractual Arrangements."

       Millstone 1:  WMECO has a 19 percent joint-ownership interest in
       Millstone 1, a 660-megawatt (MW) nuclear generating unit.  As of
       December 31, 1997 and 1996, plant-in-service included approximately $91
       million and $90.2 million, respectively,  and the accumulated provision
       for depreciation included approximately $40.1 million and $37.2 million,
       respectively, for WMECO's share of Millstone 1.  WMECO's share of
       Millstone 1 expenses is included in the corresponding operating expenses
       on the accompanying Consolidated Statements of Income.

       Millstone 2:  WMECO has a 19 percent joint-ownership interest in
       Millstone 2, a 870-MW nuclear generating unit.  As of December 31, 1997
       and 1996, plant-in-service included approximately $162.4 million and
       $161.4 million, respectively, and the accumulated provision for
       depreciation included approximately $57.6 million and $51.7 million,
       respectively, for WMECO's share of Millstone 2.  WMECO's share of
       Millstone 2 expenses is included in the corresponding operating expenses
       on the accompanying Consolidated Statements of Income.

       Millstone 3:  WMECO has a 12.24 percent joint-ownership interest in
       Millstone 3, a 1,154-MW nuclear generating unit.  As of December 31,
       1997 and 1996, plant-in-service included approximately $378.7 million
       and $377.7 million, respectively, and the accumulated provision for
       depreciation included approximately $110.1 million and $99.8 million,
       respectively, for WMECO's share of Millstone 3.  WMECO's share of
       Millstone 3 expenses is included in the corresponding operating expenses
       on the accompanying Consolidated Statements of Income.

       The three Millstone units are out of service.  NU hopes to return
       Millstone 3 to service in the early spring of 1998 and Millstone 2 three
       to four months after Millstone 3.  Millstone 1 has been placed in
       extended maintenance status.  Management is reviewing its options with
       respect to Millstone 1, including restart, early retirement and other
       options.  In a draft ruling issued in February 1998, the Connecticut
       Department of Public Utility Control (DPUC) determined that Millstone 1
       was no longer "used and useful" and ordered it removed from rate base.
       For more information regarding the Millstone units, see Note 3, "Nuclear
       Decommissioning," and Note 12B, "Commitments and Contingencies - Nuclear
       Performance."
      
    F. DEPRECIATION
       The provision for depreciation is calculated using the straight-line
       method based on estimated remaining lives of depreciable utility
       plant-in-service, adjusted for salvage value and removal costs, as
       approved by the appropriate regulatory agency.

       Except for major facilities, depreciation rates are applied to the
       average plant-in-service during the period.  Major facilities are
       depreciated from the time they are placed in service.  When plant is
       retired from service, the original cost of plant, including costs of
       removal, less salvage, is charged to the accumulated provision for
       depreciation. The depreciation rates for the several classes of electric
       plant-in-service are equivalent to a composite rate of 3.2 percent in
       1997 and 1996 and 3.1 percent in 1995.  See Note 3, "Nuclear
       Decommissioning,"  for information on nuclear plant decommissioning.

       WMECO's nonnuclear generating facilities have limited service lives.
       Plant may be retired in place or dismantled based upon expected future
       needs, the economics of the closure and environmental concerns.  The
       costs of closure and removal are incremental costs and, for financial
       reporting purposes, are accrued over the life of the asset as part of
       depreciation.  At December 31, 1997 and 1996, the accumulated provision
       for depreciation included approximately $3.2 million, respectively,
       accrued for the cost of removal, net of salvage for nonnuclear
       generation property.

    G. REVENUES
       Other than revenues under fixed-rate agreements negotiated with certain
       wholesale, commercial and industrial customers, utility revenues are
       based on authorized rates applied to each customer's use of electricity.
       In general, rates can be changed only through a formal proceeding before
       the appropriate regulatory commission. Regulatory commissions also have
       authority over the terms and conditions of nontraditional rate-making
       arrangements.  At the end of each accounting period, WMECO accrues an
       estimate for the amount of energy delivered but unbilled.

    H. REGULATORY ACCOUNTING AND ASSETS
       The accounting policies of WMECO and the accompanying consolidated
       financial statements conform to generally accepted accounting principles
       applicable to rate-regulated enterprises and reflect the effects of the
       rate-making process in accordance with SFAS 71, "Accounting for the
       Effects of Certain Types of Regulation." Assuming a cost-of-service
       based regulatory structure, regulators may permit incurred costs,
       normally treated as expenses, to be deferred and recovered through
       future revenues. Through their actions, regulators also may reduce or
       eliminate the value of an asset, or create a liability.  If any portion
       of WMECO's operations were no longer subject to the provisions of SFAS
       71, as a result of a change in the cost-of-service based regulatory
       structure or the effects of competition, WMECO would be required to
       write off related regulatory assets and liabilities unless there is a
       formal transition plan which provides for the recovery, through
       established rates, for the collection of approved stranded costs and to
       maintain the cost-of-service basis for the remaining regulated
       operations.  At the time of transition, WMECO would be required to
       determine any impairment to the carrying costs of deregulated plant and
       inventory assets.

       The staff of the SEC has had concerns regarding the appropriateness of
       the utilities' ability to continue application of SFAS 71 for the
       generation portion of their business in a restructured environment.  The
       SEC referred the issue to the Emerging Issues Task Force (EITF) of the
       FASB which reached a consensus and issued "Deregulation of the Pricing
       of Electricity - Issues Related to the Application of FASB Statements
       No. 71 and 101," (EITF 97-4).  The EITF concluded:  (1) the future
       recognition of regulatory assets for the portion of the business that no
       longer qualifies for application of SFAS 71 depends on the regulators'
       treatment of the recovery of those costs and other stranded assets from
       cash flows of other portions of the business still considered to be
       regulated, and (2) a utility should discontinue the application of SFAS
       71 when a legislative and regulatory plan has been enacted, which would
       include transition plans into a competitive environment, and when the
       stranded costs which are subject to future rate recovery are determined.
       EITF 97-4 became effective in August 1997.

       Electric utility industry restructuring within the state of
       Massachusetts will be effective March 1, 1998.  WMECO has submitted its
       proposed restructuring plan to the Massachusetts Department of
       Telecommunications and Energy (DTE), formerly the Massachusetts
       Department of Public Utilities.  If the DTE approves the plan in its
       current form, WMECO would discontinue the application of SFAS 71.
       However,  the restructuring legislation enacted by the state of
       Massachusetts specifically provides for future deferrals and the cost
       recovery of generation-related assets as contemplated under the plan.
       As such, WMECO is not expected to have to write off either its
       generation-related assets or related regulatory assets.  WMECO's
       generation-related regulatory assets were valued at approximately $188
       million at December 31, 1997.  The majority of WMECO's regulatory assets
       are related to its generation business.

       For more information on the WMECO's regulatory environment and the
       impacts of restructuring, see Note 12A, "Commitments and Contingencies-
       Restructuring and Rate Matters," and Management's Discussion and
       Analysis of Financial Condition and Results of Operations (MD&A).

       SFAS 121, "Accounting for the Impairment of Long-Lived Assets and for
       Long-Lived Assets to be Disposed Of," requires the evaluation of long-
       lived assets, including regulatory assets, for impairment when certain
       events occur or when conditions exist that indicate the carrying amounts
       of assets may not be recoverable.  SFAS 121 requires that any long-lived
       assets which are no longer probable of recovery through future revenues
       be revalued based on estimated future cash flows. If this revaluation is
       less than the book value of the asset, an impairment loss would be
       charged to earnings.

       Management continues to believe it is probable that WMECO will recover
       its investments in long-lived assets through future revenues.  This
       conclusion may change in the future as the implementation of
       restructuring plans within Massachusetts will generally require the
       formation of a separate generation entity that will be subject to
       competitive market conditions. As a result, WMECO will be required to
       assess the carrying amounts of its long-lived assets in accordance with
       SFAS 121.

       The components of WMECO's regulatory assets are as follows:

       At December 31,                                      1997       1996
                                                         (Thousands of Dollars)

       Income taxes, net (Note 2I) ..................... $ 63,716    $ 71,519
       Unrecovered contractual obligations
         (Note 3) ......................................   93,628      84,598
       Recoverable energy costs (Note 2J) ..............   26,270      17,510
       Other ...........................................   27,763      37,225

                                                         $211,377    $210,852




    I. INCOME TAXES
       The tax effect of temporary differences (differences between the periods
       in which transactions affect income in the financial statements and the
       periods in which they affect the determination of taxable income) is
       accounted for in accordance with the ratemaking treatment of the
       applicable regulatory commissions. See Note 8, "Income Tax Expense" for
       the components of income tax expense.

       The tax effect of temporary differences, including timing differences
       accrued under previously approved accounting standards, which give rise
       to the accumulated deferred tax obligation is as follows:



       At December 31,                                     1997      1996
                                                        (Restated)(Restated)
                                                       (Thousands of Dollars)

       Accelerated depreciation and
       other plant-related differences ................. $223,038   $218,389

       Regulatory assets - income tax gross up .........   30,175     29,457

       Other ...........................................   (6,760)     2,040

                                                         $246,453   $249,886



    J. RECOVERABLE ENERGY COSTS
       Under the Energy Policy Act of 1992 (Energy Act), WMECO is assessed for
       its proportionate share of the costs of decontaminating and
       decommissioning uranium enrichment plants owned by the United States
       Department of Energy (D&D assessment).  The Energy Act requires that
       regulators treat D&D assessments as a reasonable and necessary current
       cost of fuel, to be fully recovered in rates, like any other fuel cost.
       WMECO is currently recovering these costs through rates.  As of December
       31, 1997, WMECO's total D&D deferrals were approximately $11.3 million.

       WMECO has a fuel adjustment clause (FAC) which includes energy costs
       along with capacity and transmission charges and credits that result
       from short-term transactions with other utilities and from certain FERC-
       approved contracts among the NU system's operating companies.  The
       Massachusetts restructuring legislation will effectively eliminate the
       FAC, effective March 1, 1998.

       On August 20, 1997, WMECO filed with the DTE a joint motion for approval
       of a settlement agreement with the Massachusetts Attorney General which
       allowed WMECO to recover approximately $15.3 million of fuel costs for
       the period September 1997 through February 1998.  Under the current FAC
       rate, WMECO continues to defer significant costs for future recovery.

       At December 31, 1997, WMECO's net recoverable energy costs were
       approximately $26.3 million, which includes approximately $11.3 million
       of costs related to WMECO's share of the D&D assessment.

       For additional information regarding recoverable energy costs see the
       MD&A.

    K. SPENT NUCLEAR FUEL DISPOSAL COSTS
       Under the Nuclear Waste Policy Act of 1982, WMECO must pay the United
       States Department of Energy (DOE) for the disposal of spent nuclear fuel
       and high-level radioactive waste. The DOE is responsible for the
       selection and development of repositories for, and the disposal of,
       spent nuclear fuel and high-level radioactive waste.  Fees for nuclear
       fuel burned on or after April 7, 1983, are billed currently to customers
       and paid to the DOE on a quarterly basis.  For nuclear fuel used to
       generate electricity prior to April 7, 1983 (prior-period fuel), payment
       must be made prior to the first delivery of spent fuel to the DOE.
       Until such payment is made, the outstanding balance will continue to
       accrue interest at the three-month Treasury Bill Yield Rate.  At
       December 31, 1997, fees due to the DOE for the disposal of prior-period
       fuel were approximately $39.0 million, including interest costs of $23.4
       million.

       The DOE was originally scheduled to begin accepting delivery of spent
       fuel in 1998.  However, delays in identifying a permanent storage site
       have continually postponed plans for the DOE's long-term storage and
       disposal site.   Extended delays or a default by the DOE could lead to
       consideration of costly alternatives.  The company has primary
       responsibility for the interim storage of its spent nuclear fuel.
       Current capability to store spent fuel at Millstone 1 and 2 are
       estimated to be adequate until 2004.  Storage facilities for Millstone 3
       are expected to be adequate for the projected life of the unit.  Meeting
       spent fuel storage requirements beyond these periods could require new
       and separate storage facilities, the costs for which have not been
       determined.

       In November 1997, the U.S. District Court of Appeals for the D.C.
       Circuit ruled that the lack of an interim storage facility does not
       excuse the DOE  from meeting its contractual obligation to begin
       accepting spent nuclear fuel no later than January 31, 1998.  Currently,
       the DOE has not taken the spent nuclear fuel as scheduled and, as a
       result, may have to pay contract damages.  The ultimate outcome of this
       legal proceeding is uncertain at this time.

3. NUCLEAR DECOMMISSIONING

   Millstone:  WMECO's nuclear power plants have service lives that are
   expected to end during the years 2010 through 2025.  Upon retirement, these
   units must be decommissioned. Current decommissioning studies concluded that
   complete and immediate dismantlement at retirement continues to be the most
   viable and economic method of decommissioning the three Millstone units.
   Decommissioning studies are reviewed and updated periodically to reflect
   changes in decommissioning requirements, costs, technology and inflation.

   The estimated cost of decommissioning WMECO's ownership share of
   Millstone 1, 2 and 3, in year-end 1997 dollars, is $91.7 million, $82.1
   million and $67.8 million, respectively. The Millstone units decommissioning
   costs will be increased annually by their respective escalation rates.
   Nuclear decommissioning costs are accrued over the expected service life of
   the units and are included in depreciation expense on the Consolidated
   Statements of Income. Nuclear decommissioning costs amounted to $6.2 million
   in 1997 and 1996 and $5.0 million in 1995.  Nuclear decommissioning, as a
   cost of removal, is included in the accumulated provision for depreciation
   on the Consolidated Balance Sheets.  At December 31, 1997 and 1996, the
   balance in the accumulated reserve for depreciation amounted to $102.7
   million and $83.6 million, respectively.

   WMECO has established external decommissioning trusts through a trustee for
   its portion of the costs of decommissioning Millstone 1, 2 and 3.  Funding
   of the estimated decommissioning costs assumes levelized collections for the
   Millstone units and after-tax earnings on the Millstone decommissioning
   funds of approximately 5.5 percent.

   As of December 31, 1997, WMECO has collected, through rates, $59.7 million
   toward the future decommissioning costs of its share of the Millstone units,
   all of which has been transferred to external decommissioning trusts.
   Earnings on the decommissioning trusts increase the decommissioning trust
   balance and the accumulated reserve for depreciation. Unrealized gains and
   losses associated with the decommissioning trusts also impact the balance of
   the trust and the accumulated reserve for depreciation.

   Changes in requirements or technology, the timing of funding or dismantling,
   or adoption of a decommissioning method other than immediate dismantlement 
   would change decommissioning cost estimates and the amounts required to be
   recovered.  WMECO attempts to recover sufficient amounts through its allowed
   rates to cover its expected decommissioning costs.  Only the portion of
   currently estimated total decommissioning costs that has been accepted by
   regulatory agencies is reflected in rates of WMECO.  Based on present
   estimates and assuming its nuclear units operate to the end of their
   respective license periods, WMECO expects that the decommissioning trusts
   will be substantially funded when the units are retired from service.

   Millstone 1 has been placed in extended maintenance status while management
   is reviewing its options with respect to the unit.  These include restart,
   early retirement and other options.  Relating to management's consideration
   of the option to immediately retire Millstone 1 are certain Connecticut state
   law issues which relate to WMECO as minority owner. In its four-year rate
   review proceeding, the DPUC noted that CL&P may not be able to obtain its
   remaining investment in Millstone 1 if it were to determine that the unit had
   been prematurely shut down due to management imprudence.  Additionally, there
   is a Connecticut statute which may limit CL&P's ability to collect future
   decommissioning charges related to Millstone 1 if Millstone 1 were to be
   terminated before the end of its expected life.

   At December 31, 1997, WMECO's net unrecovered Millstone 1 plant costs were
   $50.9 million and the remaining unrecovered decommissioning costs were
   approximately $44 million.

   Yankee Companies:  VYNPC owns and operates a nuclear generating unit with  a
   service life that is expected to end in 2012.  WMECO's ownership share of
   estimated costs, in year-end 1997 dollars, of decommissioning this unit is
   $12.6 million.

   On August 6, 1997, the board of directors of MYAPC voted unanimously to
   cease permanently the production of power at its nuclear generating facility
   (MY).  The NU system companies had relied on MY for approximately one
   percent of their capacity.  During November 1997, MYAPC filed an amendment
   to its power contracts clarifying the obligations of its purchasing
   utilities following the decision to cease power production.  During January
   1998, the FERC accepted the amendments and proposed rates, subject to
   refund. At December 31, 1997, the remaining estimated obligation, including
   decommissioning, amounted to approximately $867.2 million, of which WMECO's
   share was approximately $26.0 million.

   On December 4, 1996, the board of directors of CYAPC voted unanimously to
   cease permanently the production of power at its nuclear generating plant
   (CY).  During 1996, the NU system companies had relied on CY for
   approximately three percent of their capacity.  During late December 1996,
   CYAPC filed an amendment to its power contracts clarifying the obligations
   of its purchasing utilities following the decision to cease power
   production.  On February 27, 1997, the FERC approved an order for hearing
   which, among other things, accepted CYAPC's contract amendment.  The new
   rates became effective March 1, 1997, subject to refund.  At December 31,
   1997, the remaining estimated obligation, including decommissioning,
   amounted to $619.9 million, of which WMECO's share was approximately $58.9
   million.

   YAEC is in the process of decommissioning its nuclear facility. At December
   31, 1997, the estimated remaining costs, including decommissioning, amounted
   to $124.4 million, of which WMECO's share was approximately $8.7 million.

   Under the terms of the contracts with MYAPC, CYAPC and YAEC, the
   shareholder-sponsor companies, including WMECO, are responsible for their
   proportionate share of the costs of the units, including decommissioning.
   Management expects that WMECO will continue to be allowed to recover these
   costs from its customers.  Accordingly, WMECO has recognized these costs as
   regulatory assets, with corresponding obligations.

   Proposed Accounting: The staff of the SEC has questioned certain current
   accounting practices of the electric utility industry, including WMECO,
   regarding the recognition, measurement and classification of decommissioning
   costs for nuclear generating units in the financial statements. In response
   to these questions, the FASB has agreed to review the accounting for closure
   and removal costs, including decommissioning.  If current electric utility
   industry accounting practices for nuclear power plant decommissioning are
   changed, the annual provision for decommissioning could increase relative to
   1997, and the estimated cost for decommissioning could be recorded as a
   liability (rather than as accumulated depreciation), with recognition of an
   increase in the cost of the related nuclear power plant.  Management
   believes that WMECO will continue to be allowed to recover decommissioning
   costs through rates.

4. SHORT-TERM DEBT

   Limits: The amount of short-term debt borrowings that may be incurred by
   WMECO is subject to periodic approval by either the SEC under the 1935 Act
   or by the DTE.  SEC authorization allowed WMECO, as of January 1, 1998, to
   incur short-term borrowings up to a maximum of $150 million. In addition,
   the charter of WMECO contains a provision which restricts the total amount
   of unsecured debt that it may borrow at any one time.  As of January 1,
   1998, this charter provision allowed WMECO to incur unsecured borrowings,
   whether short-term or long-term, up to a maximum of approximately $114
   million.

   Credit Agreements:  In May 1997, because of the potential for NU and CL&P to
   violate their various financial ratio tests, NU amended the three-year
   revolving credit agreement (Credit Agreement) with a group of 12 banks.
   Under the amended Credit Agreement, CL&P and WMECO are able to borrow,
   subject to the availability of first mortgage bond collateral, up to $313.75
   million and $150 million, respectively.  At December 31, 1997, CL&P and
   WMECO have issued first mortgage bonds to enable borrowings under this
   facility up to a maximum of $225 million and $90 million,  respectively.
   NU, which cannot issue first mortgage bonds, will be able to borrow up to
   $50 million if NU consolidated, CL&P and WMECO each meet certain interest
   coverage tests for two consecutive quarters.  In addition, CL&P and WMECO
   each must meet certain minimum quarterly financial ratios to access the
   Credit Agreement.  Both CL&P and WMECO satisfied these tests for the quarter
   ending December 31, 1997.  The overall limit for all of the borrowing system
   companies under the entire Credit Agreement is $313.75 million.  The
   companies are obligated to pay a facility fee of .50 percent per annum of
   each bank's total commitment under this Credit Agreement which will expire
   in November 1999.  At December 31, 1997 and 1996, there were $50 million and
   $27.5 million, respectively, in borrowings under this Credit Agreement.  Of
   these borrowings, $15 million were borrowed by WMECO in 1997 and none were
   borrowed by WMECO in 1996.

   In addition to the Credit Agreement, NU, CL&P, WMECO, HWP and The Rocky
   River Realty Company (RRR) have various revolving credit lines through
   separate bilateral credit agreements. Under this facility, four banks
   maintain commitments to the respective companies totaling $56.25 million.
   NU, CL&P and WMECO may borrow up to the aggregate $56.25 million, whereas
   HWP and RRR may borrow up to their SEC or board authorized short-term debt
   limit of $5 million and $22 million, respectively.  Under the terms of this
   facility, the companies are obligated to pay a facility fee of .15 percent
   per annum of each bank's total commitment.  These commitments will expire in
   December  1998.   At December 31, 1997 and 1996, there were no borrowings
   and $11.3 million in borrowings, respectively, under this facility.

   Under the credit facilities discussed above, WMECO may borrow funds on a
   short-term revolving basis under its respective agreements, using either
   fixed-rate loans or standby loans.  Fixed rates are set using competitive
   bidding. Standby loans are based upon several alternative variable rates.
   The weighted average annual interest rate on WMECO's notes payable to banks
   outstanding on December 31, 1997 was 6.95 percent. WMECO had no borrowings
   under these facilities at December 31, 1996.

   Money Pool:  Certain subsidiaries of NU, including WMECO, are members of the
   Northeast Utilities System Money Pool (Pool).  The Pool provides a more
   efficient use of the cash resources of the system, and reduces outside
   short-term borrowings.  NUSCO administers the Pool as agent for the member
   companies.  Short-term borrowing needs of the member companies are first met
   with available funds of other member companies, including funds borrowed by
   NU parent.  NU parent may lend to the Pool but may not borrow.  Funds may be
   withdrawn from or repaid to the Pool at any time without prior notice.
   Investing and borrowing subsidiaries receive or pay interest based on the
   average daily Federal Funds rate.  However, borrowings based on loans from
   NU parent bear interest at NU parent's cost and must be repaid based upon
   the terms of NU parent's original borrowing.  At December 31, 1997 and 1996,
   WMECO had $14.4 million and $47.4 million, respectively, of borrowings
   outstanding from the Pool. The interest rate on borrowings from the Pool at
   December 31, 1997 and 1996 was 5.8 percent and 6.3 percent, respectively.

   Maturities of short-term debt obligations were for periods of three months
   or less.

   For further information on short-term debt, including the ability to access
   these agreements, see the MD&A.

5. PREFERRED STOCK NOT SUBJECT TO MANDATORY REDEMPTION

   Details of preferred stock not subject to mandatory redemptions are:


                         December 31    Shares
                            1997      Outstanding
                         Redemption   December 31,        December 31,
   Description              Price        1997        1997     1996      1995
                                                      (Thousands of Dollars)
   7.72% Series B
     of 1971 ...........   $103.51      200,000    $20,000   $20,000   $20,000
   1988 Adjustable
    Rate DARTS ........        -           -          -         -       33,500
   Total preferred
     stock not subject
      to mandatory
     redemption ........                           $20,000   $20,000   $53,500

   All or any part of each outstanding series of preferred stock may be
   redeemed by the company at any time at established redemption prices plus
   accrued dividends to the date of redemption.


6. PREFERRED STOCK SUBJECT TO MANDATORY REDEMPTION

   Details of preferred stock subject to mandatory redemption are:

                          December 31    Shares
                             1997      Outstanding
                          Redemption   December 31,         December 31,
   Description              Price*        1997        1997      1996      1995
                                                       (Thousands of Dollars)

   7.60% Series
     of 1987 ...........   $25.64       840,000     $21,000   $21,000   $24,000

   Less preferred stock to
    be redeemed within one
    year, net of reacquired
    stock ..............                 60,000       1,500      -        1,500

   Total preferred stock
    subject to mandatory
    redemption .........                            $19,500   $21,000   $22,500

   *Redemption price reduces in future years.

   The minimum sinking-fund provisions of the 1987 Series subject to mandatory
   redemption at December 31, 1997, for the years 1998 through 2002 is $1.5
   million per year. In case of default on sinking-fund payments, no payments
   may be made on any junior stock by way of dividends or otherwise (other than
   in shares of junior stock) so long as the default continues.  If the company
   is in arrears in the payment of dividends on any outstanding shares of
   preferred stock, the company would be prohibited from redemption or purchase
   of less than all of the preferred stock outstanding.  All or part of the
   7.60% Series of 1987 may be redeemed by the company at any time at an
   established redemption price plus accrued dividends to the date of
   redemption subject to certain refunding limitations.


7.   LONG-TERM DEBT

     Details of long-term debt outstanding are:
                                                               December 31,
                                                             1997        1996
                                                         (Thousands of Dollars)
     First Mortgage Bonds:

        5 3/4%         Series F, due 1997...........      $   -      $ 14,700
        6 3/4%         Series G, due 1998...........         9,800      9,800
        6 1/4%         Series X, due 1999...........        40,000     40,000
        6 7/8%         Series W, due 2000...........        60,000     60,000
        7 3/8%         Series B, due 2001...........        60,000       -
        7 3/4%         Series V, due 2002...........        85,000     85,000
        7 3/4%         Series Y, due 2024...........        50,000     50,000
     Total First Mortgage Bonds.....................       304,800    259,500

     Pollution Control Notes:
      Tax Exempt Variable Series A, due 2028........        53,800     53,800
     Fees and interest due for spent
      fuel disposal costs (Note 2K).................        39,045     37,055
     Less:  Amounts due within one year.............         9,800     14,700
      Unamortized premium and discount, net.........          (996)      (913)

     Long-term debt, net............................      $386,849   $334,742


     Long-term debt maturities and cash sinking-fund requirements on debt
     outstanding at December 31, 1997 for the years 1998 through 2002 are
     approximately $9.8 million, $40 million, $60 million, $60 million and $85
     million, respectively.  In addition, there are annual one-percent sinking-
     and improvement-fund requirements, currently amounting to $1.5 million for
     1998 and 1999 and $900 thousand for 2000 through 2002.  Such sinking- and
     improvement-fund requirements may be satisfied by the deposit of cash or
     bonds by certification of property additions.

     All or any part of each outstanding series of first mortgage bonds may be
     redeemed by WMECO at any time at established redemption prices plus accrued
     interest to the date of redemption, except certain series which are subject
     to certain refunding limitations during their respective initial five-year
     redemption periods.

     Essentially all of WMECO's utility plant is subject to the lien of its
     first mortgage bond indenture.  As of December 31, 1997 and 1996, WMECO has
     secured $53.8 million of pollution control notes with second mortgage liens
     on Millstone 1, junior to the liens of its first mortgage bond indenture.
     The average effective interest rate on the variable-rate pollution control
     notes was 3.5 percent for 1997 and 3.3 percent for 1996.

8.   INCOME TAX EXPENSE

     The components of the federal and state income tax provisions
     (credited)/charged to operations are:


     For the Years Ended December 31,            1997        1996         1995
                                              (Restated)  (Restated)
                                                  (Thousands of Dollars)
      Current income taxes:
        Federal............................   $(14,277)    $ 7,007      $ 7,419
        State..............................       (635)      1,358        2,961
          Total current....................    (14,912)      8,365       10,380


      Deferred income taxes, net:
        Federal............................          3       2,054        4,130
        State..............................        210         609        1,003
          Total deferred...................        213       2,663        5,133


      Investment tax credits, net..........     (1,469)     (1,468)      (1,715)
      Total income tax (credit)/
        expense............................   $(16,168)    $ 9,560      $13,798


     The components of total income tax expense are classified as follows:

      Income taxes charged to
        operating expenses.................   $(15,142)    $10,628      $14,060
      Other income taxes ..................     (1,026)     (1,068)        (262)

      Total income tax (credit)/
        expense............................   $(16,168)     $9,560      $13,798


     Deferred income taxes are comprised of the tax effects of temporary
     differences as follows:


     For the Years Ended December 31,           1997         1996          1995
                                            (Restated)    (Restated)
                                                    (Thousands of Dollars)
     Depreciation, leased nuclear        
       fuel, settlement credits,
       and disposal costs...............      $ 1,407      $    32       $9,066
     Energy adjustment clause...........        3,115        4,102       (1,549)
     Demand side management.............          321        1,557       (1,184)
     Nuclear plant deferrals............       (3,431)      (2,258)       2,468
     Pension............................          999          (57)        (482)
     Bond redemptions...................         (535)        (502)        (572)
     Other.............................        (1,663)        (211)      (2,614)
     Deferred income taxes, net........        $  213      $ 2,663       $5,133


A reconciliation between income tax expense and the expected tax expense at the
applicable statutory rate is as follows:


For the Years Ended December 31,            1997          1996           1995
                                         (Restated)    (Restated)
                                                  (Thousands of Dollars)

Expected federal income tax at
  35 percent of pretax income for........ $(15,270)       $7,076       $18,526
Tax effect of differences:
  Depreciation...........................    1,352         2,280         2,173
  Amortization of regulatory assets......    1,916         1,029         1,665
  Investment tax credit amortization.....   (1,469)       (1,468)       (1,715)
  State income taxes, net of                           
    federal benefit......................     (225)        1,279         2,577
  Adjustment for prior years' taxes......     (967)         -           (7,702)
  Dividends received reduction...........     (408)         (378)         (481)
  Other, net.............................   (1,097)         (258)       (1,245)
Total income tax (credit)/expense........ $(16,168)       $9,560       $13,798

9. LEASES

   WMECO and CL&P may finance up to $400 million of nuclear fuel for Millstone
   1 and 2 and their respective shares of the nuclear fuel for Millstone 3
   under the Niantic Bay Fuel Trust (NBFT) capital lease agreement which is
   scheduled to expire July 31, 1998.  The NBFT capital lease agreement, which
   was amended in February 1998, requires CL&P and WMECO to secure their
   obligation to repay the NBFT with up to $90 million of first mortgage bonds.
   CL&P and WMECO will issue these bonds by May 1998.

   WMECO and CL&P make quarterly lease payments for the cost of nuclear fuel
   consumed in the reactors based on a units-of-production method at rates
   which reflect estimated kilowatt hours of energy provided plus financing
   costs associated with the fuel in the reactors.  Upon permanent discharge
   from the reactors, ownership of the nuclear fuel transfers to WMECO and
   CL&P.  WMECO has also entered into lease agreements, some of which may be
   capital leases, for the use of data processing and office equipment,
   vehicles, nuclear control room simulators and office space.  The provisions
   of these lease agreements generally provide for renewal options.  The
   following rental payments have been charged to expense:

     Year                     Capital Leases   Operating Leases

     1997   .....................$ 1,820,000    $5,968,000
     1996   .......................3,598,000     6,410,000
     1995   ......................12,553,000     6,398,000

   Interest included in capital lease rental payments was $1,820,000 in 1997,
   $1,858,000 in 1996, and $1,954,000 in 1995.

   Future minimum rental payments, excluding executory costs such as property
   taxes, state use taxes, insurance and maintenance, under long-term
   noncancelable leases, as of December 31, 1997, are:

     Year                                Capital Leases       Operating Leases
                                               (Thousands of Dollars)

     1998...........................       $32,700                 $ 3,700
     1999...........................            36                   3,400
     2000...........................            36                   3,100
     2001...........................            36                   2,800
     2002...........................            36                   2,500
     After 2002.....................            70                  18,600

     Future minimum lease
       payments.....................        32,914                 $34,100

     Less amount
       representing
       interest.....................            14

     Present value of
       future minimum
       lease payments...............       $32,900



10.   EMPLOYEE BENEFITS

     A.   PENSION BENEFITS

          The NU system's subsidiaries participate in a uniform noncontributory
          defined benefit retirement plan covering all regular NU system
          employees.  Benefits are based on years of service and the employees'
          highest eligible compensation during 60 consecutive months of
          employment.  WMECO's direct portion of the NU system's pension credit,
          part of which was credited to utility plant, approximated $(5.7)
          million in 1997, $(2.0) million in 1996 and $(2.7) million in 1995.
          WMECO's pension (credits)/costs for 1997, 1996 and 1995 included
          approximately $(529) thousand, $1.0 million and $0.0 million,
          respectively, related to workforce reduction programs.

          Currently, WMECO funds annually an amount at least equal to that which
          will satisfy the requirements of the Employee Retirement Income
          Security Act and the Internal Revenue Code.  Pension costs are
          determined using market-related values of pension assets.  Pension
          assets are invested primarily in domestic and international equity
          securities and bonds.


          The components of net pension credit for WMECO are:

          For the Years Ended December 31,        1997      1996          1995
                                                    (Thousand of Dollars)

          Service cost.......................   $ 1,346    $ 2,932     $ 1,645
          Interest cost......................     7,858      7,786       7,757
          Return on plan assets..............   (31,874)   (22,174)    (29,798)
          Net amortization...................    16,944      9,458      17,669

          Net pension (credit)...............   $(5,726)   $(1,998)    $(2,727)


          For calculating pension cost, the following assumptions were used:


          For the Years Ended December 31,        1997       1996        1995

          Discount rate......................     7.75%      7.50%       8.25%
          Expected long-term rate        
           of return.........................     9.25       8.75        8.50
          Compensation/progression rate......     4.75       4.75        5.00


          The following table represents the plan's funded status reconciled to
          the Consolidated Balance Sheets:

          At December 31,                             1997             1996
                                                    (Thousands of Dollars)
          Accumulated benefit obligation,
            including vested benefits at
            December 31, 1997 and 1996 of
            $(87,278,000) and $(85,094,000),
            respectively ......................    $( 93,555)       $( 91,170)

          Projected benefit obligation.........    $(109,536)       $(107,816)
          Market value of plan assets..........      181,028          157,863
          Market value in excess of
            projected benefit obligation.......       71,492           50,047
          Unrecognized transition amount.......       (1,727)          (1,963)
          Unrecognized prior service costs.....        1,142            1,213
          Unrecognized net gain................      (62,370)         (46,486)
          Prepaid pension asset ...............     $  8,537         $  2,811


          The following actuarial assumptions were used in calculating
          the plan's year-end funded status:

          At December 31,                              1997               1996

          Discount rate............................    7.25%              7.75%
          Compensation/progression rate............    4.25               4.75



     B.   POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

          The NU system's subsidiaries provide certain health care benefits,
          primarily medical and dental, and life insurance benefits through a
          benefit plan to retired employees (referred to as SFAS 106 benefits).
          These benefits are available for employees retiring from the company
          who have met specified service requirements.  For current employees
          and certain retirees, the total SFAS 106 benefit is limited to two
          times the 1993 per-retiree health care cost.  The SFAS 106 obligation
          has been calculated based on this assumption. WMECO's direct portion
          of SFAS 106 benefits, part of which were deferred or charged to
          utility plant, approximated $2.8 million in 1997, $3.8 million in
          1996, and $4.4 million in 1995.  WMECO is funding SFAS 106
          postretirement costs through external trusts.  WMECO is funding, on an
          annual basis, amounts that have been rate-recovered and which also are
          tax deductible under the Internal Revenue Code.  The trust assets are
          invested primarily in equity securities and bonds.

          The components of health care and life insurance costs are:

          For the Years Ended December 31,         1997       1996         1995

                                                   (Thousands of Dollars)

          Service cost........................   $  355    $    490     $   490
          Interest cost.......................    2,011       2,236       2,544
          Return on plan assets...............   (2,088)       (883)       (718)
          Amortization of unrecognized
            transition obligation.............    1,641       1,641       1,641
          Other amortization, net.............      868         353         473
          Net health care and life
            insurance cost....................   $2,787      $3,837      $4,430


          For calculating WMECO's SFAS 106 benefit costs, the following
          assumptions were used:


          For the Years Ended December 31,        1997        1996        1995


          Discount rate.......................    7.75%       7.50%       8.00%
          Long-term rate of return -
            Health assets, net of tax.........    6.00        5.25        5.00
            Life assets.......................    9.25        8.75        8.50

          The following table represents the plan's funded status
          reconciled to the Consolidated Balance Sheets:



          At December 31,                                    1997       1996
                                                          (Thousands of Dollars)
          Accumulated postretirement benefit
          obligation of:

           Retirees.....................................   $(23,123)  $(24,614)
           Fully eligible active employees..............        (84)       (28)
           Active employees not eligible to retire......     (4,619)    (5,449)
          Total accumulated postretirement
            benefit obligation..........................    (27,826)   (30,091)

          Market value of plan assets...................     12,838     10,215

          Accumulated postretirement benefit
            obligation in excess of plan assets.........    (14,988)   (19,876)

          Unrecognized transition amount................     24,618     26,259

          Unrecognized net gain.........................     (9,630)    (6,765)

          Accrued postretirement benefit liability......    $  -       $  (382)




          The following actuarial assumptions were used in calculating the
          plan's year-end funded status:


          At December 31,                                   1997         1996

          Discount rate.................................    7.25%        7.75%
          Health care cost trend rate (a)...............    5.76         7.23



         (a) The annual growth in per capita cost of covered health care
             benefits was assumed to decrease to 4.40 percent by 2001.

          The effect of increasing the assumed health care cost trend rate by
          one percentage point in each year would increase the accumulated
          postretirement benefit obligation as of December 31, 1997, by $1.7
          million and the aggregate of the service and interest cost components
          of net periodic postretirement benefit cost for the year then ended by
          $131 thousand.  The trust holding the health plan assets is subject to
          federal income taxes at a 39.6 percent tax rate.


          WMECO currently is recovering SFAS 106 costs through rates.

11.  SALE OF CUSTOMER RECEIVABLES AND ACCRUED UTILITY REVENUES

     During 1996, WMECO entered into an agreement to sell up to $40 million of
     undivided ownership interests in eligible customer receivables and accrued
     utility revenues (receivables).

     The FASB issued SFAS 125, "Accounting for Transfers and Servicing of
     Financial Assets and Extinguishments of Liabilities," in June, 1996. SFAS
     125 became effective on January 1, 1997, and establishes, in part, criteria
     for concluding whether a transfer of financial assets in exchange for
     consideration should be accounted for as a sale or as a secured borrowing.
     During May 1997, WMECO had restructured its sales agreement to comply with
     the conditions of SFAS 125 and account for transactions occurring under
     this program as a sale of assets.  WMECO established a special purpose,
     wholly owned subsidiary whose business consists of the purchase and resale
     of receivables.  For receivables sold, WMECO has retained collection
     responsibilities as agent for the purchaser under WMECO's agreement.  As
     collections reduce previously sold receivables, new receivables may be
     sold.  At December 31, 1997, approximately $20 million of receivables had
     been sold to a third-party purchaser by WMECO, through the use of its
     special purpose, wholly owned subsidiary, WMECO Receivables Corporation
     (WRC).  All receivables transferred to WRC are assets owned by WRC and are
     not available to pay WMECO's creditors.

     For WRC's sales agreement with the third-party purchaser, the receivables
     were sold with limited recourse.  WRC's sales agreement provides for a
     formula-based loss reserve in which additional receivables may be assigned
     to the third-party purchaser for costs such as bad debt. The third-party
     purchaser absorbs the excess amount in the event that actual loss
     experience exceeds the loss reserve.  At December 31, 1997 approximately
     $3.0 million of assets had been designated as collateral by WRC. This
     amount represents the formula-based amount of credit exposure at December
     31, 1997.  Historical losses for bad debt for WMECO have been substantially
     less.

     During December  1997, Moody's Investors Service downgraded the rating on
     WMECO's first mortgage bonds.  This downgrade brought WMECO's bond ratings
     to a level at which the sponsor of WMECO's accounts receivable program can
     take various actions, in its discretion, which would have the practical
     effect of limiting WMECO's ability to utilize the facility.  To date, the
     sponsor has not notified WMECO that it will elect to exercise those rights,
     and the program is functioning in its normal mode.  The WMECO accounts
     receivable program is terminable if WMECO's first mortgage bond credit
     ratings experience one more level of downgrade. CL&P's accounts receivable
     program could be terminated if its senior secured debt is downgraded two
     more steps from its current ratings.

     Concentrations of credit risk to the purchaser under WMECO's agreement with
     respect to the receivables are limited due to WMECO's diverse customer base
     within its service territory.

     For additional information on the accounts receivable program and WMECO's
     ability to utilize this program, see the MD&A.

12. COMMITMENTS AND CONTINGENCIES

    A.    RESTRUCTURING AND RATE MATTERS
          During November 1997, the state of  Massachusetts enacted a
          comprehensive electric utility industry restructuring bill
          (legislation).  On December 31, 1997, WMECO filed its restructuring
          plan with the DTE, as required by the legislation.  The WMECO
          restructuring plan describes the process by which WMECO will,
          beginning March 1, 1998, initiate a ten percent rate reduction for all
          customer rate classes and allow customers to choose their energy
          supplier. As part of the plan, the DTE authorized recovery of certain
          strandable above-market costs (strandable costs).  The legislation
          gives the DTE the authority to determine the amount of strandable
          costs that will be eligible for recovery by utilities.  Costs which
          will qualify as strandable costs and be eligible for recovery include,
          but are not limited to, certain above-market costs associated with
          generating facilities, costs associated with long-term commitments to
          purchase power at above-market prices from small power producers and
          nonutility generators, and regulatory assets and associated
          liabilities related to the generation portion of WMECO's business.

          Under the statute, if a distribution company claims that it is unable
          to meet a price reduction of ten percent initially and 15 percent by
          September 1, 1999, the distribution company may so state to the DTE
          and the DTE is provided with the authority to "explore all possible
          mechanisms and options within the limits of the constitution" to
          achieve the mandated rate reductions.  The statute indicates that
          allowing a substitute company to provide standard offer service is one
          option that can be considered by the DTE.

          The costs of transitioning to competition will be mitigated through
          several steps, including divesting WMECO's non-nuclear generating
          assets at an auction to be held as soon as June 1998, and
          securitization of approximately $500 million in strandable costs by
          September 30, 1998.  NU presently expects to participate, through a
          competitive affiliate, in the competitive bid process for WMECO's
          generation resources.  Any net proceeds in excess of book value
          received from the divestiture of these units will be used to mitigate
          strandable costs.  As required by the legislation, WMECO will continue
          to operate and maintain its transmission and local distribution
          network and deliver electricity to all customers.

          As noted above, the legislation has authorized Massachusetts utilities
          to finance a portion of the strandable costs through securitization,
          using rate reduction bonds.  A separate transition charge will be
          collected over the life of the bonds to recover principal, interest
          and issuance costs.

          WMECO's ability to recover its strandable costs will depend on several
          factors, which include, but are not limited to, continuous recovery of
          the costs over the transitional period supported by the legislation,
          the aggregate amount of strandable  costs which the company will be
          allowed to recover and the market price of electricity.  Management
          believes that the company will recover its strandable costs. However,
          a change in one or more of these factors could affect the recovery of
          strandable costs and may result in a loss to the company.

          FERC Rate Proceedings:  For information regarding the FERC rate
          proceedings for CYAPC and MYAPC, see Note 3, "Nuclear
          Decommissioning."

   B.     NUCLEAR PERFORMANCE
          Millstone:  The three Millstone units are managed by NNECO. Millstone
          1, 2 and 3 have been out of service since November 4, 1995, February
          21, 1996, and March 30, 1996, respectively, and are on the Nuclear
          Regulatory Commission's (NRC) watch list.  NU has restructured its
          nuclear organization and is currently implementing comprehensive plans
          to restart the units.

          Subsequent to its January 31, 1996 announcement that Millstone had
          been placed on its watch list, the NRC stated that the units cannot
          return to service until independent, third-party verification teams
          have reviewed the actions taken to improve the design, configuration
          and employee concerns issues that prompted the NRC to place the units
          on its watch list.  The actual date of the return to service for each
          of the units is dependent upon the completion of independent
          inspections and reviews by the NRC and a vote by the NRC
          commissioners.   NU hopes to return Millstone 3 to service in the
          early spring of 1998 and Millstone 2 three to four months after
          Millstone 3.  Millstone 1 is currently in extended maintenance
          status.

          Management cannot predict when the NRC will allow any of the
          Millstone units to return to service and thus cannot precisely
          estimate the total replacement power costs WMECO will ultimately
          incur. Replacement power costs incurred by WMECO attributable to the
          Millstone outages averaged approximately $5 million per month during
          1997, and  for 1998 are projected to average approximately $2 million
          per month for Millstone 3, $2 million per month for Millstone 2 and
          $1 million per month for Millstone 1 while the plants remain out of
          service.  WMECO will continue to expense its replacement power costs
          in 1998.

          Based on the current estimates of expenditures and restart dates,
          management believes the NU system has sufficient resources to fund
          the restoration of the Millstone units and related replacement power
          costs.  If the return to service of Millstone 3 or 2 is delayed
          substantially beyond the present restart estimates, if some financing
          facilities become unavailable because of difficulties in meeting
          borrowing conditions or renegotiating extensions, if CL&P and WMECO
          encounter additional significant costs or if any other  significant
          deviations from management's assumptions occur, CL&P and WMECO could
          be unable to meet their cash requirements.  In those circumstances,
          management would take even more stringent actions to reduce costs and
          cash outflows and attempt to obtain additional sources of funds.  The
          availability of these funds would be dependent upon general market
          conditions and CL&P's and WMECO's respective credit and financial
          conditions at that time.

          For information regarding Millstone restart costs, see the MD&A.

          For information concerning the ability of WMECO to access its
          borrowing facilities, see the MD&A.

          Litigation:    CL&P and WMECO, through NNECO as agent, operate
          Millstone 3 at cost, and without profit, under a sharing agreement
          that obligates them to utilize good utility operating practice and
          requires the joint owners to share the risk of employee negligence and
          other risks of operation and maintenance pro-rata in accordance with
          their ownership shares.  This agreement also provides that CL&P and
          WMECO would be liable only for damages to the non-NU owners for a
          deliberate violation of the agreement pursuant to authorized corporate
          action.

          On August 7, 1997, the non-NU owners of Millstone 3 filed demands for
          arbitration with CL&P and WMECO as well as lawsuits in Massachusetts
          Superior Court against NU and its current and former trustees.  The
          non-NU owners raise a number of contract, tort and statutory claims
          arising out of the operation of Millstone 3.  The arbitrations and
          lawsuits seek to recover compensatory damages, punitive damages,
          treble damages and attorneys' fees.  Owners representing approximately
          two-thirds of the non-NU interests in Millstone 3 claimed compensatory
          damages in excess of $200 million.  In addition, one of the lawsuits
          seeks to restrain NU from disposing of its shares of the stock of
          WMECO and HWP, pending the outcome of the lawsuit.  Management cannot
          estimate the potential outcome of these suits but believes there is no
          legal basis for the claims and intends to defend against them
          vigorously.  To date, no reserves have been established for this
          litigation.  At December 31, 1997, the costs related to this
          litigation for the NU system were estimated to be approximately $100
          million for incremental O&M costs and approximately $100 million for
          replacement power costs.  These costs are likely to increase as long
          as Millstone 3 remains out of service.

    C.    ENVIRONMENTAL MATTERS
          The NU system is subject to regulation by federal, state and
          local authorities with respect to air and water quality, the handling
          and disposal of toxic substances and hazardous and solid wastes, and
          the handling and use of chemical products. The NU system has an active
          environmental auditing and training program and believes that it is in
          substantial compliance with current environmental laws and
          regulations.  However, the NU system is subject to certain enforcement
          actions and governmental investigations in the environmental area.
          Management cannot predict the outcome of these enforcement acts and
          investigations.

          Environmental requirements could hinder the construction of new
          generating units, transmission and distribution lines, substations,
          and other facilities. Changing environmental requirements could also
          require extensive and costly modifications to WMECO's existing
          generating units, and transmission and distribution systems, and could
          raise operating costs significantly.  As a result, WMECO may incur
          significant additional environmental costs, greater than amounts
          included in cost of removal and other reserves, in connection with the
          generation and transmission of electricity and the storage,
          transportation and disposal of by-products and wastes.  WMECO may also
          encounter significantly increased costs to remedy the environmental
          effects of prior waste handling activities. The cumulative long-term
          cost impact of increasingly stringent environmental requirements
          cannot be estimated accurately.

          WMECO has recorded a liability based upon currently available
          information for what it believes are its estimated environmental
          remediation costs that it expects to incur for waste disposal sites.
          In most cases, additional future environmental cleanup costs are not
          reasonably estimable due to a number of factors, including the unknown
          magnitude of possible contamination, the appropriate remediation
          methods, the possible effects of future legislation or regulation and
          the possible effects of technological changes.  At December 31, 1997,
          the net liability recorded by WMECO for its estimated environmental
          remediation costs, excluding any possible insurance recoveries or
          recoveries from third parties, amounted to approximately $1.6 million,
          which management has determined to be the most probable amount within
          the range of $1.6 million to $2.6 million.

          During 1997, WMECO adopted Statement of Position 96-1,
          "Environmental Remediation Liabilities" (SOP).  The principal
          objective of the SOP is to improve the manner in which existing
          authoritative accounting literature is applied by entities to specific
          situations of recognizing, measuring and disclosing environmental
          remediation liabilities.  The adoption of the SOP resulted in an
          increase of approximately $370 thousand to WMECO's environmental
          reserve in 1997.

          WMECO cannot estimate the potential liability for future claims,
          including environmental remediation costs, that may be brought against
          it.  However, considering known facts, existing laws and regulatory
          practices, management does not believe the matters disclosed above
          will have a material effect on WMECO's financial position or future
          results of operations.

      D.  NUCLEAR INSURANCE CONTINGENCIES
          Under certain circumstances, in the event of a nuclear incident at
          one of the nuclear facilities in the country covered by the federal
          government's third-party liability indemnification program, an owner
          of a nuclear unit could be assessed in proportion to its ownership
          interest in each of its nuclear units up to $75.5 million.  Payments
          of this assessment would be limited to $10.0 million in any one year
          per nuclear incident based upon the owner's pro rata ownership
          interest in each of its nuclear units.  In addition, the owner would
          be subject to an additional five percent or $3.8 million, in
          proportion to its ownership interests in each of its nuclear units,
          if the sum of all claims and costs from any one nuclear incident
          exceeds the maximum amount of financial protection. Based upon its
          ownership interests in Millstone 1, 2 and 3, WMECO's maximum
          liability, including any additional assessments, would be $39.8
          million per incident, of which payments would be limited to $5
          million per year.  In addition, through power purchase contracts
          with MYAPC, VYNPC, and CYAPC, WMECO would be responsible for up to
          an additional $11.9 million per incident, of which payments would be
          limited to $1.5 million per year.

          Insurance has been purchased to cover the primary cost of repair,
          replacement or decontamination of utility property resulting from
          insured occurrences.  WMECO is subject to retroactive assessments if
          losses exceed the accumulated funds available to the insurer.  The
          maximum potential assessment against WMECO with respect to losses
          arising during the current policy year is approximately $2.7 million
          under the primary property insurance program.

          Insurance has been purchased to cover certain extra costs incurred in
          obtaining replacement power during prolonged accidental outages and
          the excess cost of repair, replacement, or decontamination or
          premature decommissioning of utility property resulting from insured
          occurrences. WMECO is subject to retroactive assessments if losses
          exceed the accumulated funds available to the insurer.  The maximum
          potential assessments against WMECO with respect to losses arising
          during current policy years are approximately $2.2 million under the
          replacement power policies and $3.8 million under the excess property
          damage, decontamination and decommissioning policies. The cost of a
          nuclear incident could exceed available insurance proceeds.

          Insurance has been purchased aggregating $200 million on an industry
          basis for coverage of worker claims.  All participating reactor
          operators insured under this coverage are subject to retrospective
          assessments of $3 million per reactor.  The maximum potential
          assessment against  WMECO with respect to losses arising during the
          current policy period is approximately $2.2  million.  Effective
          January 1, 1998, a new worker policy was purchased which is not
          subject to retrospective assessments.

    E.    CONSTRUCTION PROGRAM
          The construction program is subject to periodic review and
          revision by management. WMECO currently forecasts construction
          expenditures of approximately $185 million for the years 1998-2002,
          including $27 million for 1998.  In addition, WMECO estimates that
          nuclear fuel requirements, including nuclear fuel financed through the
          NBFT, will be approximately $56.4 million for the years 1998-2002,
          including $8.4 million for 1998. See Note 9, "Leases" for additional
          information about the financing of nuclear fuel.

    F.    LONG-TERM CONTRACTUAL ARRANGEMENTS
          Yankee Companies:  The NU system companies rely on VY for
          approximately 1.7 percent of their capacity under long-term contracts.
          Under the terms of their agreements, the NU system companies pay their
          ownership (or entitlement) shares of costs, which include
          depreciation, O&M expenses, taxes, the estimated cost of
          decommissioning and a return on invested capital.  These costs are
          recorded as purchased power expense and are recovered through the
          companies' rates.  WMECO's total cost of purchases under contracts
          with VYNPC amounted to $3.9 million in 1997, $4.1 million in 1996 and
          1995.

          The other Yankee generating facilities, MY, CY and Yankee Rowe, were
          permanently shut down as of August 6, 1997, December 4, 1996 and
          February 26, 1992, respectively.  See Note 2E, "Summary of Significant
          Accounting Policies--Investments and Jointly Owned Electric Utility
          Plant," for further information on the Yankee companies, and Note 3,
          "Nuclear Decommissioning," regarding the related decommissioning
          obligations.

          Nonutility Generators:  WMECO has entered into various arrangements
          for the purchase of capacity and energy from nonutility generators
          (NUGs).  These arrangements have terms from 15 to 25 years, currently
          expiring in the years 2008 through 2013, and requires WMECO to
          purchase energy at specified prices or formula rates.  For the 12
          months ending December 31, 1997, approximately 14 percent of NU system
          electricity requirements were met by NUGs. WMECO's total cost of
          purchases under these arrangements amounted to $31.2 million in 1997,
          $29.5 million in 1996, and $28.6 million in 1995. These costs may be
          deferred for eventual recovery through rates.

          Hydro-Quebec:  Along with other New England utilities, WMECO, CL&P,
          PSNH and HWP have entered into agreements to support transmission and
          terminal facilities to import electricity from the Hydro-Quebec system
          in Canada.  WMECO is obligated to pay, over a 30-year period ending in
          2020, its proportionate share of the annual O&M and capital costs of
          these facilities.

          Estimated Annual Costs:  The estimated annual costs of WMECO's
          significant long-term contractual arrangements are as follows:


                                      1998      1999     2000    2001     2002
                                                 (Millions of Dollars)

          VYNPC ...................  $ 4.9    $ 4.9    $ 4.8    $ 5.2    $ 5.4
          NUGs ....................   35.1     36.8     39.5     41.6     43.8
          Hydro-Quebec ............    3.8      3.6      3.6      3.5      3.4



          For additional information regarding the recovery of purchased
          power costs, see Note 2J, "Summary of Significant Accounting Policies
          - Recoverable Energy Costs."


13. FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following methods and assumptions were used to estimate the fair value
     of each of the following financial instruments:

     Cash and nuclear decommissioning trusts:  The carrying amounts approximate
     fair value.

     SFAS 115, "Accounting for Certain Investments in Debt and Equity
     Securities," requires investments in debt and equity securities to be
     presented at fair value.  As a result of this requirement, the investments
     held in WMECO's nuclear decommissioning trust were adjusted to market by
     approximately $17.9 million as of December 31, 1997, and $8.4 million as of
     December 31, 1996, with a corresponding offset to the accumulated provision
     for depreciation.  The amounts adjusted in 1997 and 1996 represent
     cumulative gross unrealized holding gains. The cumulative gross unrealized
     holding losses were immaterial for both 1997 and 1996.

     Preferred stock and long-term debt:  The fair value of WMECO's fixed-rate
     securities is based upon the quoted market price for those issues or
     similar issues.  Adjustable rate securities are assumed to have a fair
     value equal to their carrying value.

     The carrying amount of WMECO's financial instruments and the estimated fair
     values are as follows:


                                                           Carrying      Fair
     At December 31, 1997                                   Amount      Value
                                                          (Thousands of Dollars)

     Preferred stock not subject to
       mandatory redemption...........................     $ 20,000     $ 16,252

     Preferred stock subject to
      mandatory redemption............................       21,000       20,580

     Long-term debt - First Mortgage Bonds............      304,800      302,627

     Other long-term debt.............................       92,845       92,845


                                                           Carrying      Fair
     At December 31, 1996                                   Amount      Value

            (Thousands of Dollars)

     Preferred stock not subject to
       mandatory redemption...........................     $ 20,000     $ 15,200

     Preferred stock subject to
      mandatory redemption............................       21,000       18,404

     Long-term debt - First Mortgage Bonds............      259,500      260,440

     Other long-term debt.............................       90,855       90,855



     The fair values shown above have been reported to meet the disclosure
     requirements and do not purport to represent the amounts at which those
     obligations would be settled.


REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors
   of Western Massachusetts Electric Company:

We have audited the accompanying consolidated balance sheets, as restated -
see Note 1, of Western Massachusetts Electric Company (a Massachusetts
corporation and a wholly owned subsidiary of Northeast Utilities) and
subsidiary as of December 31, 1997 and 1996, and the related consolidated
statements of income, common stockholder's equity and cash flows, as restated
- - see Note 1, for each of the three years in the period ended December 31,
1997.  These financial statements are the responsibility of the company's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Western Massachusetts
Electric Company and subsidiary as of December 31, 1997 and 1996, and the
results of its operations and its cash flows for each of the three years in
the period ended December 31, 1997, in conformity with generally accepted
accounting principles.
Western Massachusetts Electric Company and Subsidiary

As explained in Note 1 to the consolidated financial statements, the company
has given retroactive effect to the change in accounting for nuclear
compliance costs.



                                            ARTHUR ANDERSEN LLP


Hartford, Connecticut
February 20, 1998 (except with respect to the matter discussed in Note 1, as to
which the date is June 10, 1998)




MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS



This section contains management's assessment of WMECO's (the company) financial
condition and the principal factors having an impact on the results of
operations.  The company is a wholly-owned subsidiary of Northeast Utilities
(NU).  This discussion should be read in conjunction with the company's
consolidated financial statements and footnotes.

FINANCIAL CONDITION

OVERVIEW

The length of the ongoing outages at the three Millstone nuclear plants
(Millstone) and the high costs of the recovery efforts weakened WMECO's 1997 net
income, balance sheet and cash flows and will continue to have an adverse impact
on the company's financial condition until the units are returned to service.

WMECO had a net loss of approximately $27 million in 1997, compared to net
income of approximately $11 million in 1996.  The poorer financial results in
1997 were due primarily to the fact that all three Millstone units were off line
for the entire year in 1997 and spending associated with the recovery efforts
was significantly higher in 1997 than it was in 1996.  Millstone 3 operated for
nearly three months in 1996 and Millstone 2 for nearly two months.  As a result,
the cost of replacing power ordinarily generated by the Millstone units rose by
approximately $15 million in 1997.  The total operation and maintenance (O&M)
costs at Millstone were approximately $40 million higher in 1997.

The higher Millstone costs have caused WMECO to focus closely on maintaining
adequate liquidity and reducing non nuclear O&M costs.  In July 1997, WMECO
successfully sold $60 million of first mortgage bonds.  WMECO's access to $90
million of revolving credit lines was renegotiated in the first half of 1997.
Also helping to maintain liquidity was the renegotiation in early 1998 of a $100
million credit line used by Niantic Bay Fuel Trust (NBFT) to purchase nuclear
fuel for Millstone.  Additionally, non nuclear O&M expenses in 1997 were reduced
by about $5 million from 1996.

The SEC has advised WMECO to adjust for certain costs associated with the
ongoing Millstone outages as they are incurred.  For the past two years, WMECO
has been reserving for the unavoidable costs they expected to incur to meet NRC
requirements. These annual statements have been adjusted in accordance with the
SEC's directive.  Management does not expect implementation of this accounting
change to affect the ability of The Connecticut Light and Power Company (CL&P)
and WMECO to meet their financial covenants contained in their $313.75 million
revolving credit arrangement.

In 1998, management expects Millstone-related expenses to fall significantly,
assuming Millstone 3 and Millstone 2 are returned to service at dates close to
current estimates, although the O&M expenses at Millstone 3 and 2 will be
considerably higher than before the station was placed on the Nuclear Regulatory
Commission's (NRC's) watch list.  The actual level of 1998 nuclear spending at
Millstone will depend on when the units return to operation and the cost of
restoring them to service. The company hopes to restart Millstone 3, the newest
and largest unit at the site, in early spring of 1998 and Millstone 2 three to
four months after Millstone 3. The company cannot restart the Millstone units
until it receives formal approval from the NRC.  As part of an effort to reduce
spending in 1998, Millstone 1 has been placed in extended maintenance status.
Management will review its options with respect to Millstone 1 in 1998,
including restart, early retirement and other options.

Rate reductions to customers served by the company are likely to offset a
portion of the benefit of lower Millstone-related costs.  On March 1, 1998,
WMECO reduced retail rates by 10 percent in compliance with industry
restructuring legislation passed in November 1997 by the Massachusetts
Legislature.

The 1997 Massachusetts legislation allowed full retail choice on March 1, 1998.
WMECO expects to recover fully its stranded costs through a combination of
securitization and divestiture of its non-nuclear generating assets.


MILLSTONE
OUTAGES

WMECO has a 19-percent ownership interest in Millstone units 1 and 2 and a
12.24-percent ownership interest in Millstone unit 3. Millstone 1, 2 and 3 have
been out of service since November 4, 1995, February 21, 1996, and March 30,
1996, respectively.

Subsequent to its January 31, 1996, announcement that Millstone had been placed
on its watch list, the NRC has stated that the units cannot return to service
until independent, third-party verification teams have reviewed the actions
taken to improve the design, configuration and employee concern issues that
prompted the NRC to place the units on its watch list.  The actual date of the
return to service for each of the units is dependent upon the completion of
independent inspections, reviews by the NRC and a vote by the NRC Commissioners.

In January 1998, NU declared Millstone 3 physically ready for restart, which
meant that almost all of the restart-required physical work had been completed
in the plant. The NRC currently is conducting a series of inspections to
determine, among other things, whether the plant has effective leadership and
corrective action and employee concerns programs. The Independent Corrective
Action Verification Program, an NRC-ordered independent review of the plant's
design and licensing bases, is expected to be completed in March 1998.

In 1997, WMECO's share of nonfuel O&M costs expensed for Millstone increased to
approximately $104 million, compared to approximately $64 million in 1996.

Replacement power costs attributable to the Millstone outages totaled
approximately $56 million in 1997 compared to $41 million expensed in 1996.
These costs for 1998 are forecasted to average approximately $2 million per
month for Millstone 3, $2 million per month for Millstone 2 and $1 million per
month for Millstone 1 while the plants are out of service.

The company has been, and will continue to be, expensing all of the costs to
restart the units including replacement power and nonfuel O&M expenses.

NU and its subsidiaries are involved in several class action lawsuits and other
litigation in connection with their nuclear operations. See the "Notes to
Consolidated Financial Statements," Note 12B, for further information on this
litigation.

MILLSTONE 1

Management will  review its options with respect to Millstone 1 during 1998. The
issues that management will consider in evaluating its options include the costs
to restart the unit and the economic benefits of the unit's continued operation.

CAPACITY

During 1996 and continuing into 1997, WMECO took measures to improve its
capacity position, including obtaining additional generating capacity, improving
the availability of the company's generating units and improving the company
transmission capability. During 1997, WMECO spent approximately $10 million to
ensure availability of adequate generating  generating capacityin Connecticut,
of which $6 million was expensed.  During 1998 these costs are expected to be
approximately $11 million.  In 1998, WMECO does not anticipate the need to take
additional measures to ensure adequate generating capacity.

LIQUIDITY AND CAPITAL RESOURCES

Cash provided from operations decreased approximately $41 million in 1997,
compared to 1996, primarily due to higher cash expenditures related to the
Millstone outages, and the pay down in 1997 of the 1996 year end accounts
payable balance.  The 1996 year end accounts payable balance was relatively high
due to costs related to a severe December storm and costs associated with the
Millstone outages that had been incurred but not yet paid by the end of 1996.
Net cash from financing activities increased approximately $44 million,
primarily due to the issuance of long-term debt in 1997 and lower reacquisitions
and retirements of long-term debt and preferred stock, partially offset by the
repayment of short-term debt.

WMECO established facilities in 1996 under which they may sell, from time to
time, up to $40 million, of its accounts receivable and accrued utility
revenues.  As of December 31, 1997, WMECO sold approximately $20 million of
receivables to third-party purchasers.

NU's, WMECO's and CL&P's three-year revolving credit agreement (Credit
Agreement) was amended in May 1997 (the Credit Agreement).  Under the Revolving
Credit Agreement, CL&P and WMECO are able to borrow up to approximately $225
million and $90 million, respectively, subject to a total borrowing limit of
$313.75 million for all three borrowers.  NU will be able to borrow up to $50
million when NU, CL&P and WMECO have each maintained a consolidated operating
income to consolidated interest expense ratio of at least 2.50 to 1 for two
consecutive fiscal quarters.  Currently, the companies cannot meet this
requirement.  At December 31, 1997, WMECO had $15 million outstanding under the
New Credit Agreement.

Each major subsidiary of NU finances its own needs.  Neither CL&P nor WMECO has
any financing agreements containing cross defaults based on financial defaults
by NU, Public Service Company of New Hampshire (PSNH) or North Atlantic Energy
Corporation (NAEC). Nevertheless, it is possible that investors will take
negative operating results or regulatory developments for one subsidiary of NU
into account when evaluating the other NU subsidiaries. That could, as a
practical matter and despite the contractual and legal separations among NU and
its subsidiaries, negatively affect the company's access to financial markets.

In December 1997 and January 1998, Moody's Investors Service (Moody's) and
Standard & Poor's (S&P), respectively, downgraded the senior secured debt of
CL&P, WMECO and NU, as well as the preferred stock of CL&P and WMECO. This was
the fourth time Moody's and S&P have downgraded CL&P and WMECO securities since
the Millstone units went on the NRC watch list in 1996. All of the NU system's
securities are rated below investment grade and remain under review for further
downgrade. Although WMECO does not have any plans to issue debt in the near
term, rating agency downgrades generally increase the future cost of borrowing
funds because lenders will want to be compensated for increased risk.
Additionally, this could also affect the terms and ability of the company to
extend existing agreements.

The downgrade by Moody's of WMECO's first mortgage bonds to Ba2 in December 1997
brought those ratings to a level at which the sponsor of WMECO's accounts
receivable program can take various actions, in its discretion, which would have
the practical effect of limiting WMECO's ability to utilize the facility.  The
WMECO accounts receivable program could be terminated if WMECO's first mortgage
bond credit ratings experience one more level of downgrade.

WMECO's ability to borrow under the financing arrangements is dependent on the
satisfaction of contractual borrowing conditions.  The financial covenants that
must be satisfied to permit WMECO to borrow under the New Credit Agreement are
particularly restrictive and become more restrictive throughout 1998. Spending
levels in 1998, particularly for the first half of the year while the Millstone
units are expected to be out of service, have been, and will be constrained to
levels intended to assure that the financial covenants in WMECO's Credit
Agreement are satisfied.  However, there is no assurance that these financial
covenants will be met as the system may encounter additional unexpected costs
from such areas as storms, reduced revenues from regulatory actions or the
effect of weather on sales levels.

If the return to service of Millstone 3 or Millstone 2 is delayed substantially
beyond the present restart estimates, if some borrowing facilities become
unavailable because of difficulties in meeting borrowing conditions or
renegotiating extensions, if the system encounters additional significant costs,
or any other significant deviations from management's current assumptions, the
currently available borrowing facilities could be insufficient to meet all of
WMECO's cash requirements. In those circumstances, management would take even
more stringent actions to reduce costs and cash outflows and would attempt to
take other actions to obtain additional sources of funds. The availability of
these funds would be dependent upon the general market conditions and WMECO's
credit and financial condition at that time.

RESTRUCTURING

On November 25, 1997, Massachusetts enacted a comprehensive electric utility
industry restructuring bill. The bill provides that each Massachusetts electric
company, including WMECO, will decrease its rates by 10 percent and allow all
its customers to choose their retail electric supplier on March 1, 1998. The
statute requires a further 5 percent rate reduction, adjusted for inflation, by
September 1, 1999.

In addition, the legislation provides, among other things, for: (i) recovery of
stranded costs through a "transition charge" to customers, subject to review by
the Department of Telecommunications and Energy (DTE), formerly the Department
of Public Utilities (DPU, collectively the DTE), (ii) a possible limitation on
WMECO's return on equity should its transition cost charge go above a certain
level, (iii) securitization of allowed strandable costs, and (iv) divestiture of
nonnuclear generation. WMECO hopes it will be able to complete securitization in
1998.

The statute also provides that an electric company must transfer or separate
ownership of generation, transmission and distribution facilities into
independent affiliates or functionally separate such facilities within 30
business days after federal approval.  Additionally, marketing companies formed
by an electric company are to be separate from the electric company and separate
from generation, transmission or distribution affiliates.

On December 31, 1997, WMECO filed its restructuring plan with the DTE
consistent with the Massachusetts restructuring legislation.  The plan sets out
the process by which WMECO, as of March 1, 1998, initiated a 10 percent rate
reduction for all customer rate classes and allowed customers to choose their
energy supplier. WMECO intends to mitigate its strandable costs through several
steps, including divesting WMECO's nonnuclear generating plants at an auction to
be held as soon as June 30, 1998, and securitization of  approximately $500
million of stranded costs.  NU intends to participate through a nonregulated
affiliate in the competitive bid process for WMECO's generation resources. Any
proceeds in excess of book value received from the divestiture of these units
will be used to mitigate stranded costs. As required by the legislation, WMECO
will continue to operate and maintain the transmission and local distribution
network and deliver electricity to all customers. On February 20, 1998, the DTE
issued an order approving, in all material respects, WMECO's restructuring plan
on an interim basis.  A final decision is expected in 1998.

Because WMECO is obligated to reduce rates on March 1, 1998, before the means of
financing for restructuring are completed, WMECO's cash flows and financial
condition will be negatively affected. These impacts would become significant if
there are material delays in, or significantly reduced proceeds from, the
divestiture of nonnuclear generation and securitization.  See the "Notes to
Consolidated Financial Statements," Note 12A, for the potential accounting
impacts of restructuring.

RATE MATTERS

In April, 1996, the DTE approved a settlement (the Agreement) that included the
continuation through February 1998 of a 2.4 percent rate reduction instituted in
June 1994. Additionally, the Agreement terminated certain pending and potential
reviews of WMECO's generating plant performance and accelerated its amortization
of strandable generation assets by approximately $6 million in 1996 and $10
million in 1997.

On August 20, 1997, WMECO filed with the DTE a joint motion for approval of a
settlement agreement with the Massachusetts Attorney General for a fuel
adjustment clause (FAC) which would allow for a lower rate to WMECO customers
for the billing months of September 1997 through February 1998. WMECO is not
recovering replacement power costs during this period and has indicated that it
would not seek recovery of any of replacement power costs associated with the
Millstone outages. WMECO has been expensing and will continue to expense these
costs. The Massachusetts restructuring legislation effectively eliminates the
FAC, effective March 1, 1998.

NUCLEAR DECOMMISSIONING

CONNECTICUT YANKEE

WMECO has a 9.5 percent ownership interest in the Connecticut Yankee nuclear
generating facility (CY or the plant). On December 4, 1996, the Board of
Directors of Connecticut Yankee Atomic Power Company  voted unanimously to cease
permanently the production of power at the plant. The decision to retire CY from
commercial operation was based on an economic analysis of the costs of operating
it compared to the costs of closing it and incurring replacement power costs
over the remaining period of the plant's operating license, which would have
expired in 2007. The economic analysis showed that closing the plant and
incurring replacement power costs produced substantial savings.

CY has undertaken a number of regulatory filings intended to implement the
decommissioning. In late December 1996, CY filed an amendment to its power
contracts with the FERC to clarify the obligations of its purchasing utilities
following the decision to cease power production. At December 31, 1997, WMECO's
share of these obligations was approximately $59 million, including the cost of
decommissioning and the recovery of existing assets. Management expects that the
company will continue to be allowed to recover such FERC approved costs from its
customers.  Accordingly, WMECO has recognized its share of the estimated costs
as a regulatory asset, with a corresponding obligation, on its balance sheets.

MAINE YANKEE (MY)

WMECO has a 3 percent ownership interest in the Maine Yankee (MY) nuclear
generating facility.  On August 6, 1997, the Board of Directors of Maine Yankee
Atomic Power Company (MYAPC) voted unanimously to retire MY. On January 14,
1998, FERC released a draft order on the MYAPC application to amend its power
contracts with the owner/purchasers and revise its decommissioning and other
charges.  FERC has accepted the proposed application for filing and made the
amendments and the proposed charges under the contracts effective on January 15,
1998, subject to refund after hearings.  At December 31, 1997, WMECO'S share of
the estimated remaining obligation, including decommissioning, amounted to
approximately $26 million.  Under the terms of the contracts with MYAPC, the
shareholders' sponsor companies, including WMECO, are responsible for their
proportionate share of the costs of the unit, including decommissioning.
Management expects that WMECO will be allowed to recover these costs from its
customers.  Accordingly, WMECO has recognized these costs as a regulatory asset,
with a corresponding obligation on its balance sheet.

MILLSTONE

WMECO's estimated cost to decommission its share of the Millstone plants is
approximately $242 million in year end 1997 dollars. These costs are being
recognized over the lives of the respective units with a portion being currently
recovered through rates. As of December 31, 1997, the market value of the
contributions already made to the decommissioning trusts, including their
investment returns, was approximately $103 million. See the "Notes to
Consolidated Financial Statements," Note 3, for further information on nuclear
decommissioning.

ENVIRONMENTAL MATTERS

WMECO is potentially liable for environmental cleanup costs at a number of sites
inside and outside its service territory. To date, the future estimated
environmental remediation liability has not been material with respect to the
earnings or financial position of WMECO. At December 31, 1997, WMECO had
recorded an environmental reserve of approximately $1.4 million. See the "Notes
to Consolidated Financial Statements," Note 12C, for further information on
environmental matters.

YEAR 2000 ISSUE

The Year 2000 issue exists because many computer systems and applications
currently use two-digit date fields to designate a year. As the change of the
century occurs, date-sensitive systems may recognize the year 2000 as 1900, or
not recognize it at all.  This inability to recognize or properly treat the year
2000 may cause NU's systems to process critical financial and operational
information incorrectly. The NU system has assessed and continues to assess the
impact of the Year 2000 issue on its operating and reporting systems. The
assessment of the nuclear operating systems is continuing and is expected to be
completed in the summer of 1998.

The NU System will utilize both internal and external resources to reprogram or
replace, and test the software for Year 2000 modifications.  The total estimated
remaining cost of the Year 2000 project for the NU system is $37 million and is
being funded through operating cash flows.  This estimate does not include any
costs for the replacement or repair of equipment or devices that may be
identified during the assessment process.  The majority of these costs will be
expensed as incurred over the next two years.  To date, the NU system has
incurred and expensed approximately $4 million related to the assessment of and
preliminary efforts in connection with its Year 2000 project.

The costs of the project and the date on which the NU system plans to complete
the Year 2000 modifications are based on management's best estimates, which were
derived utilizing numerous assumptions of future events, including the continued
availability of certain resources, third-party modification plans and other
factors.  However, there can be no guarantee that these estimates will be
achieved, and actual results could differ materially from those plans.  If the
NU system's remediation plan is not successful, there could be a significant
disruption of the company's operations.

    RESULTS OF OPERATIONS


                                               Income Statement Variances
                                                  Millions of Dollars
                                 1997 over/(under) 1996   1996 over/(under) 1995
                                 Amount        Percent        Amount    Percent

Operating revenues               $  5             1%           $  1        - %
Fuel, purchased and net
  interchange power                25            22              29        33
Other operation                    17            12              (6)       (4)
Maintenance                        25            45              19        50
Amortization of regulatory
  assets, net                      (3)          (30)            (10)      (53)
Federal and state
  income taxes                    (26)           (a)             (4)      (31)
Other income, net                  (2)           (a)              -         -
Interest on long-term debt          2             8              (3)      (10)
Net income                        (39)           (a)            (28)      (72)

(a) Percentage greater than 100

OPERATING REVENUES

Total operating revenues increased in 1997, primarily due to higher transmission
and capacity revenues and higher retail revenues. Retail revenues were higher
due to lower price discounts to customers, partially offset by lower retail
sales.  Retail kilowatt-hour sales were 1 percent lower in 1997 primarily as a
result of mild winter weather.

Total operating revenues increased in 1996, primarily due to higher retail
sales, partially offset by lower fuel and conservation recoveries. Retail
kilowatt-hour sales increased 2.7 percent ($9 million) primarily due to modest
economic growth in 1996.  Fuel recoveries decreased $6 million, primarily due to
the timing of the recovery of costs under the company's fuel clause.
Conservation recoveries decreased approximately $6 million primarily due to
lower demand side management costs.

FUEL, PURCHASED AND NET INTERCHANGE POWER

Fuel, purchased and net interchange power expense increased in 1997, primarily
due to replacement power costs associated with the Millstone outages.

Fuel, purchased and net interchange power expense increased in 1996, primarily
due to higher replacement power associated with the Millstone outages, partially
offset by the timing of the recognition of costs under the company's fuel clause
and lower nuclear generation.

OTHER OPERATION AND MAINTENANCE

Other operation and maintenance expenses increased in 1997, primarily due to
higher costs associated with the Millstone restart effort ($40 million), higher
capacity charges from Maine Yankee ($2 million) and higher costs to ensure
adequate capacity ($6 million), partially offset by lower capacity charges from
Connecticut Yankee as a result of a property tax refund ($4 million) and lower
administrative and general expenses ($5 million) primarily due to lower pensions
and benefit costs.

Other operation and maintenance expenses increased in 1996, primarily due to
higher costs associated with the Millstone restart effort ($21 million),
partially offset by lower costs for demand side management programs and a 1995
work stoppage.

AMORTIZATION OF REGULATORY ASSETS, NET

Amortization of regulatory assets, net decreased in 1997, primarily due to the
completion of the amortization of the Millstone 3 unuseful investment in 1996.

Amortization of regulatory assets, net decreased in 1996, primarily due to the
completion of the amortization of the Millstone 3 phase-in plans in 1995 and
unuseful investment in June, 1996, partially offset by higher amortization as a
result of the 1996 rate settlement.

FEDERAL AND STATE INCOME TAXES

Federal and state income taxes decreased in 1997, primarily due to lower book
taxable income.

Federal and state income taxes decreased in 1996, primarily due to lower book
taxable income, partially offset by 1995 tax benefits from a favorable tax
ruling and the expiration of the 1991 federal statute of limitations.

OTHER INCOME, NET

Other income, net decreased in 1997, primarily due to costs associated with the
accounts receivable facility.

INTEREST ON LONG-TERM DEBT

Interest on long-term debt increased in 1997 due to the issuance of additional
long-term debt. Interest on long-term debt decreased in 1996, primarily due to
lower average interest rates as a result of refinancing activities and lower
average 1996 debt levels.


Western Massachusetts Electric Company and Subsidiary
SELECTED FINANCIAL DATA (a)

                          1997       1996       1995        1994       1993
                       (Restated)  (Restated)
                                                  (Thousands of Dollars)

Operating Revenues...$  426,447  $  421,337  $  420,434 $  421,477 $  415,055
Operating Income....        251      33,190      63,064     70,940     60,348
Net (Loss)/Income....   (27,460)     11,089      39,133     49,457     40,594(b)
Cash Dividends on
  Common Stock.......    15,004     16,494      30,223      29,514     28,785
Total Assets......... 1,179,128  1,191,915   1,142,346   1,183,618  1,204,642

Long-Term Debt (c)...   396,649    349,442     347,470     379,969    393,232
Preferred Stock Not     
  Subject to Mandatory
  Redemption..........   20,000     20,000      53,500      68,500     73,500
Preferred Stock Subject
  to Mandatory
  Redemption(c).......   21,000     21,000      24,000      24,675     27,000
Obligations Under
  Capital Leases(c)...   32,887     32,234      36,011      36,797     36,902


(a) Reclassifications of prior data have been made to conform with the current
    presentation.

(b) Includes the cumulative effect of change in accounting for municipal 
    property tax expense, which increased earnings for common shares by $3.9 
    million.

(c) Includes portion due within one year.



STATEMENTS OF QUARTERLY FINANCIAL DATA (Unaudited) (Restated)

                                                   Quarter Ended (a)


   1997                    March 31      June 30        Sept. 30      Dec. 31

Operating Revenues........ $106,054      $104,130       $111,166      $105,097
Operating Income/(Loss)... $    675      $ (4,794)      $  1,875      $  2,495
Net Loss.................. $ (5,033)     $(11,492)      $ (5,303)     $ (5,632)

   1996
Operating Revenues........ $114,797      $102,602       $ 99,866      $104,072
Operating Income ......... $ 18,004      $ 10,522       $  3,441       $ 1,223
Net Income/(Loss)......... $ 12,421      $  5,161       $ (1,282)     $ (5,211)


STATISTICS


        Gross Electric               Average
        Utility Plant                Annual
         December 31,               Use Per        Electric
         (Thousands   kWh Sales   Residential     Customers      Employees
         of Dollars)  (Millions)  Customer (kWh)  (Average)    (December 31)
         
1997     $1,334,233     4,300         7,121        195,324          507
1996      1,303,361     4,626         7,335        194,705          497
1995      1,285,269     4,846         7,105*       193,964          527
1994      1,271,513     4,978         7,433        193,187          617
1993      1,242,927     4,715         7,351        192,542          657

*Effective January 1, 1996, the amounts shown reflect billed and unbilled
 sales.  1995 has been restated to reflect this change.



  


                        EXHIBIT 13.4
                    PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE

                           AMENDED 1997 ANNUAL REPORT

                    Public Service Company of New Hampshire

                           Amended 1997 Annual Report

                                     Index


Contents                                                              Page
                                                                        
                                                                           
Balance Sheets (Restated)..........................................    2

Statements of Income (Restated)....................................    4

Statements of Cash Flows (Restated)................................    5

Statements of Common Stockholder's Equity (Restated)...............    6

Notes to Financial Statements (Restated)...........................    7

Report of Independent Public Accountants...........................    40

Management's Discussion and Analysis of Financial
  Condition and Results of Operations (Restated)...................    42

Selected Financial Data (Restated).................................    50

Statistics.........................................................    52

Statements of Quarterly Financial Data (Restated)..................    52

Preferred Stockholder and Bondholder Information...................  Back Cover




                                   PART I.  FINANCIAL INFORMATION

PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE
BALANCE SHEETS

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
At December 31,                                                   1997           1996
                                                               (Restated)     (Restated)
- -----------------------------------------------------------------------------------------
                                                                 (Thousands of Dollars)
<S>                                                             <C>            <C>
ASSETS
- ------

Utility Plant, at cost:
  Electric................................................   $  1,898,319   $  1,877,955

     Less: Accumulated provision for depreciation.........        590,056        552,780
                                                             -------------  -------------
                                                                1,308,263      1,325,175
  Unamortized acquisition costs...........................        402,285        491,709
  Construction work in progress...........................         10,716         11,032
  Nuclear fuel, net.......................................          1,308          1,313
                                                             -------------  -------------
      Total net utility plant.............................      1,722,572      1,829,229
                                                             -------------  -------------
Other Property and Investments:                              
  Nuclear decommissioning trusts, at market...............          4,332          3,229
  Investments in regional nuclear generating                 
   companies and subsidiary company, at equity............         19,169         19,578
  Other, at cost..........................................          3,773          1,835
                                                             -------------  -------------
                                                                   27,274         24,642
                                                             -------------  -------------
Current Assets:                                              
  Cash and cash equivalents...............................         94,459          1,015
  Notes receivable from affiliated companies..............           -            18,250
  Receivables, less accumulated provision for 
    uncollectible accounts of $1,702,000 in 1997
    and of $1,700,000 in 1996.............................         89,338        105,381
  Accounts receivable from affiliated companies...........         38,520         32,452
  Accrued utility revenues................................         36,885         36,317
  Fuel, materials, and supplies, at average cost..........         40,161         44,852
  Recoverable energy costs, net--current portion..........         31,886           -
  Prepayments and other...................................         11,271         24,629
                                                             -------------  -------------
                                                                  342,520        262,896
                                                             -------------  -------------
Deferred Charges:                                            
  Regulatory assets.......................................        695,418        684,504
  Deferred receivable from affiliated company.............         32,472         33,284
  Unamortized debt expense................................         11,749         12,731
  Other...................................................          5,154          3,926
                                                             -------------  -------------
                                                                  744,793        734,445
                                                             -------------  -------------





      Total Assets........................................   $  2,837,159   $  2,851,212
                                                             =============  =============

</TABLE>
The accompanying notes are an integral part of these financial statements.




PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE

BALANCE SHEETS

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
At December 31,                                                   1997           1996
                                                               (Restated)     (Restated)
- -----------------------------------------------------------------------------------------
                                                                 (Thousands of Dollars)
<S>                                                             <C>            <C>
CAPITALIZATION AND LIABILITIES
- ------------------------------

Capitalization:                                              
  Common stock--$1 par value.                                
   Authorized and outstanding 1,000 shares................   $          1   $          1
  Capital surplus, paid in................................        423,713        423,058
  Retained earnings (Note 1)..............................        170,501        175,254
                                                             -------------  -------------
           Total common stockholder's equity..............        594,215        598,313
  Preferred stock subject to mandatory redemption.........         75,000        100,000
  Long-term debt..........................................        516,485        686,485
                                                             -------------  -------------
           Total capitalization...........................      1,185,700      1,384,798
                                                             -------------  -------------

Obligations Under Seabrook Power Contracts
 and Other Capital Leases.................................        799,450        871,707
                                                             -------------  -------------
Current Liabilities:                                                       
  Long-term debt and preferred stock--current portion.....        195,000         25,000
  Obligations under Seabrook Power Contracts and other                     
   capital leases--current portion........................        122,363         42,910
  Accounts payable........................................         21,231         37,675
  Accounts payable to affiliated companies................         32,677         31,130
  Accrued taxes...........................................         69,445             81
  Accrued interest........................................          7,197          7,992
  Accrued pension benefits................................         46,061         44,790
  Other...................................................          9,417         36,616
                                                             -------------  -------------
                                                                  503,391        226,194
                                                             -------------  -------------
Deferred Credits:                                            
  Accumulated deferred income taxes.......................        204,406        258,654
  Accumulated deferred investment tax credits.............          3,972          4,511
  Deferred contractual obligations........................         83,042         50,271
  Deferred revenue from affiliated company................         32,472         33,284
  Other...................................................         24,726         21,793
                                                             -------------  -------------
                                                                  348,618        368,513
                                                             -------------  -------------
Commitments and Contingencies (Note 11)
                                                             -------------  -------------
           Total Capitalization and Liabilities...........   $  2,837,159   $  2,851,212
                                                             =============  =============
                                                                           
</TABLE>                                                                   
The accompanying notes are an integral part of these financial statements. 



PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE

STATEMENTS OF INCOME
 
<TABLE>
<CAPTION>
                                                                              
- --------------------------------------------------------------------------------------
For the Years Ended December 31,                        1997        1996       1995    
                                                     (Restated)  (Restated)
- --------------------------------------------------------------------------------------
                                                           (Thousands of Dollars)

<S>                                                  <C>         <C>          <C>
Operating Revenues................................. $1,108,459  $1,110,169  $ 979,971
                                                    ----------- ----------- ----------
Operating Expenses:                                 
  Operation --                                      
     Fuel, purchased and net interchange power.....    326,745     356,679    257,008
     Other.........................................    368,363     326,337    313,604
  Maintenance......................................     38,320      45,728     42,244
  Depreciation.....................................     44,377      42,983     44,337
  Amortization of regulatory assets, net...........     56,557      56,884     55,547
  Federal and state income taxes...................     86,450      80,677     69,817
  Taxes other than income taxes....................     43,623      45,123     41,786
                                                    ----------- ----------- ----------
        Total operating expenses (Note 1)..........    964,435     954,411    824,343
                                                    ----------- ----------- ----------
Operating Income...................................    144,024     155,758    155,628
                                                    ----------- ----------- ----------
                                                    
Other Income:                                      
  Equity in earnings of regional nuclear            
    generating companies and subsidary company.....      1,373       2,075      1,645
  Other, net.......................................        698       8,075      3,162
  Income taxes.....................................     (2,391)     (7,723)      (770)
                                                    ----------- ----------- ----------
        Other (loss)/income, net...................       (320)      2,427      4,037
                                                    ----------- ----------- ----------
        Income before interest charges.............    143,704     158,185    159,665
                                                    ----------- ----------- ----------

Interest Charges:                                   
  Interest on long-term debt.......................     51,259      57,557     76,320
  Other interest...................................        273       3,163         90
                                                    ----------- ----------- ----------
        Interest charges, net......................     51,532      60,720     76,410
                                                    ----------- ----------- ----------

                                                     
Net Income (Note 1)................................ $   92,172  $   97,465  $  83,255
                                                    =========== =========== ==========





</TABLE>
The accompanying notes are an integral part of these financial statements.

PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE
 
STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------
For the Years Ended December 31,                                   1997        1996        1995
                                                                (Restated)  (Restated)
- --------------------------------------------------------------------------------------------------
                                                                      (Thousands of Dollars)
<S>                                                              <C>         <C>         <C>
Operating Activities:                                          
  Net Income.................................................. $   92,172  $   97,465  $   83,255
  Adjustments to reconcile to net cash                         
   from operating activities:                                  
    Depreciation..............................................     44,377      42,983      44,337
    Deferred income taxes and investment tax credits, net.....     21,645      94,983      69,986
    Recoverable energy costs, net of amortization.............    (12,336)     31,663     (15,266)
    Amortization of acquisition costs.........................     56,557      56,884      55,547
    Deferred Seabrook capital costs...........................     (8,376)       -           -
    Other sources of cash.....................................     51,054      65,922      15,973
    Other uses of cash........................................    (67,590)    (51,188)       -
  Changes in working capital:                                  
    Receivables and accrued utility revenues..................      9,407     (36,907)    (10,506)
    Fuel, materials and supplies..............................      4,691      (3,135)     (4,264)
    Accounts payable..........................................    (14,897)     (7,714)      2,375
    Accrued taxes.............................................     69,364        (717)     (3,506)
    Other working capital (excludes cash).....................    (13,365)    (13,559)         16
                                                               ----------- ----------- -----------
Net cash flows from operating activities (Note 1).............    232,703     276,680     237,947
                                                               ----------- ----------- -----------
                                                               

Financing Activities:                                          
  Reacquisitions and retirements of long-term debt............       -       (172,500)   (141,000)
  Reacquisitions and retirements of preferred stock...........    (25,000)       -           -
  Cash dividends on preferred stock...........................    (11,925)    (13,250)    (13,250)
  Cash dividends on common stock..............................    (85,000)    (52,000)    (52,000)
                                                               ----------- ----------- -----------
Net cash flows used for financing activities..................   (121,925)   (237,750)   (206,250)
                                                               ----------- ----------- -----------
                                                               
Investment Activities:                                         
  Investment in plant:                                         
    Electric utility plant....................................    (33,570)    (37,480)    (46,672)
    Nuclear fuel..............................................          5         129        (184)
                                                               ----------- ----------- -----------
  Net cash flows used for investments in plant................    (33,565)    (37,351)    (46,856)
  NU System Money Pool........................................     18,250         850      15,900
  Investment in nuclear decommissioning trusts................       (490)       (521)       (489)
  Other investment activities, net............................     (1,529)     (1,010)       (431)
                                                               ----------- ----------- -----------
Net cash flows used for investments...........................    (17,334)    (38,032)    (31,876)
                                                               ----------- ----------- -----------
Net Increase/(Decrease) in Cash For The Period................     93,444         898        (179)
Cash - beginning of period....................................      1,015         117         296
                                                               ----------- ----------- -----------
Cash - end of period.......................................... $   94,459  $    1,015  $      117
                                                               =========== =========== ===========
Supplemental Cash Flow Information:                            
Cash paid/(refunded) during the year for:                      
  Interest, net of amounts capitalized........................ $   51,775  $   58,835  $   74,543
                                                               =========== =========== ===========
  Income taxes................................................ $   10,612  $     (457) $    1,369
                                                               =========== =========== ===========
Increase in obligations:                                       
  Seabrook Power Contracts and other capital leases........... $    6,197  $       93  $   28,028
                                                               =========== =========== ===========




</TABLE>
The accompanying notes are an integral part of these financial statements. 
 

PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE

STATEMENTS OF COMMON STOCKHOLDER'S EQUITY

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------
                                                       Capital     Retained
                                            Common     Surplus,    Earnings 
                                             Stock     Paid In     (Note 1)     Total
- ---------------------------------------------------------------------------------------
                                                      (Thousands of Dollars)

<S>                                              <C>   <C>         <C>         <C>
Balance at January 1, 1995...............  $     1    $421,784    $125,034    $546,819
    Net income for 1995..................                           83,255      83,255
    Cash dividends on preferred stock....                          (13,250)    (13,250)
    Cash dividends on common stock.......                          (52,000)    (52,000)
    Capital stock expenses, net..........                  601                     601
                                           --------   ---------   ---------   ---------
Balance at December 31, 1995.............        1     422,385     143,039     565,425
    Net income for 1996 (Note 1).........                           97,465      97,465
    Cash dividends on preferred stock....                          (13,250)    (13,250)
    Cash dividends on common stock.......                          (52,000)    (52,000)
    Capital stock expenses, net..........                  673                     673
                                           --------   ---------   ---------   ---------
Balance at December 31, 1996 (Restated)..        1     423,058     175,254     598,313
    Net income for 1997 (Note 1).........                           92,172      92,172
    Cash dividends on preferred stock....                          (11,925)    (11,925)
    Cash dividends on common stock.......                          (85,000)    (85,000)
    Capital stock expenses, net..........                  655                     655
                                           --------   ---------   ---------   ---------
Balance at December 31, 1997 (Restated)..  $     1    $423,713    $170,501    $594,215
                                           ========   =========   =========   =========


</TABLE>
The accompanying notes are an integral part of these financial statements.

           

Public Service Company of New Hampshire

NOTES TO FINANCIAL STATEMENTS


1.   SECURITIES AND EXCHANGE COMMISSION INQUIRY

In a letter dated March 25, 1998, the Securities and Exchange Commission (SEC)
inquired into Northeast Utilities' (NU) accounting for nuclear compliance costs.
These costs are the unavoidable incremental costs associated with the current
nuclear outages required to be incurred  prior to restart of the units in
accordance with correspondence received from the Nuclear Regulatory Commission
(NRC) early in 1996.  The SEC's view is that these unavoidable costs associated
with nuclear outages and procedures to be implemented at nuclear power plants in
response to regulatory requirements required prior to restart of the units
should be expensed as incurred. During 1996 and 1997,  NU and its wholly owned
subsidiaries, The Connecticut Light and Power Company (CL&P), Public Service
Company of New Hampshire (PSNH) and Western Massachusetts Electric Company
(WMECO), reserved for these unavoidable incremental costs that they expected to
incur to meet NRC standards.  The SEC advised NU, CL&P, PSNH and WMECO to
reflect these costs as they are incurred. While NU and its independent auditors,
Arthur Andersen LLP, believed the accounting was required by, and was in
accordance with, generally accepted accounting principles, NU has agreed to
adjust its accounting for nuclear compliance costs and amend its 1996 and 1997
Form 10-K filings.  The financial statements in this report have been restated
to reflect the change in accounting.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   A.  ABOUT PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE
       Public Service Company of New Hampshire (PSNH or the company), CL&P,
       WMECO, North Atlantic Energy Corporation (NAEC), and Holyoke Water
       Power Company (HWP) are the operating subsidiaries comprising the
       Northeast Utilities system (the NU system) and are wholly owned by NU.

       The NU system furnishes franchised retail electric service in
       Connecticut, New Hampshire, and western Massachusetts through CL&P,
       PSNH, WMECO, and HWP.  A fifth subsidiary, NAEC, sells all of its
       entitlement to the capacity and output of the Seabrook nuclear
       generating unit (Seabrook, a 1,148-megawatt (MW) nuclear generating
       unit) to PSNH under two long-term contracts (the Seabrook Power
       Contracts).  In addition to its franchised retail service, the NU
       system furnishes firm and other wholesale electric services to various
       municipalities and other utilities, and participates in limited retail
       access programs, providing off-system retail electric service.  The NU
       system serves about 30 percent of New England's electric needs and is
       one of the 25 largest electric utility systems in the country as
       measured by revenues.

       Other wholly owned subsidiaries of NU provide support services for the
       NU system companies and, in some cases, for other New England
       utilities. Northeast Utilities Service Company (NUSCO) provides
       centralized accounting, administrative, information resources,
       engineering, financial, legal, operational, planning, purchasing and
       other services to the NU system companies.  North Atlantic Energy
       Service Corporation (NAESCO) acts as agent for CL&P and NAEC, and has
       operational responsibilities for Seabrook. Northeast Nuclear Energy
       Company (NNECO) acts as agent for the NU system companies and other New
       England utilities in operating the Millstone nuclear generating
       facilities.

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

       Certain reclassifications of prior years' data have been made to
       conform with the current year's presentation.

       All transactions among affiliated companies are on a recovery of cost
       basis which may include amounts representing a return on equity and are
       subject to approval by various federal and state regulatory agencies.

   C.  PUBLIC UTILITY REGULATION
       NU is registered with the Securities and Exchange Commission (SEC) as a
       holding company under the Public Utility Holding Company Act of 1935
       (1935 Act).  NU and its subsidiaries, including PSNH, are subject to
       the provisions of the 1935 Act. Arrangements among the NU system
       companies, outside agencies and other utilities covering inter-
       connections, interchange of electric power and sales of utility
       property are subject to regulation by the Federal Energy Regulatory
       Commission (FERC) and/or the SEC.  PSNH is subject to further
       regulation for rates, accounting and other matters by the FERC and/or
       the applicable state regulatory commissions.

       For information regarding proposed changes in the nature of industry
       regulation, see Note 11A, "Commitments and Contingencies -
       Restructuring and Rate Matters."

   D.  NEW ACCOUNTING STANDARDS
       The Financial Accounting Standards Board (FASB) issued a new accounting
       standard in February 1997:  Statement of Financial Accounting Standards
       (SFAS) 129, "Disclosure of Information about Capital Structure." SFAS
       129 establishes standards for disclosing information about an entity's
       capital structure.  PSNH's current disclosures are consistent with the
       requirements of SFAS 129.

       During June 1997, the FASB issued SFAS 130, "Reporting Comprehensive
       Income" and SFAS 131, "Disclosures about Segments of an Enterprise and
       Related Information." SFAS 130 establishes standards for the reporting
       and disclosure of comprehensive income.  To date, the NU system
       companies have not had material transactions that would be required to
       be reported as comprehensive income.  SFAS 131 determines the standards
       for reporting and disclosing qualitative and quantitative information
       about a company's operating segments. This information includes segment
       profit or loss, certain segment revenue and expense items and segment
       assets and a reconciliation of these segment disclosures to
       corresponding amounts in the company's general purpose financial
       statements. Management performance is currently evaluated using a cost-
       based budget and the information required by SFAS 131 is not available.
       Therefore, these disclosure requirements are not applicable.  Management
       believes that the implementation of SFAS 130 and SFAS 131 will not have
       a material impact on PSNH's current disclosures.

       See Note 11C, "Commitments and Contingencies-Environmental Matters,"
       for information on other newly issued accounting and reporting
       standards related to this area.

   E.  INVESTMENTS AND JOINTLY OWNED ELECTRIC UTILITY PLANT
       Regional Nuclear Generating Companies:  PSNH owns common stock of four
       regional nuclear generating companies (Yankee companies). PSNH's
       investments in the Yankee companies are accounted for on the equity
       basis due to PSNH's ability to exercise significant influence over
       their operating and financial policies.  The Yankee companies, with
       PSNH's ownership interests, are:


       Connecticut Yankee Atomic Power Company (CYAPC) ................   5.0%
       Yankee Atomic Electric Company (YAEC) ..........................   7.0
       Maine Yankee Atomic Power Company (MYAPC) ......................   5.0
       Vermont Yankee Nuclear Power Corporation (VYNPC) ...............   4.0


       PSNH's equity investments in the Yankee companies at December 31, 1997
       are:

                                                         (Thousands of Dollars)

       CYAPC ..............................................         $ 5,761
       YAEC ...............................................           1,427
       MYAPC ..............................................           3,880
       VYNPC ..............................................           2,085

                                                                    $13,153

       Each Yankee company owns a single nuclear generating unit. Under the
       terms of the contracts with the Yankee companies, the shareholders-
       sponsors, including PSNH, are responsible for their proportionate share
       of the costs of each unit, including decommissioning.  The energy and
       capacity costs from VYNPC and nuclear decommissioning costs of the
       Yankee companies that have been shut down are billed as purchased power
       to PSNH.

       The electricity produced by the Vermont Yankee nuclear generating
       facility (VY) is committed substantially on the basis of ownership
       interests and is billed pursuant to contractual agreements.  YAEC's,
       CYAPC's and MYAPC's nuclear power plants were shut down permanently on
       February 26, 1992, December 4, 1996, and August 6, 1997, respectively.
       Under ownership agreements with the Yankee companies, PSNH may be asked
       to provide direct or indirect financial support for one or more of the
       companies.  For more information on the Yankee companies, see Note 5,
       "Nuclear Decommissioning," and Note 11F, "Commitments and Contingencies
       - Long-Term Contractual Arrangements."

       Millstone 3:  PSNH has a 2.85 percent joint ownership interest in
       Millstone 3, a 1,154-MW nuclear generating unit. As of December 31,
       1997 and 1996, plant-in-service included approxi-mately $118.7 million
       and the accumulated provision for depreciation included approximately
       $32.3 million and $29.4 million, respectively, for PSNH's share of
       Millstone 3.  PSNH's share of Millstone 3 expenses is included in the
       corresponding operating expenses on the accompanying Statements of
       Income.  The Millstone 3 unit is out of service.  NU hopes to return
       Millstone 3 to service in early spring of 1998.  For more information
       on the Millstone 3 unit, see Note 11B, "Commitments and Contingencies -
       Nuclear Performance."

       Wyman Unit 4:  PSNH has a 3.14 percent ownership interest in Wyman
       Unit 4 (Wyman), a 632-MW oil-fired generating unit.  At December 31,
       1997 and 1996, plant-in-service included approximately $6.0 million,
       respectively and the accumulated provision for depreciation included
       approximately $3.9 million and $3.7 million, respectively, for PSNH's
       share of Wyman.  PSNH's share of Wyman expenses is included in the
       corresponding operating expenses on the accompanying Statements of
       Income.

   F.  DEPRECIATION
       The provision for depreciation is calculated using the straight-line
       method based on estimated remaining lives of depreciable utility
       plant-in-service, adjusted for salvage value and removal costs, as
       approved by the appropriate regulatory agencies.

       Except for major facilities, depreciation rates are applied to the
       average plant-in-service during the period. Major facilities are
       depreciated from the time they are placed in service.  When plant is
       retired from service, the original cost of plant, including costs of
       removal, less salvage, is charged to the accumulated provision for
       depreciation.  The depreciation rates for the several classes of
       electric plant-in-service are equivalent to a composite rate of 3.7
       percent in 1997 and 1996, and 3.8 percent in 1995.  See Note 5,
       "Nuclear Decommissioning," for information on nuclear plant
       decommissioning.

       PSNH's non-nuclear generating facilities have limited service lives.
       Plant may be retired in place or dismantled based upon expected future
       needs, the economics of the closure and environmental concerns.  The
       costs of closure and removal are incremental costs and, for financial
       reporting purposes, are accrued over the life of the asset as part of
       depreciation.  At December 31, 1997 and 1996, the accumulated provision
       for depreciation included approximately $34.2 million and $31.1
       million, respectively, accrued for the cost of removal, net of salvage
       for nonnuclear generation property.

   G.  REVENUES
       Other than revenues under fixed-rate agreements negotiated with certain
       wholesale, industrial and commercial customers and limited retail
       access programs, utility revenues are based on authorized rates applied
       to each customer's use of electricity. In general, rates can be changed
       only through a formal proceeding before the appropriate regulatory
       commission. Regulatory commissions also have authority over the terms
       and conditions of nontraditional rate making arrangements.  At the end
       of each accounting period, PSNH accrues an estimate for the amount of
       energy delivered but unbilled.

       For information on the PSNH rate proceeding and its impact on PSNH, see
       Management's Discussion and Analysis of Financial Condition and Results
       of Operations (MD&A).

   H.  REGULATORY ACCOUNTING AND ASSETS
       The accounting policies of PSNH and the accompanying financial
       statements conform to generally accepted accounting principles
       applicable to rate-regulated enterprises and reflect the effects of the
       ratemaking process in accordance with SFAS 71, "Accounting for the
       Effects of Certain Types of Regulation." Assuming a cost-of-service
       based regulatory structure, regulators may permit incurred costs,
       normally treated as expenses, to be deferred and recovered through
       future revenues. Through their actions, regulators also may reduce or
       eliminate the value of an asset, or create a liability.  If any portion
       of PSNH's operations were no longer subject to the provisions of SFAS
       71, as a result of a change in the cost-of-service based regulatory
       structure or the effects of competition, PSNH would be required to write
       off all of its related regulatory assets and liabilities unless there is
       a formal transition plan which provides for the recovery, through
       established rates, for the collection of approved stranded costs and to
       maintain the cost-of-service basis for the remaining regulated
       operations.  At the time of transition, PSNH would be required to
       determine any impairment to the carrying costs of deregulated plant and
       inventory assets.

       Management anticipates that a restructuring program will be implemented
       within New Hampshire during the next few years.  In a restructured
       environment, PSNH's generation business no longer will be rate regulated
       on a cost-of-service basis.  The majority of PSNH's regulatory assets
       are related to its generation business.

       The staff of the SEC has had concerns regarding the appropriateness of
       the utilities' ability to continue application of SFAS 71 for the
       generation portion of their business in a restructured environment.  The
       SEC referred the issue to the Emerging Issues Task Force (EITF) of the
       FASB which reached a consensus and issued "Deregulation of the Pricing
       of Electricity - Issues Related to the Application of FASB Statements
       No. 71 and 101," (EITF 97-4). The EITF concluded:  (1) the future
       recognition of regulatory assets for the portion of the business that no
       longer qualifies for application of SFAS 71 depends on the regulators'
       treatment of the recovery of those costs and other stranded assets from
       cash flows of other portions of the business still considered to be
       regulated, and (2) a utility should discontinue the application of SFAS
       71 when a legislative and regulatory plan has been enacted, which would
       include transition plans into a competitive environment, and when the
       stranded costs which are subject to future rate recovery are determined.
       EITF 97-4 became effective in August 1997.

       The issue  of restructuring the electric utility industry in New
       Hampshire is currently the focus of negotiations and proceedings within
       the federal and state court systems .  Management believes that PSNH's
       use of regulatory accounting remains appropriate while this issue
       remains in litigation.

       PSNH expects that its transmission and distribution business will
       continue to be rate-regulated on a cost-of-service basis, and
       accordingly, will continue to apply SFAS 71 to this portion of its
       business.

       For more information on PSNH's regulatory environment and the potential
       impacts of rstructuring, see Note 11A, "Commitments and Contingencies -
       Restructuring and Rate Matters," and the MD&A.

       SFAS 121, "Accounting for the Impairment of Long-Lived Assets and for
       Long-Lived Assets to be Disposed Of," requires the evaluation of long-
       lived assets, including regulatory assets, for impairment when certain
       events occur or when conditions exist that indicate the carrying amounts
       of assets may not be recoverable.  SFAS 121 requires that any long-lived
       assets which are no longer probable of recovery through future revenues
       be revalued based on estimated future cash flows. If this revaluation is
       less than the book value of the asset, an impairment loss would be
       charged to earnings.

       Management continues to believe that it is probable that PSNH will
       recover its investments in long-lived assets through future revenues.
       This conclusion may change in the future as the implementation of
       restructuring plans within the state of New Hampshire will generally
       require the formation of a separate generation entity which will be
       subject to competitive market conditions.  As a result, PSNH will be
       required to assess the carrying amounts of its long-lived assets in
       accordance with SFAS 121.

       The components of PSNH's regulatory assets are as follows:


       At December 31,                                      1997        1996
                                                       (Thousands of Dollars)


       Recoverable energy costs, net
         (Note 2K)  .................................    $191,686      $211,236
       Income taxes, net (Note 2I)...................     128,244       151,431
       Unrecovered contractual                                          
         obligations (Note 5)........................      83,042        50,271
       Deferred costs, nuclear
         plants  (Note 3)............................     281,856       269,233
       Seabrook deferral (Note 2K)...................       8,376          -
       Other.........................................       2,214         2,333

                                                         $695,418      $684,504

   I.  INCOME TAXES
       The tax effect of temporary differences (differences between the
       periods in which transactions affect income in the financial statements
       and the periods in which they affect the determination of taxable
       income) is accounted for in accordance with the ratemaking treatment of
       the applicable regulatory commissions.  See Note 10, "Income Tax
       Expense" for the components of income tax expense.

       The tax effect of temporary differences, including timing differences
       accrued under previously approved accounting standards, that give rise
       to the accumulated deferred tax obligation is as follows:

       At December 31,                                  1997           1996
                                                      (Restated)     (Restated)
                                                        (Thousands of Dollars)

       Accelerated depreciation and
         other plant-related differences ...........   $103,985       $225,263
       Net operating loss (NOL)
         carryforwards .............................    (94,822)       (94,149)
       Regulatory assets - income tax                                 
         gross up ..................................     49,101         68,652
       Other .......................................    146,142         58,888

                                                       $204,406       $258,654


       At December 31, 1997, PSNH had a NOL carryforward of approximately $293
       million, that can be used against PSNH's federal taxable income and
       which, if unused, expires between the years 2000 and 2006. PSNH also
       had Investment Tax Credit (ITC) carryforwards of $40 million which if
       unused, expires between the years 1998 and 2004.  For a portion of the
       carryforward amounts indicated above, the reorganization of PSNH under
       Chapter 11 of the United States Bankruptcy Code limits the annual
       amount of NOL and ITC carryforwards that may be used.  Approximately
       $31 million of the NOL and $9 million of the ITC carryforwards are
       subject to this limitation.

       See Note 11A, "Commitments and Contingencies - Restructuring and Rate
       Matters," for the possible impacts on PSNH from the NHPUC's decision
       related to industry restructuring.

   J.  UNAMORTIZED ACQUISITION COSTS
       The unamortized PSNH acquisition costs represent the aggregate value
       placed by the 1989 rate agreement with the state of New Hampshire (Rate
       Agreement) on PSNH's assets in excess of the net book value of PSNH's
       non-Seabrook assets, plus the $700 million value assigned to Seabrook by
       the Rate Agreement, as part of the bankruptcy resolution on June 5, 1992
       (Acquisition Date).  The Rate Agreement provides for the recovery
       through rates, with a return, of the unamortized PSNH acquisition costs.
       The Rate Agreement provides that $425 million of the unamortized PSNH
       acquisition costs be amortized over the first seven years after PSNH's
       May 16, 1991 reorganization from bankruptcy (Reorganization Date) with
       the remaining  amount to be amortized over the 20-year period after the
       Reorganization Date.  The unrecovered balance of PSNH acquisition costs
       at December  31, 1997, was approximately $402.3 million.  In accordance
       with the Rate Agreement, approximately $32.9 million of this amount will
       be recovered through rates by June 1, 1998, and the remaining amount of
       approximately $369.4 million will be recovered through rates by 2011.
       As of  December 31, 1997, PSNH has collected approximately $591 million
       of acquisition costs through rates.

   K.  RECOVERABLE ENERGY COSTS
       Under the Energy Policy Act of 1992 (Energy Act), PSNH is assessed for
       its proportionate share of the costs of decontaminating and
       decommissioning uranium enrichment plants owned by the United States
       Department of Energy (D&D assessment).  The Energy Act requires that
       regulators treat D&D assessments as a reasonable and necessary current
       cost of fuel, to be fully recovered in rates like any other fuel cost.
       PSNH is currently recovering these costs through rates. As of December
       31, 1997, PSNH's total D&D deferrals were approximately $300 thousand.

       The Rate Agreement includes a comprehensive fuel and purchased power
       adjustment clause (FPPAC) permitting PSNH to pass through to retail
       customers, for a ten-year period that began in May 1991, the retail
       portion of differences between the fuel and purchased power costs
       assumed in the Rate Agreement and PSNH's actual costs, which include the
       costs related to the Seabrook Power Contracts and the Clean Air Act
       Amendment.  The cost components of the FPPAC are subject to a prudence
       review by the New Hampshire Public Utilities Commission (NHPUC).

       Under the Rate Agreement, charges made by NAEC through the Seabrook
       Power Contracts, including the deferred Seabrook capital expenses, are
       being deferred by PSNH and subsequently will be subsequently billed and
       collected by PSNH through the FPPAC.  PSNH began to defer the amount of
       these costs on December 1, 1997 and will continue to do so for the
       period December 1, 1997 through May 31, 1998.  Beginning on June 1,
       1998, these costs will be recovered over a 36-month period.  At December
       31, 1997, PSNH has deferred approximately $8.4 million of these costs,
       which balance is recorded in PSNH's deferred costs, nuclear plants.

       On February 10, 1998, the NHPUC established a FPPAC rate for the period
       December 1, 1997 through May 31, 1998.  The new FPPAC rate increased
       customer billings by approximately six percent. This rate continues to
       defer a substantial portion of these costs.

       At December 31, 1997, PSNH's net recoverable energy costs, excluding
       current net recoverable energy costs, were approximately $191.7 million.
       This amount includes approximately $172.9 million of deferred small
       power producer costs.

       See Note 11A, "Commitments and Contingencies - Restructuring and Rate
       Matters" for the possible impacts on PSNH of the NHPUC's decision
       related to industry restructuring.


   L.  SPENT NUCLEAR FUEL DISPOSAL COSTS
       Under the Nuclear Waste Policy Act of 1982, PSNH must pay the United
       States Department of Energy (DOE) for the disposal of spent nuclear
       fuel and high-level radioactive waste.  The DOE is responsible for the
       selection and development of repositories for, and the disposal of,
       spent nuclear fuel and high-level radioactive waste.  Fees are billed
       currently to customers and paid to the DOE on a quarterly basis.

       The DOE was originally scheduled to begin accepting delivery of spent 
       fuel in 1998.  However, delays in identifying a permanent storage site 
       have continually postponed plans for the DOE's long-term storage and 
       disposal site.   Extended delays or a default by the DOE could lead to
       consideration of costly alternatives.  The company has primary
       responsibility for the interim storage of its spent nuclear fuel.
       Current capability to store spent fuel at Seabrook are estimated to be
       adequate until the year 2010. Meeting spent fuel storage requirements
       beyond this period could require new and separate storage facilities,
       the costs for which have not been determined.  Storage facilities for
       Millstone 3 are expected to be adequate for the projected life of the
       unit.

       In November 1997, the U.S. District Court of Appeals for the D.C. Circuit
       ruled that the lack of an interim storage facility does not excuse the
       DOE  from meeting its contractual obligation to begin accepting spent
       nuclear fuel no later than January 31, 1998.  Currently, the DOE has not
       taken the spent nuclear fuel as scheduled and, as a result, may have to
       pay contract damages. The ultimate outcome of this legal proceeding is
       uncertain at this time.

   M.  CASH AND CASH EQUIVALENTS
       Cash and cash equivalents includes cash on hand and short-term cash
       investments which are highly liquid in nature and have original
       maturities of three months or less.

3. SEABROOK POWER CONTRACTS

   PSNH and NAEC have entered into two power contracts that obligate PSNH to
   purchase NAEC's 35.98 percent ownership of the capacity and output of
   Seabrook for the term of Seabrook's Nuclear Regulatory Commission (NRC)
   operating license.  Under these power contracts, PSNH is obligated to pay
   NAEC's cost of service during this period, regardless of whether Seabrook 1
   is operating.  NAEC's cost of service includes all of its Seabrook-related
   costs, including operation and maintenance (O&M) expenses, fuel expense,
   income and property tax expense, depreciation expense, certain overhead and
   other costs and a return on its allowed investment.

   PSNH has included its right to buy power from NAEC on its Balance Sheets as
   part of utility plant and regulatory assets with a corresponding
   obligation.  At December 31, 1997, this right was valued at approximately
   $917.1 million.

   The contracts established the value of the initial investment in Seabrook
   (initial investment) at $700 million. As prescribed by the Rate Agreement,
   as of May 1, 1996, NAEC phased into rates 100 percent of its investment in
   Seabrook 1. This plan is in compliance with SFAS 92,"Regulated Enterprises-
   Accounting for Phase-in Plans." From the Acquisition Date through November
   1997, NAEC recorded $203.9 million of deferred return on its investment in
   Seabrook 1. At November 30, 1997, NAEC's utility plant included $84.1
   million of deferred return that was transferred as part of the Seabrook
   plant assets to NAEC on the Acquisition Date. Beginning on December 1,
   1997, the deferred return, including the portion transferred to NAEC, is
   currently being billed through the Seabrook Power Contracts to PSNH and
   will be fully recovered from customers by May 2001. NAEC depreciated its
   initial investment over the term of Seabrook 1's operating license (39
   years), and any subsequent plant additions are depreciated on a straight-
   line basis over the remaining term of the power contracts at the time the
   subsequent additions are placed in service.

   If Seabrook 1 is shut down prior to the expiration of the NRC operating
   license, PSNH will be unconditionally required to pay NAEC termination
   costs for 39 years, less the period during which Seabrook 1 has operated.
   These termination costs will reimburse NAEC for its share of Seabrook 1
   shut-down and decommissioning costs, and will pay NAEC a return of and on
   any undepreciated balance of its initial investment over the remaining term
   of the power contracts, and the return of and on any capital additions to
   the plant made after the Acquisition Date over a period of five years after
   shut down (net of any tax benefits to NAEC attributable the cancellation).

   Contract payments charged to operating expenses are approximately:

     Year                                                  Contract Payments
                                                         (Thousands of Dollars)

     1997.................................                      $188,000
     1996.................................                       159,000
     1995.................................                       154,000

   Interest included in the contract payment was $57 million in 1997, $55
   million in 1996, and $51 million in 1995.


   Future minimum payments, excluding executory costs, such as property taxes,
   state use taxes, insurance and maintenance, under the terms of the
   contracts, as of December 31, 1997, are approximately:

     Year                               Seabrook Power Contracts
                                         (Thousands of Dollars)


     1998   ................................      $199,000
     1999   ................................       184,000
     2000   ................................       183,000
     2001   ................................       108,000
     2002   ................................        69,100
     After 2002.............................     1,077,000

     Future minimum payments................     1,820,100

     Less amount representing
       interest.............................       903,000

     Present value of Seabrook Power
       Contracts payments ..................     $ 917,100



   See Note 11A, "Commitments and Contingencies - Restructuring and Rate
   Matters" for the possible impacts the NHPUC's restructuring decision may
   have on the Seabrook Power Contracts.

4. LEASES
   PSNH has entered into lease agreements, some of which are capital leases,
   for the use of data processing and office equipment, vehicles and office
   space.  The provisions of these lease agreements generally provide for
   renewal options.  The following rental payments have been charged to
   expense:

   Year               Capital Leases      Operating Leases


   1997............    $1,579,000           $5,657,000
   1996............     1,105,000            4,884,000
   1995............     1,103,000            5,291,000

   Interest included in capital lease rental payments was $272,000 in 1997,
   $292,000 in 1996, and $351,000 in 1995.


   Future minimum rental payments, excluding executory costs, such as property
   taxes, state use taxes, insurance and maintenance, under long-term
   noncancellable leases, as of December 31, 1997, are:

   Year                        Capital Leases    Operating Leases
                                     (Thousands of Dollars)

   1998     ......................    $1,500         $ 6,100
   1999     ......................     1,200           5,300
   2000     ......................     1,000           4,700
   2001     ......................     1,000           4,200
   2002     ......................       100           2,200
   After 2002 ....................       500           5,100
   Future minimum lease
     payments ....................     5,300         $27,600
   Less amount representing
    interest .....................       600          
   Present value of future
     minimum lease payments ......    $4,700


5. NUCLEAR DECOMMISSIONING

   Millstone and Seabrook:  Millstone 3 and Seabrook 1 have service lives that
   are expected to end during the years 2025 and 2026, respectively. Upon
   retirement, these units must be decommissioned. Current decommissioning
   studies concluded that complete and immediate dismantlement at retirement
   continues to be the most viable and economic method of decommissioning
   Millstone 3 and Seabrook 1. Decommissioning studies are reviewed and
   updated periodically to reflect  changes in decommissioning requirements,
   costs, technology and inflation.

   The estimated cost of decommissioning PSNH's 2.85 percent ownership share
   of Millstone 3 and NAEC's 35.98 percent share of Seabrook 1, in year-end
   1997 dollars, is $15.6 million and $170.2 million, respectively.  Millstone
   3 and Seabrook 1 decommissioning costs will be increased annually by their
   respective escalation rates.  PSNH's Millstone 3 decommissioning costs are
   accrued over the expected service life of the unit and are included in
   depreciation expense on its Statements of Income.  Nuclear decommissioning
   costs related to PSNH's share of Millstone 3 amounted to $0.4 million in
   1997 and 1996, and $0.3 million in 1995.  Nuclear decommissioning, as a
   cost of removal, is included in the accumulated provision for depreciation
   on PSNH's Balance Sheets.  At December 31, 1997 and 1996, the balance in
   the accumulated reserve for depreciation amounted to $4.3 million and $3.2
   million, respectively.

   PSNH makes payments to an independent decommissioning trust for its portion
   of the costs of decommissioning Millstone 3. NAEC's portion of the cost of
   decommissioning Seabrook 1 is paid to an independent decommissioning
   financing fund managed by the state of New Hampshire.  Funding of the
   estimated decommissioning costs assumes levelized collections for Millstone
   3 and escalated collections for Seabrook 1, and after-tax earnings on the
   Millstone and Seabrook decommissioning funds of approximately 5.5 percent
   and 6.5 percent, respectively.  Under the terms of the Rate Agreement, PSNH
   is obligated to pay NAEC's share of Seabrook's decommissioning costs, even
   if the unit is shut down prior to the expiration of its operating license.
   Accordingly, NAEC bills PSNH directly for its share of the costs of
   decommissioning Seabrook 1. PSNH records its Seabrook decommissioning costs
   as a component of purchased power expense on its Statements of Income.
   Under the Rate Agreement, PSNH's Seabrook decommissioning costs are
   recovered through base rates.

   As of December 31, 1997, PSNH collected through rates approximately $2.6
   million toward the future decommissioning costs of its share of
   Millstone 3, which has been transferred to the external decommissioning
   trust. As of December 31, 1997, NAEC has paid approximately $21.1 million
   (including payments made prior to the Acquisition Date by PSNH), into
   Seabrook 1's decommissioning financing fund. Earnings on the
   decommissioning trust and financing fund increase the decommissioning trust
   balance and the accumulated reserve for depreciation. Unrealized gains and
   losses associated with the decommissioning trust and financing fund also
   impact the balance of the trust, and the accumulated reserve for
   depreciation.

   Changes in requirements or technology, the timing of funding or
   dismantling, or adoption of a decommissioning method other than immediate
   dismantlement would change decommissioning cost estimates and the amounts
   required to be recovered.  PSNH attempts to recover sufficient amounts
   through its allowed rates to cover its expected decommissioning costs.
   Only the portion of currently estimated total decommissioning costs that
   has been accepted by regulatory agencies is reflected in rates of PSNH.
   Based on present estimates and assuming its nuclear units operate to the
   end of their respective licensing periods, PSNH expects that the
   decommissioning trust and financing fund will be substantially funded when
   the units are retired from service.

   Yankee Companies: VYNPC owns and operates a nuclear generating unit with a
   service life that is expected to end in 2012. PSNH's ownership share of
   estimated costs, in year-end 1997 dollars, of decommissioning the unit owned
   and operated by VYNPC is $20.2 million.

   On August 6, 1997, the board of directors of MYAPC voted unanimously to
   cease permanently the production of power at its nuclear generating facility
   (MY).  The NU system companies had relied on MY for approximately one
   percent of their capacity.  During November 1997, MYAPC filed an amendment
   to its power contracts clarifying the obligations of its purchasing
   utilities following the decision to cease power production.  During January
   1998, the FERC accepted the amendments and proposed rates, subject to
   refund.  At December 31, 1997, the remaining estimated obligation, including
   decommissioning, amounted to approximately $867.2 million, of which PSNH's
   share was approximately $43.4 million.

   On December 4, 1996, the board of directors of CYAPC voted unanimously to
   cease permanently the production of power at its nuclear generating plant
   (CY).  During 1996, the NU system companies had relied on CY for
   approximately three percent of their capacity. During late December 1996,
   CYAPC filed an amendment to its power contracts clarifying the obligations
   of its purchasing utilities following the decision to cease power
   production.  On February 27, 1997, the FERC approved an order for hearing
   which, among other things, accepted CYAPC's contract amendment.  The new
   rates became effective March 1, 1997, subject to refund.  At December 31,
   1997, the remaining estimated obligation, including decommissioning,
   amounted to $619.9 million, of which PSNH's share was approximately $31.0
   million.

   YAEC is in the process of decommissioning its nuclear facility.  At December
    31, 1997, the estimated remaining costs, including decommissioning, amounted
   to $124.4 million, of which PSNH's share was approximately $8.7 million.

   Under the terms of the contracts with MYAPC, CYAPC and YAEC, the
   shareholder-sponsor companies, including PSNH, are responsible for their
   proportionate share of the costs of the units, including decommissioning.
   Management expects that PSNH will continue to be allowed to recover these
   costs from its customers.  Accordingly, PSNH has recognized these costs as
   regulatory assets, with corresponding obligations.

   Proposed Accounting: The staff of the SEC has questioned certain current
   accounting practices of the electric utility industry, including PSNH,
   regarding the recognition, measurement and classification of decommissioning
   costs for nuclear generating units in the financial statements. In response
   to these questions, the FASB has agreed to review the accounting for closure
   and removal costs, including decommissioning.  If current electric utility
   industry accounting practices for nuclear power plant decommissioning are
   changed, the annual provision for decommissioning could increase relative to
   1997, and the estimated cost for decommissioning could be recorded as a
   liability (rather than as accumulated depreciation), with recognition of an
   increase in the cost of the related nuclear power plant.  Management
   believes that PSNH will continue to be allowed to recover decommissioning
   costs through rates.

6. SHORT-TERM DEBT

   The amount of short-term borrowings that may be incurred by PSNH is subject
   to periodic approval by the SEC under the 1935 Act or by the NHPUC.
   Effective May 1997, PSNH was authorized under a waiver from the NHPUC, to
   incur short-term borrowings up to a maximum of $125 million.

   PSNH has a $125 million revolving credit agreement that will expire in
   April 1999.  The revolving credit agreement is with a group of 16 banks.
   PSNH is obligated to pay a facility fee of .50 percent per annum on the
   commitment of $125 million.  At December 31, 1997 and 1996, there were no
   borrowings under the facility.

   Under the credit facility discussed above, PSNH may borrow funds on a
   short-term revolving basis under its agreement, using either fixed-rate
   loans or standby loans.  Fixed rates are set using competitive bidding.
   Standby loans are based upon several alternative variable rates.

   Money Pool:  Certain subsidiaries of NU, including PSNH, are members of the
   Northeast Utilities System Money Pool (Pool).  The Pool provides a more
   efficient use of the cash resources of the system, and reduces outside
   short-term borrowings.  NUSCO administers the Pool as agent for the member
   companies.  Short-term borrowing needs of the member companies are first
   met with available funds of other member companies, including funds
   borrowed by NU parent.  NU parent may lend to the Pool but may not borrow.
   Funds may be withdrawn from or repaid to the Pool at any time without prior
   notice. Investing and borrowing subsidiaries receive or pay interest based
   on the average daily Federal Funds rate.  However, borrowings based on
   loans from NU parent bear interest at NU parent's cost and must be repaid
   based upon the terms of NU parent's original borrowing. At December 31,
   1997 and 1996, PSNH had no outstanding borrowings from the Pool.

   Maturities of PSNH's short-term debt obligations are for periods of three
   months or less. For further information on short-term debt, see the MD&A.

7. EMPLOYEE BENEFITS

   A.  PENSION BENEFITS
       The NU system subsidiaries participate in a uniform noncontributory
       defined benefit retirement plan covering all regular NU system
       employees. Benefits are based on years of service and employees'
       highest eligible compensation during 60 consecutive months of
       employment.  PSNH's direct portion of the NU system's pension cost,
       part of which was charged to utility plant, approximated $1.3 million
       in 1997, $6.2 million in 1996, and $2.3 million in 1995. Pension
       (credits)/costs for 1997 and 1996 included approximately $(1.0) million
       and $1.9 million, respectively, related to workforce reduction
       programs.

       Currently, PSNH funds annually an amount at least equal to that which
       will satisfy the requirements of the Employee Retirement Income
       Security Act and the Internal Revenue Code. Pension costs are
       determined using market-related values of pension assets.  Pension
       assets are invested primarily in domestic and international equity
       securities and bonds.

       The components of net pension cost for PSNH are:

     For the Years Ended December 31,           1997       1996        1995
                                                 (Thousands of Dollars)

     Service cost..........................   $ 2,987     $ 6,161     $ 3,462
     Interest cost.........................    13,398      12,808      11,923
     Return on plan assets.................   (34,622)    (24,393)    (33,156)
     Net amortization......................    19,508      11,608      20,108
     Net pension cost......................   $ 1,271     $ 6,184     $ 2,337

         For calculating pension cost, the following assumptions were
         used:

     For the Years Ended December 31,           1997       1996        1995


     Discount rate..........................    7.75%      7.50%       8.25%
     Expected long-term rate of return......    9.25       8.75        8.50
     Compensation/progression rate..........    4.75       4.75        5.00


   The following table represents the plan's funded status
   reconciled to the Balance Sheets:

       At December 31,                                 1997            1996
                                                     (Thousands of Dollars)

       Accumulated benefit obligation,
         including vested benefits at
         December 31, 1997 and 1996 of
         $(140,089,000) and $(131,624,000),
         respectively ...........................   $(152,709)     $(143,377)
       Projected benefit obligation .............   $(187,968)     $(179,192)
       Market value of plan assets ..............     195,612        173,035
       Market value in excess (less than) of   
        projected benefit obligation .............      7,644         (6,157)
       Unrecognized transition amount ............      4,003          4,337
       Unrecognized prior service costs ..........      7,597          8,135
       Unrecognized net gain .....................    (65,305)       (51,105)
       Accrued pension liability .................   $(46,061)     $ (44,790)


   The following actuarial assumptions were used in calculating the plan's
   year-end funded status:

       For the Years Ended December 31,                1997            1996

     Discount rate................................    7.25%            7.75%
     Compensation/progression rate................    4.25             4.75



  B.   POSTRETIREMENT BENEFITS OTHER THAN PENSIONS
       The NU system subsidiaries provide certain health care benefits,
       primarily medical and dental, and life insurance benefits through a
       benefit plan to retired employees (referred to as SFAS 106 benefits).
       These benefits are available for employees retiring from the NU system
       who have met specified service requirements. For current employees and
       certain retirees, the total SFAS 106 benefit is limited to two times
       the 1993 per-retiree health care cost. The SFAS 106 obligation has been
       calculated based on this assumption.  PSNH's direct portion of SFAS 106
       benefits, part of which was deferred or charged to utility plant,
       approximated $4.9 million in 1997, $6.2 million in 1996, and $7.2
       million in 1995.

       PSNH is funding SFAS 106 postretirement costs through external trusts.
       PSNH is funding, on an annual basis, amounts that have been rate-
       recovered and which also are tax-deductible under the Internal Revenue
       Code.  The trust assets are invested primarily in equity securities and
       bonds.

       The components of health care and life insurance cost are:


       For the Years Ended December 31,        1997         1996       1995
                                                 (Thousands of Dollars)

       Service cost ....................      $  802       $  914     $  933
       Interest cost ...................       3,352        3,559      4,063
       Return on plan assets ...........      (3,753)      (1,720)    (1,694)
       Amortization of unrecognized
         transition obligation .........       2,941        2,941      2,941
       Other amortization, net .........       1,541          547        998

       Net health care and life
         insurance cost ................      $4,883       $6,241     $7,241


       For calculating PSNH's SFAS 106 benefit costs, the following
       assumptions were used:


       For the Years Ended December 31,        1997         1996       1995


       Discount rate ....................      7.75%       7.50%       8.00%
       Long-term rate of return -
          Health assets, net of tax .....      6.00        5.25        5.00
          Life assets ...................      9.25        8.75        8.50



       The following table represents the plan's funded status reconciled to
       the Balance Sheets:

 

       At December 31,                                1997             1996
                                                      (Thousands of Dollars)
                                                      
       Accumulated postretirement benefit
         obligation of:
          Retirees ............................    $(36,790)         $(38,245)
          Fully eligible active
            employees .........................         (31)              (22)
          Active employees not
            eligible to retire ................      (9,788)           (9,696)
       Total accumulated post-
         retirement benefit
         obligation ...........................     (46,609)          (47,963)
       Market value of plan assets ............      22,908            17,882

       Accumulated postretirement
         benefit obligation in
         excess of plan assets ................     (23,701)          (30,081)
       Unrecognized transition
         amount ...............................      44,108            47,049
       Unrecognized net gain ..................     (20,407)          (17,139)
       Accrued postretirement benefit
         liability ............................     $  -               $ (171)



     The following actuarial assumptions were used in calculating
     the plan's year-end funded status:


       At December 31,                                 1997             1996

       Discount rate .............................    7.25%             7.75%
       Health care cost trend rate (a) ...........    5.76              7.23


       (a)  The annual growth in per capita cost of covered health care
            benefits was assumed to decrease to 4.40 percent by 2001.

       The effect of increasing the assumed health care cost trend rate by one
       percentage point in each year would increase the accumulated
       postretirement benefit obligation as of December 31, 1997, by $3.1
       million and the aggregate of the service and interest cost components
       of net periodic postretirement benefit cost for the year then ended by
       $245 thousand.  The trust holding the health plan assets is subject to
       federal income taxes at a 39.6 percent tax rate.

       PSNH currently is recovering SFAS 106 costs through rates.

8.  PREFERRED STOCK SUBJECT TO MANDATORY REDEMPTION

    Details of preferred stock subject to mandatory redemption are:

                                  Shares
                                Outstanding             December 31,
   Description                December 31, 1997     1997      1996    1995
                                                     (Thousands of Dollars)

   10.60%
   Series A of 1991 ..........  4,000,000         $100,000   $125,000  $125,000

   Less preferred stock
     to be redeemed
     within one year .........  1,000,000           25,000     25,000      -


   Total preferred stock
     subject to
     mandatory redemption ....                    $ 75,000   $100,000   $125,000


   In case of default on dividends or sinking-fund payments, no payments may
   be made on any junior stock by way of dividends or otherwise (other than in
   shares of junior stock) so long as the default continues.  If PSNH is in
   arrears in the payment of dividends on any outstanding shares of preferred
   stock, PSNH would be prohibited from redemption or purchase of less than
   all of the preferred stock outstanding.  The Series A Preferred
   Stock is not subject to optional redemption by PSNH.  It is subject  to an
   annual sinking fund requirement of $25 million, which began on June 30,
   1997, sufficient to retire annually 1,000,000 shares at $25 per share.

9. LONG-TERM DEBT

   Details of long-term debt outstanding are:
    At December 31                                       1997           1996
                                                        (Thousands of Dollars)
   First Mortgage Bonds:
    9.17%   Series B, due 1998.....................    $170,000      $170,000

            Total First Mortgage Bonds...............   170,000       170,000

   Pollution Control Revenue Bonds:
   7.65%    Tax-Exempt Series A, due 2021............    66,000        66,000
   7.50%    Tax-Exempt Series B, due 2021............   108,985       108,985
   7.65%    Tax-Exempt Series C, due 2021............   112,500       112,500
   Adjustable Rate, Taxable, Series D,
     due 2021 .......................................    39,500        39,500
   Adjustable Rate, Taxable, Series E,
     due 2021 .......................................    69,700        69,700
   Adjustable Rate, Tax-Exempt, Series D,
     due 2021 .......................................    75,000        75,000
   Adjustable Rate, Tax-Exempt, Series E
     due 2021 .......................................    44,800        44,800
   Less:  Amounts due within one year ...............   170,000             -

          Long-term debt, net .......................  $516,485      $686,485


   Long-term debt maturities and cash sinking-fund requirements on debt
   outstanding at December 31, 1997 aggregate approximately $170 million for
   1998.  There are neither sinking-fund requirements nor debt maturities
   existing for the years 1999 through 2002. Also, there are annual renewal
   and replacement fund requirements equal to 2.25 percent of the average of
   net depreciable utility property owned by PSNH at the Reorganization Date,
   plus cumulative gross property additions thereafter.  PSNH expects to meet
   these future fund requirements by certifying property additions.  Any
   deficiency would need to be satisfied by the deposit of cash or bonds.

   Essentially, all utility plant of PSNH is subject to the lien of its first
   mortgage bond indenture.  PSNH's Revolving Credit Facility has a second
   lien, junior to the lien of its first mortgage bond indenture, on all PSNH
   property located in New Hampshire which will expire in April 1999.  At
   December 31, 1997, there were no borrowings under the Revolving Credit
   Facility.

   Concurrent with the issuance of PSNH's Series A and B First Mortgage Bonds,
   PSNH entered into financing arrangements with the Business Finance
   Authority of the state of New Hampshire (BFA).  Pursuant to these
   arrangements, the BFA issued seven series of Pollution Control Revenue
   Bonds (PCRBs) and loaned the proceeds to PSNH. At December 31, 1997,
   approximately $516.5 million of PCRBs were outstanding.  The average
   effective interest rates on the variable-rate pollution control notes
   ranged from 3.8 percent to 5.6 percent for 1997, and from 3.5 percent to
   5.5 percent for 1996.  PSNH's obligation to repay each series of PCRBs is
   secured by a series of First Mortgage Bonds that were issued under its
   indenture.  Each such series of First Mortgage Bonds contains terms and
   provisions with respect to maturity, principal payment, interest rate, and
   redemption that correspond to those of the applicable series of PCRBs.  For
   financial reporting purposes, these bonds would not be considered
   outstanding unless PSNH fails to meet its obligations under the PCRBs.

   The PCRBs, except for Series D and E, are redeemable on or after May 1,
   2001, at the option of the company with accrued interest and at specified
   premiums.  Under current interest rate elections by PSNH, the Series D and
   E PCRBs are redeemable, at par plus accrued interest at the end of each
   interest-rate period.  Future interest-rate elections by PSNH could
   significantly defer or eliminate the availability of optional redemptions
   by PSNH, and could affect costs as well.

10.INCOME TAX EXPENSE

   The components of the federal and state income tax provisions charged to
   operations are:


   For the Years Ended December 31,              1997        1996        1995
                                             (Restated)   (Restated)
                                                      (Thousands of Dollars)

   Current income taxes:
     Federal ...............................   $67,148      $(4,978)   $(1,166)
     State .................................        48       (1,605)     1,767
       Total current .......................    67,196       (6,583)       601


   Deferred income taxes, net:
     Federal ...............................    20,983       95,225     72,147
     State .................................     1,202          306     (1,606)
       Total deferred  .....................    22,185       95,531     70,541

   Investment tax credits, net .............      (540)        (548)      (555)
   Total income tax expense ................   $88,841      $88,400    $70,587


   The components of total income tax expense are classified as follows:

   Income taxes charged to operating
    expenses ...............................   $86,450      $80,677    $69,817
   Other income taxes ......................     2,391        7,723        770

   Total income tax expense ................   $88,841      $88,400    $70,587
                                           


   Deferred income taxes are comprised of the tax effects of temporary
   differences as follows:

                                         
   For the Years Ended December 31,              1997       1996       1995
                                              (Restated) (Restated)
                                                    (Thousands of Dollars)

   Depreciation ............................   $(1,937)     $(1,055)  $ 1,294
   Deferred tax asset associated
     with NOL ..............................      -          96,756    57,543
   Energy adjustment clauses ...............    16,839      (10,716)    5,098
   Amortization of regulatory
     settlement ............................    11,501       11,501    11,501
   Other ...................................    (4,218)        (955)   (4,895)

   Deferred income taxes, net ..............   $22,185      $95,531   $70,541


   A reconciliation between income tax expense and the expected tax expense at
   the applicable statutory rate is as follows:

   For the Years Ended December 31,              1997        1996       1995
                                              (Restated)  (Restated)
                                                     (Thousands of Dollars)

   Expected federal income tax at
     35 percent of pretax income ...........   $63,355     $64,931    $53,845

   Tax effect of differences:
     Depreciation ..........................     1,890       1,896      1,868
     Amortization of acquisition costs .....    31,298      31,410     31,522
     Seabrook intercompany loss ............    (4,616)     (7,504)   (13,048)
     Investment tax credit amortization ....      (540)       (548)      (555)
     State income taxes, net of
       federal benefit .....................     1,085        (845)       105
     Other, net ............................    (3,631)       (940)    (3,150)
   Total income tax expense ................   $88,841     $88,400    $70,587



11.  COMMITMENTS AND CONTINGENCIES

     A.RESTRUCTURING AND RATE MATTERS
       The 1996 restructuring legislation that the NHPUC is charged with
       implementing provides that the NHPUC may not adopt a restructuring plan
       that imposes a severe financial hardship on a utility.  Management
       believes that PSNH is entitled to full recovery of its prudently
       incurred costs, including regulatory assets and other strandable costs.
       It bases this belief both on the general nature of public utility
       industry cost-of-service based regulation and the specific circumstances
       of the resolution of PSNH's previous bankruptcy proceedings and its
       acquisition by NU, including the recoveries provided by the Rate
       Agreement and related agreements.

       On February 28, 1997, the NHPUC issued its decision related to
       restructuring the state's electric utility industry and setting interim
       stranded cost charges for PSNH pursuant to legislation enacted in New
       Hampshire in 1996.  In the decision, the NHPUC announced a departure
       from cost-based ratemaking and instead adopted a market-priced approach
       to ratemaking and stranded cost recovery.  Accordingly, unless the NHPUC
       modifies its position or the litigation described below results in
       necessary modifications to the final plan which leads management to
       conclude that the ratemaking approach utilized in the NHPUC's
       restructuring decision will not go into effect, PSNH no longer will be
       subject to the provisions of  SFAS 71.  That would result in PSNH
       writing off from its balance sheet substantially all of its regulatory
       assets.  The amount of the potential write-off triggered by the order is
       currently estimated at over $400 million, after taxes.  PSNH does not
       believe that under the decision, it would be required to recognize any
       additional loss resulting from the impairment of the value of its other
       long-lived assets under the provisions of SFAS 121.

       On March 3, 1997, PSNH, NU, NAEC and NUSCO filed for a temporary
       restraining order, preliminary and permanent injunctive relief and for
       declaratory judgment in the United States  District Court for New
       Hampshire (District  Court).  The case was subsequently transferred to
       Rhode Island. On March 10, 1997, the Chief Judge of the Rhode Island
       federal court issued a temporary restraining order which stayed the
       NHPUC's February 28, 1997 decision to the extent it established a rate-
       setting methodology that is not designed to recover PSNH's costs of
       providing service and would require PSNH to write off any regulatory
       assets.

       During 1997, a mediation process ended without a resolution.  The
       District Court had suspended the procedural schedule associated with
       this court proceeding pending the resolution of appeals of certain
       preliminary rulings by the U.S. Circuit Court of Appeals for the First
       Circuit (First Circuit).  On February 3, 1998, the First Circuit denied
       the appeals taken by would-be intervenors in PSNH's federal court
       proceeding concerning the NHPUC's final plan on restructuring.  The
       First Circuit affirmed a previous court decision stating that the
       opposing interests in this case were adequately represented by the NHPUC
       or by PSNH.  As a result of this decision, the proceedings in the
       District Court may resume. On February 17, 1998, the NHPUC filed a
       petition for rehearing with the First Circuit.  The temporary
       restraining order issued by the District Court in March 1997 will remain
       in effect until further orders by either court.

       During 1997, the NHPUC reopened its proceeding to reconsider certain
       limited matters in its restructuring orders.  The scope of the PSNH-
       specific rehearing proceedings included alternative rate-setting
       methodologies proposed by the intervenors; to decide the appropriate
       methodology to be used to determine PSNH's interim stranded costs; and
       to set PSNH's interim stranded cost charges utilizing the determined
       methodology.  In testimony filed with the NHPUC in  November 1997, PSNH
       proposed a new methodology to quantify its strandable costs.  Under this
       proposal, PSNH would divest all owned generation and purchased-power
       obligations via auction.  To the extent that the auction fails to
       produce sufficient revenues to cover the net book value of owned
       generation and contractual payment obligations of purchased-power, the
       difference would be recovered from customers through a non-bypassable
       distribution charge.  The new proposal also relies upon securitization
       of certain assets to further reduce rates.

       On December 15, 1997, the NHPUC officially announced that industry
       restructuring would not take place on January 1, 1998.  Management
       believes that industry restructuring will not take place in New
       Hampshire until the courts resolve the issues brought before them, or
       the parties involved reach a settlement.

       PSNH and NAEC are parties to a variety of financing agreements providing
       that the credit thereunder can be terminated or accelerated if they do
       not maintain specified minimum ratios of common equity to capitalization
       (as defined in each agreement).  In addition, PSNH and NAEC are parties
       to a variety of financing agreements providing in effect that the credit
       thereunder can be terminated or accelerated if there are actions taken,
       either by PSNH or NAEC or by the state of New Hampshire, that deprive
       PSNH and/or NAEC of the benefits of the Rate Agreement and/or the
       Seabrook Power Contracts.

       If the NHPUC's February 28, 1997 decision were to become effective, it
       would, unless PSNH and NAEC receive waivers from their respective
       lenders, result in (i) write-offs that would cause PSNH's common equity
       to fall below the contractual minimums (ii) reductions in income that
       would cause PSNH's income to fall below the contractual minimums, (iii)
       potential violation of the contractual provisions with respect to
       actions depriving PSNH and NAEC of the benefits of the Rate Agreement
       and (iv) the potential for cross defaults to other PSNH and NAEC
       financing documents.  Substantially all of PSNH's and NAEC's debt
       obligations would be affected.

       If these events transpired and if the creditors holding PSNH and NAEC
       debt obligations decide to exercise their rights to demand payment then
       either creditors or PSNH and NAEC could initiate proceedings under
       Chapter 11 of the bankruptcy laws.

       As a result of the NHPUC decision and the potential consequences
       discussed above, the reports of our auditors on the individual financial
       statements of PSNH and NAEC contain explanatory paragraphs.  Those
       explanatory paragraphs indicate that a substantial doubt exists
       currently about the ability of PSNH and NAEC to continue as going
       concerns.  The accounts of PSNH and NAEC are included in the
       consolidated financial statements of NU on the basis of a going concern.
       While the effect of the implementation of that decision would have a
       material adverse impact on NU's financial position, results of
       operations, and cash flows, it would not in and of itself result in
       defaults under borrowing or other financial agreements of NU or its
       other subsidiaries.

       On May 2, 1997, PSNH made a rate filing with the NHPUC.  For information
       regarding this rate proceeding, see the MD&A.

       For information regarding the FERC rate proceedings for CYAPC and MYAPC,
       see Note 5, "Nuclear Decommissioning."

   B.  NUCLEAR PERFORMANCE
       Millstone:  The three Millstone units are managed by NNECO. Millstone 1,
       2 and 3 have been out of service since November 4, 1995, February 21,
       1996 and March 30, 1996, respectively, and are on the NRC's watch list.
       PSNH's ownership interest in the Millstone units is limited to a 2.85
       percent joint ownership interest in Millstone 3. NU has restructured its
       nuclear organization and is currently implementing comprehensive plans
       to restart the units.

       Subsequent to its January 31, 1996 announcement that Millstone had been
       placed on its watch list, the NRC stated that the units cannot return
       to service until independent, third-party verification teams have
       reviewed the actions taken to improve the design, configuration and
       employee concerns issues that prompted the NRC to place the units on
       its watch list.  The actual date of the return to service for each of
       the units is dependent upon the completion of independent inspections
       and reviews by the NRC and a vote by the NRC commissioners.  NU hopes
       to return Millstone 3 to service in early spring of 1998 and Millstone
       2 three to four months after Millstone 3.  Millstone 1 is currently in
       extended maintenance status.

       Management cannot predict when the NRC will allow any of the Millstone
       units to return to service and thus cannot precisely estimate the total
       replacement power costs the NU system companies will ultimately incur.
       Replacement power costs incurred by NU attributable to the Millstone
       outages averaged approximately $28 million per month during 1997, and
       for 1998 are projected to average approximately $9 million per month
       for Millstone 3, $9 million per month for Millstone 2, and $6 million
       per month for Millstone 1 while the plants remain out of service.  To
       date, PSNH's share of replacement power costs has not been material.
       PSNH's share of replacement power costs is not expected to be material
       for 1998, while Millstone 3 is out of service.  CL&P, WMECO and PSNH
       will continue to expense their replacement power costs in 1998.

       Based on the current estimates of expenditures and restart dates,
       management believes the NU system has sufficient resources to fund the
       restoration of the Millstone units and related replacement power costs.
       If the return to service of Millstone 3 or 2 is delayed substantially
       beyond the present restart estimates, if some financing  facilities
       become unavailable because of difficulties in meeting borrowing
       conditions or renegotiating extensions, if CL&P and WMECO encounter
       additional significant costs or if any other  significant deviations
       from management's assumptions occur, CL&P and WMECO could be unable to
       meet their cash requirements.  In those circumstances, management would
       take even more stringent actions to reduce costs and cash outflows and
       attempt to obtain additional sources of funds.  The availability of
       these funds would be dependent upon general market conditions and
       CL&P's and WMECO's respective credit and financial conditions at that
       time.

       For information regarding Millstone restart costs, see the MD&A.

       Litigation:  On August 7, 1997, the non-NU owners of Millstone 3 filed
       demands for arbitration with CL&P and WMECO as well as lawsuits in
       Massachusetts Superior Court against NU and its current and former
       trustees.  The non-NU owners raise a number of contract, tort and
       statutory claims arising out of the operation of Millstone 3.  The
       arbitrations and lawsuits seek to recover compensatory damages, punitive
       damages, treble damages and attorneys' fees.  Owners representing
       approximately two-thirds of the non-NU interests in Millstone 3 claimed
       compensatory damages in excess of $200 million.  In addition, one of the
       lawsuits seeks to restrain NU from disposing of its shares of the stock
       of WMECO and HWP, pending the outcome of the lawsuit.  Management cannot
       estimate the potential outcome of these suits but believes there is no
       legal basis for the claims and intends to defend against them
       vigorously.  To date, no reserves have been established for this
       litigation.  At December 31, 1997, the costs related to this litigation
       for the NU system were estimated to be $100 million for incremental O&M
       costs and approximately $100 million for replacement power costs.  These
       costs are likely to increase as long as Millstone 3 remains out of
       service.

   C.  ENVIRONMENTAL MATTERS
       The NU system is subject to regulation by federal, state and local
       authorities with respect to air and water quality, the handling and
       disposal of toxic substances and hazardous and solid wastes, and the
       handling and use of chemical products.  The NU system has an active
       environmental auditing and training program and believes that it is in
       substantial compliance with current environmental laws and regulations.
       However, the NU system is subject to certain pending enforcement
       actions and governmental investigations in the environmental area.
       Management cannot predict the outcome of these enforcement actions and
       investigations.

       Environmental requirements could hinder the construction of new
       generating units, transmission and distribution lines, substations and
       other facilities. Changing environmental requirements could also
       require extensive and costly modifications to PSNH's existing
       generating units, and transmission and distribution systems, and could
       raise operating costs significantly.  As a result, PSNH may incur
       significant additional environmental costs, greater than amounts
       included in cost of removal and other reserves, in connection with the
       generation and transmission of electricity and the storage,
       transportation and disposal of by-products and wastes.  PSNH may also
       encounter significantly increased costs to remedy the environmental
       effects of prior waste handling activities. The cumulative long-term
       cost impact of increasingly stringent environmental requirements cannot
       be estimated accurately.

       PSNH has recorded a liability based upon currently available
       information for what it believes are its estimated environmental
       remediation costs that it expects to incur for waste disposal sites.
       In most cases, additional future environmental cleanup costs are not
       reasonably estimable due to a number of factors, including the unknown
       magnitude of possible contamination, the appropriate remediation
       methods, the possible effects of future legislation or regulation and
       the possible effects of technological changes.  At December 31, 1997,
       the net liability recorded by PSNH for its estimated environmental
       remediation costs, excluding any possible insurance recoveries or
       recoveries from third parties, amounted to approximately $5.6 million,
       which management has determined to be the most probable amount.

       During 1997, PSNH adopted Statement of Position 96-1, "Environmental
       Remediation Liabilities" (SOP). The principal objective of the SOP is
       to improve the manner in which existing authoritative accounting
       literature is applied by entities to specific situations of
       recognizing, measuring and disclosing environmental remediation
       liabilities.  The adoption of the SOP resulted in an increase of
       approximately $400 thousand to PSNH's environmental reserve in 1997.

       PSNH cannot estimate the potential liability for future claims,
       including environmental remediation costs, that may be brought against
       it.  However, considering known facts, existing laws, and regulatory
       practices, management does not believe the matters disclosed above will
       have a material effect on PSNH's financial position or future results
       of operations.

   D.  NUCLEAR INSURANCE CONTINGENCIES
       Under certain circumstances, in the event of a nuclear incident at one
       of the nuclear facilities in the country covered by the federal
       government's third-party liability indemnification program, an owner of
       a nuclear unit could be assessed in proportion to its ownership
       interest in each of its nuclear units up to $75.5 million.  Payments of
       this assessment would be limited to $10.0 million in any one year per
       nuclear incident based upon the owner's pro rata ownership interest in
       each of its nuclear units.  In addition, the owner would be subject to
       an additional five percent or $3.8 million, in proportion to its
       ownership interests in each of its nuclear units, if the sum of all
       claims and costs from any one nuclear incident exceeds the maximum
       amount of financial protection. Under the terms of the Seabrook Power
       Contracts with NAEC, PSNH could be obligated to pay for any assessment
       charged to NAEC as a "cost of service."  Based on its ownership
       interest in Millstone 3 and NAEC's ownership interest in Seabrook 1,
       PSNH's maximum liability, including any additional assessments, would
       be $30.8 million per incident of which payments would be limited to
       $3.9 million per year. In addition, through power purchase contracts
       with MYAPC, VYNPC and CYAPC, PSNH would be responsible for up to an
       additional $11.1 million per incident, of which payments would be
       limited to a maximum of $1.4 million per year.

       Insurance has been purchased to cover the primary cost of repair,
       replacement or decontamination of utility property resulting from
       insured occurrences at Millstone 3 and CY.  PSNH is subject to
       retroactive assessments if losses exceed the accumulated funds
       available to the insurer. The maximum potential assessment against PSNH
       with respect to losses arising during the current policy year is
       approximately $0.4 million under the primary property insurance
       program.

       Insurance has been purchased to cover certain extra costs incurred in
       obtaining replacement power during prolonged accidental outages and the
       excess cost of repair, replacement, or decontamination or premature
       decommissioning of utility property resulting from insured occurrences.
       PSNH is subject to retroactive assessments if losses exceed the
       accumulated funds available to the insurer. The maximum potential
       assessments against PSNH (including costs resulting from PSNH's
       contracts with NAEC), with respect to losses arising during current
       policy years are approximately $2.2 million under the replacement power
       policies and $5.2 million under the excess property damage,
       decontamination and decommissioning policies. Although PSNH has
       purchased the limits of coverage currently available from the
       conventional nuclear insurance pools, the cost of a nuclear incident
       could exceed available insurance proceeds.

       Insurance has been purchased aggregating $200 million on an industry
       basis for coverage of worker claims.  All participating reactor
       operators insured under this coverage are subject to retrospective
       assessments of $3 million per reactor. The maximum potential assessment
       against  PSNH (including costs resulting from the Seabrook Power
       Contracts with NAEC), with respect to losses arising during the current
       policy period is approximately $1.8 million.  Effective January 1,
       1998, a new worker policy was purchased which is not subject to
       retrospective assessments.

   E.  CONSTRUCTION PROGRAM
       The construction program is subject to periodic review and revision by
       management.  PSNH currently forecasts construction expenditures of
       approximately $302.6 million for the years 1998-2002, including
       approximately $41.9 million for 1998. In addition, PSNH estimates that
       nuclear fuel requirements, for its share of Millstone 3, will be $5.1
       million for the years 1998-2002, including $1.7 million for 1998.

   F.  LONG-TERM CONTRACTUAL ARRANGEMENTS
       Yankee Companies:  PSNH, CL&P and WMECO rely on VY for approximately
       1.7 percent of their capacity under long-term contracts.  Under the
       terms of their agreements, the NU system companies pay their ownership
       (or entitlement) shares of costs, which include depreciation, O&M
       expenses, taxes, the estimated cost of decommissioning and a return on
       invested capital. These costs are recorded as purchased power expense
       and are recovered through the companies' rates.  PSNH's total cost of
       purchases under contracts with VYNPC, amounted to $6.2 million in 1997,
       $6.5 million in 1996 and 1995.

       The other Yankee generating facilities, MY, CY and Yankee Rowe, were
       permanently shutdown as of August 6, 1997, December 4, 1996, and
       February 26, 1992, respectively.  See Note 2E, "Summary of Significant
       Accounting Policies-Investments and Jointly Owned Electric Utility
       Plant," for more information on the Yankee companies.  See Note 5,
       "Nuclear Decommissioning," regarding information on the related
       decommissioning studies.

       Nonutility Generators (NUGs):  PSNH has requirements under various
       arrangements for the purchase of capacity and energy from NUGs. These
       arrangements have terms from 20 to 30 years, currently expiring in the
       years 1998 through 2023, and require PSNH to purchase energy at
       specified prices or formula rates.  For the 12 months ending December
       31, 1997, approximately 14 percent of the NU system electricity
       requirements were met by NUGs. PSNH's total cost of purchases under
       these arrangements amounted to $133.1 million in 1997, $132.6 million
       in 1996, and $124.0 million in 1995.  These costs may be deferred for
       eventual recovery through rates.  For additional information, see Note
       2K, "Summary of Significant Accounting Policies-Recoverable Energy
       Costs."

       New Hampshire Electric Cooperative:  PSNH entered into a buy-back
       agreement to purchase the capacity and energy of the New Hampshire
       Electric Cooperative, Inc.'s (NHEC) share of Seabrook 1 and to pay all
       of NHEC's Seabrook 1 costs for a ten-year period, which began on July
       1, 1990.  The total cost of purchases under this agreement was $23.4
       million in 1997, $14.6 million in 1996, and $15.8 million in 1995.  The
       total cost of these purchases has been collected through the FPPAC in
       accordance with the Rate Agreement. In connection with the agreement,
       NHEC agreed to continue as a firm-requirements customer of PSNH for 15
       years.

       Hydro-Quebec:  Along with other New England utilities, PSNH, CL&P,
       WMECO, and HWP have entered into agreements to support transmission and
       terminal facilities to import electricity from the Hydro-Quebec system
       in Canada.  PSNH is obligated to pay, over a 30-year period ending in
       2020, its proportionate share of the annual O&M and capital costs of
       these facilities.

       Estimated Annual Costs:  The estimated annual costs of PSNH's
       significant long-term contractual arrangements are as follows:


                                     1998     1999     2000      2001    2002
                                            (Millions of Dollars)

       VYNPC ...................   $  7.1    $  7.1    $  6.7   $  7.4  $  7.7
       NUGs ....................    139.4     142.9     147.1    151.3   155.5
       NHEC ....................     30.0      30.0      14.6      -       -
       Hydro-Quebec ............     10.2       9.8       9.7      9.4     9.2


       For additional information regarding the recovery of purchased
        power costs, see Note 2K, "Summary of Significant Accounting Policies -
       Recoverable Energy Costs."

   G.  DEFERRED RECEIVABLE FROM AFFILIATED COMPANY
       At the time PSNH emerged from bankruptcy on May 16, 1991, in accordance
       with the phase-in under the Rate Agreement, it began accruing a
       deferred return on a portion of its Seabrook investment. From May 16,
       1991 to the Acquisition Date, PSNH accrued a deferred return of $50.9
       million.  On the Acquisition Date, PSNH sold the $50.9 million deferred
       return to NAEC as part of the Seabrook-related assets.

       At the time PSNH transferred the deferred return to NAEC, it realized,
       for income tax purposes, a gain that is deferred under the consolidated
       income tax rules.  Beginning December 1, 1997, this gain is being
       restored for income tax purposes, as the deferred return of $50.9
       million, and the associated income taxes of $32.9 million, are being
       collected by NAEC through the Seabrook Power Contracts.  As NAEC
       recovers the $32.9 million in years eight through ten of the Rate
       Agreement, it will be obligated to make these corresponding payments to
       PSNH.

       On the Acquisition Date, PSNH recorded the $32.9 million of income
       taxes associated with the deferred return as a deferred receivable from
       NAEC, with a corresponding entry to deferred revenue, on its Balance
       Sheet.  In 1993, due to changes in tax rates, this amount was adjusted
       to $33.2 million.

       For further information related to the phase-in of the Seabrook power
       plant, see Note 3, "Seabrook Power Contracts."

       See Note 11A, "Commitments and Contingencies - Restructuring and Rate
       Matters" for the possible impacts of the NHPUC's decision related to
       industry restructuring on this intercompany transaction between PSNH
       and NAEC.

12.FAIR VALUE OF FINANCIAL INSTRUMENTS

   The following methods and assumptions were used to estimate the fair value
   of each of the following financial instruments:

   Cash and nuclear decommissioning trusts:  The carrying amounts approximate
   fair value.

   SFAS 115, "Accounting for Certain Investments in Debt and Equity
   Securities," requires investments in debt and equity securities to be
   presented at fair value.  Unrealized gains and losses resulting from the
   use of SFAS 115 accounting have not been material.

   Preferred stock and long-term debt:  The fair value of PSNH's fixed-rate
   securities is based upon the quoted market price for those issues or
   similar issues.  Adjustable rate securities are assumed to have a fair
   value equal to their carrying value. The carrying amounts of PSNH's
   financial instruments and the estimated fair values are as follows:


                                                        Carrying         Fair
     At December 31, 1997                                Amount         Value
                                                       (Thousands of Dollars)

     Preferred stock subject to
       mandatory redemption........................    $100,000       $ 99,000
     Long-term debt - First Mortgage Bonds.........     170,000        170,425
     Other long-term debt..........................     516,485        537,599



                                                        Carrying         Fair
     At December 31, 1996                                Amount         Value
                                                       (Thousands of Dollars)

     Preferred stock subject to
       mandatory redemption........................    $125,000       $125,000
     Long-term debt - First Mortgage Bonds.........     170,000        175,729
     Other long-term debt..........................     516,485        523,536




   The fair values shown above have been reported to meet the disclosure
   requirements and do not purport to represent the amounts at which those
   obligations would be settled.





REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors
   of Public Service Company of New Hampshire:



We have audited the accompanying balance sheets, as restated - see Note 1,
of Public Service Company of New Hampshire (a New Hampshire corporation and
a wholly owned subsidiary of Northeast Utilities) as of December 31, 1997
and 1996, and the related statements of income, common stockholder's
equity, and cash flows, as restated - see Note 1, for each of the three
years in the period ended December 31, 1997.  These financial statements
are the responsibility of the company's management.   Our responsibility is
to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that our audits
provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Public Service Company
of New Hampshire as of December 31, 1997 and 1996, and the results of its
operations and its cash flows for each of the three years in the period
ended December 31, 1997, in conformity with generally accepted accounting
principles.

The accompanying financial statements have been prepared assuming that the
company will continue as a going concern.  As discussed in Note 11A, on
February 28, 1997, the State of New Hampshire Public Utilities Commission
(the NHPUC) issued an order outlining its final plan to restructure the
electric utility industry.  The final plan announced a departure from cost-
based rate making, which, if implemented, would require the company to
discontinue the application of Financial Accounting Standard No. 71,
"Accounting for the Effects of Certain Types of Regulation," (FAS 71).  The
implementation of the final plan, including the effect of the
discontinuation of FAS 71, would result in after tax write-off of over $400
million.  Such a write-off would cause the company to be in technical
default under financial covenants imposed by lenders, which, would, if not
waived or renegotiated, give rise to the rights of lenders to accelerate
the repayment of approximately $686 million of the company's indebtedness
and approximately $495 million of an affiliated company's indebtedness.
These conditions raise substantial doubt about the company's ability to
continue as a going concern.  The financial statements referred to above do
not include any adjustments that might result from the outcome of this
uncertainty.

As explained in Note 1 to the consolidated financial statements, the
company has given retroactive effect to the change in accounting for
nuclear compliance costs.



                                         /s/ARTHUR ANDERSEN LLP
                                            ARTHUR ANDERSEN LLP


Hartford, Connecticut
February 20, 1998 (except with respect to the matter discussed in
  Note 1, as to which the date is June 10, 1998)








                    PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE

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


This section contains management's assessment of Public Service Company of New
Hampshire's (PSNH or the company) financial condition and the principal factors
having an impact on the results of operations.  The company is a wholly-owned
subsidiary of Northeast Utilities (NU).  This discussion should be read in
conjunction with the company's financial statements and footnotes.


FINANCIAL CONDITION

OVERVIEW
Net income was approximately $92 million for 1997 compared to approximately $97
million for 1996. The decrease in net income was primarily due to higher
operation expenses.

Retail kilowatt-hour sales were essentially unchanged in 1997.

A significant issue facing PSNH in 1998 is the industry restructuring efforts in
New Hampshire.  A temporary restraining order issued by a U.S. District Court is
currently blocking the New Hampshire Public Utilities Commission (NHPUC) from
implementing a February 1997 restructuring order that would have resulted in a
write-off by PSNH of more than $400 million. Management hopes to negotiate an
alternative restructuring proposal in 1998 that will produce significant PSNH
rate reductions and allow retail customers to choose their electric suppliers,
but still give PSNH and North Atlantic Energy Corporation (NAEC) an opportunity
to maintain an adequate financial condition and earn fair returns on their
investments.
                                      
RESTRUCTURING
In February, 1997, the NHPUC issued orders to restructure the state's electric
utility industry and set interim stranded cost charges for PSNH.  In the orders,
the NHPUC announced a departure from cost-based ratemaking and adopted a market-
priced approach to stranded cost recovery.  PSNH, NU, NAEC and Northeast
Utilities Service Company (NUSCO) filed for a temporary restraining order,
preliminary and permanent injunctive relief and a declaratory judgment in the
United States District Court of New Hampshire.  The case subsequently was
transferred to the United States District Court of Rhode Island (District Court)
where a temporary restraining order was granted, staying, indefinitely, the
enforcement of the NHPUC's restructuring orders as they affected PSNH.  Certain
appeals to the preliminary ruling have been denied and proceedings in the
District Court are expected to resume.

The NHPUC conducted rehearing proceedings in 1997 to decide the appropriate
methodology to be used to determine PSNH's interim stranded costs and to set
PSNH's interim stranded cost charges utilizing the determined methodology.  The
NHPUC has not indicated when it will issue a decision in these proceedings.

On December 15, 1997, the NHPUC officially announced that industry restructuring
would not take place on January 1, 1998.  On December 24, 1997, the Governor's
office filed a motion with the NHPUC formally requesting that certain issues
concerning the rate agreement (Rate Agreement) between NU, PSNH and the state of
New Hampshire, entered into in 1989 in connection with NU's reorganization plan
to resolve PSNH's bankruptcy, be transferred to the New Hampshire Supreme Court
for decision.  The motion recommends that the NHPUC not issue any new rulings
concerning the Rate Agreement pending such Supreme Court decision.  On February
20, 1998, the NHPUC petitioned the New Hampshire Supreme Court to review two
issues regarding the Rate Agreement; (i) whether the Rate Agreement creates
private rights which would allow PSNH to seek damages under a contract theory if
PSNH receives less than the full amount it claims as strandable costs under the
Rate Agreement, and (ii) if yes, against whom and under what conditions such
rights be enforceable.  The Supreme Court first must determine whether it will
accept the NHPUC's petition.

As part of the rehearing proceedings, PSNH proposed a new methodology to
quantify its stranded costs.  Under this proposal, PSNH would divest its owned
generation and purchased power obligations via auction.  To the extent that the
auction fails to produce sufficient revenues to cover the net book value of
owned generation and contractual payment obligations of purchased power, the
difference would be recovered from customers through a non-bypassable
distribution charge.  The new proposal also relies upon securitization of
certain assets to further reduce rates.

On February 20, 1998, PSNH forwarded a settlement offer to representatives from
the state of New Hampshire that was consistent with PSNH's proposal in the
rehearing proceedings, including among other things, a 20 percent rate reduction
at the beginning of 1999, an auction of PSNH's non-nuclear generating units and
securitization of approximately $1.15 billion of PSNH's stranded costs.

See the "Notes to Financial Statements," Note 11A, for the potential accounting
impacts of restructuring.

RATE MATTERS
PSNH's Rate Agreement provided for seven base rate increases and a comprehensive
fuel and purchased power adjustment clause (FPPAC).  In June 1996, the final
base rate increase of 5.5 percent went into effect.  Although the FPPAC
continues for an additional four years beyond the end of the fixed rate period,
there is uncertainty regarding how it will continue to function.  The costs
associated with purchases by PSNH from certain non-utility generators (NUGs) at
prices above the level assumed in rates are deferred and recovered through the
FPPAC.  At December 31, 1997, NUG deferrals totaled approximately $173 million.

On May 2, 1997, PSNH made a rate filing with the NHPUC requesting base rates to
remain at their current level after May 31, 1997.  By order dated November 6,
1997, the NHPUC ordered a temporary rate reduction for PSNH at a revenue level
6.87 percent lower than current rates. The NHPUC also set an interim return on
equity of 11 percent.  The temporary rates became effective December 1, 1997. A
final decision, which will be reconciled to July 1, 1997, is not expected to be
issued until September, 1998. A portion of this reduction was offset by an
increase to rates through the FPPAC.

On February 10, 1998, the NHPUC ordered an FPPAC rate for the period December 1,
1997 through May 31, 1998, which increased customer bills by approximately 6
percent.  Prior to this increase, the FPPAC rate had been a credit to reflect a
customer refund ordered by the NHPUC beginning in June 1996.  This rate
continues to defer recovery of a substantial portion of costs for the future.
In addition, recovery of the Seabrook deferred return (approximately $127
million annually) is scheduled to begin in June 1998.  On March 19, 1998, PSNH
filed a proposed change to its rates, effective June 1, 1998.  Public hearings
are scheduled to take place in May 1998.

The NHPUC also confirmed in its February 10, 1998 decision that it would
disallow approximately $3 million in replacement power costs related to outages
at Connecticut Yankee, Maine Yankee and Vermont Yankee and require PSNH to set
aside $10 million as a reserve for potential overpayments due to the fact that
PSNH has not required small power producers to reduce deliveries during so-
called "light-loading" periods, pending the NHPUC's review of this matter.  The
decision also alleges various breaches of the Rate Agreement and ordered PSNH to
meet with the State to discuss these matters.  Finally, the decision indicated
that the NHPUC would open a proceeding to review whether the proceeds from the
sale of steam generators (approximately $20.9 million for NAEC's share) related
to the canceled Unit II at Seabrook station should flow through rates to reduce
customer bills.

See the "Notes to Financial Statements," Note 2K, for further information on the
FPPAC.

LIQUIDITY AND CAPITAL RESOURCES
Cash provided from operations decreased approximately $44 million in 1997,
compared to 1996, primarily due to lower recoveries through the FPPAC as a
result of a customer refund ordered by the NHPUC and higher costs due to the
Seabrook outage that are not being recovered currently, partially offset by
higher working capital. Cash used for financing activities decreased
approximately $116 million in 1997, compared to  1996, due primarily to the
repayment of long-term debt in 1996, partially offset by the higher payment of
cash dividends on common stock and the repayment of preferred stock in 1997.
Cash used for investments decreased approximately $21 million in 1997, compared
to 1996, primarily due to a decrease in investments in the NU system Money Pool.

PSNH has a $125 million revolving credit agreement that will expire in April
1999. At December 31, 1997 there were no borrowings under the facility.

PSNH has a first mortgage bond maturity of $170 million, plus accrued interest,
on May 14, 1998. PSNH expects to meet that maturity with cash on hand and
borrowing under the revolving credit agreement.

Each major subsidiary of NU finances its own needs.  Neither CL&P nor WMECO has
any financing agreements containing cross defaults based on financial defaults
by NU, PSNH or NAEC.  Similarly, neither PSNH nor NAEC has any financing
agreements containing cross defaults based on financial defaults by NU, CL&P or
WMECO. Nevertheless, it is possible that investors will take negative operating
results or regulatory developments at one company in the NU system into account
when evaluating other companies in the NU system. That could, as a practical
matter and despite the contractual and legal separations among the NU companies,
negatively affect each company's access to financial markets.

NUCLEAR PERFORMANCE
MILLSTONE 3
PSNH has a 2.85 percent joint ownership interest in Millstone 3. Millstone 3 has
been out of service since March 30, 1996.

Subsequent to its January 31, 1996, announcement that Millstone had been placed
on its watch list, the NRC has stated that the unit cannot return to service
until independent, third party verification teams have reviewed the actions
taken to improve the design, configuration and employee concerns issues that
prompted the NRC to place the unit on its watch list.  The actual date of the
return to service for the unit is dependent upon the completion of independent
inspections, reviews by the NRC and a vote by the NRC commissioners.

In January 1998, NU declared Millstone 3 physically ready for restart, which
meant that almost all of the restart-required physical work had been completed
in the plant.  The NRC currently is conducting a series of inspections to
determine, among other things, whether the plant has effective leadership and
corrective action and employee concerns programs. The Independent Corrective
Action Verification Program, an NRC-ordered independent review of the plant's
design and licensing bases, is expected to be completed in March 1998.

To date, PSNH's costs related to the Millstone 3 outage have not had a material
impact on the company's financial position or results of operations. Management
expects that, under its current planning assumptions, Millstone 3's outage-
related costs will continue to be immaterial to the company's results of
operations.

SEABROOK
PSNH is obligated to purchase North Atlantic Energy Corporation's (NAEC) 35.98-
percent share of the capacity and output generated by Seabrook 1(Seabrook) under
the Seabrook Power Contract for a period equal to the length of the NRC full-
power operating license for Seabrook (through 2026) whether or not Seabrook is
operating and without regard to the cost of alternative sources of power.  North
Atlantic Energy Service Corporation is the managing agent and operates Seabrook.

Seabrook operated at a capacity factor of 78.3 percent through December 1997,
compared to 96.8 percent for the same period in 1996. The lower 1997 capacity
factor is due primarily to the 50-day scheduled refueling and maintenance outage
which began on May 10, 1997, and an unplanned outage that began on December 5,
1997.  The unplanned outage occurred when the unit was shut down to repair leaks
in a three inch stainless steel pipe in the residual heat removal system.  The
pipe was replaced, but problems were subsequently discovered in the control
building air conditioning system.  Design changes were implemented and the plant
returned to service on January 16, 1998.

DECOMMISSIONING
CONNECTICUT YANKEE
PSNH has a 5 percent ownership interest in the Connecticut Yankee nuclear
generating facility (CY or the plant). On December 4, 1996, the Board of
Directors of Connecticut Yankee Atomic Power Company  voted unanimously to cease
permanently the production of power at the plant. The decision to retire CY from
commercial operation was based on an economic analysis of the costs of operating
it compared to the costs of closing it and incurring replacement power costs
over the remaining period of the plant's operating license, which would have
expired in 2007. The economic analysis showed that closing the plant and
incurring replacement power costs produced substantial savings.

CY has undertaken a number of regulatory filings intended to implement the
decommissioning. In late December 1996, CY filed an amendment to its power
contracts with the FERC to clarify the obligations of its purchasing utilities
following the decision to cease power production. At December 31, 1997, PSNH's
share of these obligations was approximately $31 million, including the cost of
decommissioning and the recovery of existing assets. Management expects that
PSNH will continue to be allowed to recover such FERC approved costs from their
customers.  Accordingly, PSNH has recognized its share of the estimated costs as
a regulatory asset, with a corresponding obligation, on its balance sheets.

MAINE YANKEE
PSNH has a 5 percent ownership interest in the Maine Yankee (MY) nuclear
generating facility.  On August 6, 1997, the Board of Directors of Maine Yankee
Atomic Power Company (MYAPC) voted unanimously to retire MY. On January 14,
1998, FERC released a draft order on the MYAPC application to amend its power
contracts with the owner/purchasers and revise its decommissioning and other
charges. FERC has accepted the proposed application for filing and made the
amendments and the proposed charges under the contracts effective on January
15, 1998, subject to refund after hearings.  At December 31, 1997, PSNH's
share of the estimated remaining obligation, including decommissioning amounted
to approximately $43 million.  Under the terms of the contracts with MYAPC, the
shareholders' sponsor companies, including PSNH, are responsible for their
proportionate share of the costs of the unit, including decommissioning.
Management expects that PSNH will be allowed to recover these costs from its
customers.  Accordingly, PSNH has recognized these costs as a regulatory asset,
with a corresponding obligation on its balance sheet.

MILLSTONE AND SEABROOK
PSNH's estimated cost to decommission its 2.85 percent share of Millstone 3 and
NAEC's 35.98 share of Seabrook is approximately $16 million and $170 million,
respectively, in year end 1997 dollars. These costs are being recognized over
the lives of the respective units with a portion currently being recovered
through rates.  Under the terms of the Rate Agreement, the company is obligated
to pay NAEC's share of Seabrook's decommissioning costs, even if the unit is
shut down prior to the expiration of its operating license.  As of December 31,
1997, the market value of the contributions already made to the Millstone 3 and
Seabrook decommissioning trusts, including their investment returns, was
approximately $4 million and $26 million, respectively.

See the "Notes to Financial Statements," Note 5, for further information on
nuclear decommissioning, including PSNH's share of costs to decommission the
other regional nuclear generating units.

ENVIRONMENTAL MATTERS
PSNH is potentially liable for environmental cleanup costs at a number of sites
inside and outside its service territory. To date, the future estimated
environmental remediation liability has not been material with respect to the
earnings or financial position of PSNH. At December 31, 1997, PSNH had recorded
an environmental reserve of approximately $5.6 million.  See the "Notes to
Financial Statements" Note 11C, for further information on environmental
matters.

YEAR 2000 ISSUE
The Year 2000 issue exists because many computer systems and applications
currently use two-digit date fields to designate a year. As the change of the
century occurs, date-sensitive systems may recognize the year 2000 as 1900, or
not recognize it at all.  This inability to recognize or properly treat the year
2000 may cause NU systems to process critical financial and operational
information incorrectly. The company has assessed and continues to assess the
impact of the Year 2000 issue on its operating and reporting systems. The
assessment  of the nuclear operating systems is continuing and is expected to be
completed in the summer of 1998.

The NU system will utilize both internal and external resources to reprogram or
replace, and test the software for Year 2000 modifications.  The total estimated
remaining cost of the Year 2000 project is $37 million and is being funded
through operating cash flows.  This estimate does not include any costs for the
replacement or repair of equipment or devices that may be identified during the
assessment process.  The majority of these costs will be expensed as incurred
over the next two years.  To date, the NU system has incurred and expensed
approximately $4 million related to the assessment of, and preliminary efforts
in connection with, its Year 2000 project.

The costs of the project and the date on which the company plans to complete the
Year 2000 modifications are based on management's best estimates, which were
derived utilizing numerous assumptions of future events including the continued
availability of certain resources, third party modification plans and other
factors.  However, there can be no guarantee that these estimates will be
achieved, and actual results could differ materially from those plans.  If the
NU system's remediation plan is not successful, there could be a significant
disruption of the NU system's operations.

RESULTS OF OPERATIONS

                                               Income Statement Variances
                                                  Increase/(Decrease)
                                                  Millions of Dollars
                               1997 over/(under) 1996   1996 over/(under) 1995
                                Amount       Percent          Amount    Percent


Operating revenues               $(2)           -  %          $130        13%

Fuel, purchased and net
  interchange power              (30)           (8)            100        39
Other operation                   42            13              13         4
Maintenance                       (7)          (16)              3         8
Other, net                        (7)          (92)              5        (a)
Interest on long-term debt        (6)          (11)            (19)      (25)
Other interest expense            (3)          (91)              3        (a)
Net income                        (5)           (5)             14        17

(a) Percent greater than 100



OPERATING REVENUES
Total operating revenues decreased in 1997 primarily due to lower fuel
recoveries, partially offset by higher retail revenues.  Fuel recoveries
decreased approximately $12 million, primarily due to the customer refund
ordered by the NHPUC. Retail revenues increased approximately $9 million,
primarily due to the June 1996 rate increase, partially offset by the December
1997 rate decrease and higher price discounts to retain customers.  Retail sales
were essentially unchanged.

Total operating revenues increased in 1996, primarily due to higher fuel
recoveries, regulatory decisions, and other retail revenues. Fuel recoveries
increased $112 million, primarily due to revenues resulting from the
intercompany allocation of energy costs to NU affiliated companies ($125
million) and higher base fuel revenues primarily as a result of the June 1996
and 1995 retail-rate increases, partially offset by lower FPPAC revenues as a
result of a customer refund ordered by the NHPUC. Revenues related to regulatory
decisions increased $8 million, primarily due to the retail-rate increases.
Other retail revenues increased $10 million primarily due to sales growth and
other revenue sources. Retail sales increased 0.4 percent ($2 million),
primarily due to economic growth in 1996, partially offset by milder weather in
1996.

FUEL EXPENSE
Fuel, purchased and net interchange power expense decreased in 1997, primarily
due to the timing in the recognition of fuel expenses under the FPPAC, partially
offset by higher purchased power costs.

Fuel, purchased and net interchange power expense increased in 1996, primarily
due to higher purchased power costs and the timing in the recognition of fuel
expenses under the FPPAC.

OTHER OPERATION AND MAINTENANCE EXPENSE
Other operation and maintenance expense increased in 1997 primarily due to
higher capacity charges under the Seabrook Power Contract as a result of the
scheduled May 1997 refueling and maintenance outage and the unplanned December
1997 outage ($23 million), higher capacity purchases from NHEC ($11 million),
higher capacity charges from MY ($4 million) and higher costs for PSNH's share
of Millstone 3 ($3 million), partially offset by lower fossil costs ($4 million)
and lower administration and sales costs ($3 million).

Other operation and maintenance expenses increased in 1996, primarily due to
higher storm costs, higher employee benefit costs, higher capacity charges under
the Seabrook Power Contracts and higher marketing costs.

OTHER, NET
Other, net decreased in 1997 and increased in 1996, primarily due to the
deferral in 1996 of interest expense ($5 million) associated with the FPPAC
refund.

INTEREST ON LONG-TERM DEBT
Interest on long-term debt decreased in 1997 and 1996, primarily due to the
repayment of the $172.5 million Series A first-mortgage bond in May 1996.

OTHER INTEREST EXPENSE
Other interest expense decreased in 1997 and increased in 1996, primarily due to
1996 interest expense ($5 million) associated with the FPPAC refund.


SELECTED FINANCIAL DATA (a)



For the Years Ended   Dec.31, 1997      Dec. 31, 1996         Dec. 31, 1995
                       (Restated)         (Restated)
                                     (Thousands of Dollars)

Operating Revenues...  $1,108,459        $1,110,169              $  979,971
Operating Income.....     144,024           155,758                 155,628
Net Income ..........      92,172            97,465                  83,255
Cash Dividends on
  Common Stock.......      85,000            52,000                  52,000


At                     Dec.31, 1997     Dec. 31, 1996          Dec. 31, 1995



Total Assets.........  $2,837,159        $2,851,212              $2,920,487
Long-Term Debt (b)...     686,485           686,485                 858,985
Preferred Stock
  Subject to Mandatory
  Redemption(b)......     100,000           125,000                 125,000
Obligations Under
  Seabrook Power
  Contracts and Other
  Capital Leases(b)..     921,813           914,617                 915,288





(a)  Reclassifications of prior data have been made to conform with
     the current presentation.
(b)  Includes portions due within one year.




     Dec. 31, 1994                 Dec. 31, 1993
                (Thousands of Dollars)

      $922,039                         $864,415

       152,086                          124,710

        77,444                           52,237

          -                                -


    Dec. 31,1994                  Dec. 31, 1993


     $2,845,967                      $2,774,511

        999,985                       1,093,895

        125,000                         125,000

        887,967                         856,559







STATISTICS

                                       Average
         Gross Electric                Annual
         Utility Plant                 Use Per
          December 31,      kWh      Residential      Electric
         (Thousands of     Sales      Customer       Customers    Employees
           Dollars)(a)   (Millions)     (kWh)         (Average)  (December 31)
                                                     

1997      $2,312,628       13,340       6,528        407,642        1,254
1996       2,382,009       13,601       6,567        407,082        1,279
1995       2,469,474       11,001       6,524(b)     406,077        1,325
1994       2,521,960       11,008       6,768        400,775        1,374
1993       2,590,644       11,146       6,817        397,277        1,426


STATEMENTS OF QUARTERLY FINANCIAL DATA (Unaudited)     (Restated)


                                                   Quarter Ended (c)
1997                  March 31         June 30           Sept.30        Dec. 31

Operating Revenues... $278,321         $257,098         $285,390       $287,650
Operating Income..... $ 44,776         $ 34,190         $ 32,166       $ 32,892
Net Income........... $ 32,295         $ 21,289         $ 18,900       $ 19,688



1996                  March 31           June 30         Sept.30        Dec. 31

Operating Revenues... $269,540         $261,897         $296,719       $282,013
Operating Income..... $ 44,865         $ 42,220         $ 46,864       $ 21,809
Net Income........... $ 28,742         $ 24,050         $ 30,576       $ 14,097





(a)   Includes reclassification of the unamortized acquisition costs to gross
      utility plant.
(b)   Effective January 1, 1996, the amounts shown reflect billed and
      unbilled sales.  1995 has been restated to reflect this change.
(c)   Reclassifications of prior data have been made to conform with
      the current presentation.


<TABLE> <S> <C>


<ARTICLE> UT
<CIK> 0000072741
<NAME> NORTHEAST UTILITIES AND SUBSIDIARIES
<MULTIPLIER>1,000
       
<S>                           <C>
<PERIOD-TYPE>                 YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                    6,463,158
<OTHER-PROPERTY-AND-INVEST>                    704,701
<TOTAL-CURRENT-ASSETS>                         970,673
<TOTAL-DEFERRED-CHARGES>                     2,275,880
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                              10,414,412
<COMMON>                                       684,211
<CAPITAL-SURPLUS-PAID-IN>                      932,493
<RETAINED-EARNINGS>                            707,522
<TOTAL-COMMON-STOCKHOLDERS-EQ>               2,170,085
                          245,750
                                    136,200
<LONG-TERM-DEBT-NET>                         3,645,659
<SHORT-TERM-NOTES>                              50,000
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                  244,560
                       30,250
<CAPITAL-LEASE-OBLIGATIONS>                     30,427
<LEASES-CURRENT>                               177,304
<OTHER-ITEMS-CAPITAL-AND-LIAB>               3,684,177
<TOT-CAPITALIZATION-AND-LIAB>               10,414,412
<GROSS-OPERATING-REVENUE>                    3,834,806
<INCOME-TAX-EXPENSE>                             1,948
<OTHER-OPERATING-EXPENSES>                   3,631,374
<TOTAL-OPERATING-EXPENSES>                   3,644,024
<OPERATING-INCOME-LOSS>                        190,782
<OTHER-INCOME-NET>                             (29,179)
<INCOME-BEFORE-INTEREST-EXPEN>                 172,305
<TOTAL-INTEREST-EXPENSE>                       271,981
<NET-INCOME>                                   (99,676)
                     30,286
<EARNINGS-AVAILABLE-FOR-COMM>                 (129,962)
<COMMON-STOCK-DIVIDENDS>                        32,134
<TOTAL-INTEREST-ON-BONDS>                      282,095
<CASH-FLOW-OPERATIONS>                         377,221
<EPS-PRIMARY>                                    (1.01)
<EPS-DILUTED>                                     0.00
        




<TABLE> <S> <C>



<ARTICLE> UT
<CIK> 0000023426
<NAME> THE CONNECTICUT LIGHT AND POWER COMPANY AND SUBSIDIARIES
<MULTIPLIER>1,000
       
<S>                           <C>
<PERIOD-TYPE>                 YEAR
<FISCAL-YEAR-END>                                    DEC-31-1997
<PERIOD-END>                                         DEC-31-1997
<BOOK-VALUE>                                            PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                              3,737,113
<OTHER-PROPERTY-AND-INVEST>                              493,848
<TOTAL-CURRENT-ASSETS>                                   519,799
<TOTAL-DEFERRED-CHARGES>                               1,330,463
<OTHER-ASSETS>                                                 0
<TOTAL-ASSETS>                                         6,081,223
<COMMON>                                                 122,229
<CAPITAL-SURPLUS-PAID-IN>                                641,333
<RETAINED-EARNINGS>                                      419,972
<TOTAL-COMMON-STOCKHOLDERS-EQ>                         1,183,534
                                    151,250
                                              116,200
<LONG-TERM-DEBT-NET>                                   2,023,316
<SHORT-TERM-NOTES>                                        96,300
<LONG-TERM-NOTES-PAYABLE>                                      0
<COMMERCIAL-PAPER-OBLIGATIONS>                                 0
<LONG-TERM-DEBT-CURRENT-PORT>                             20,011
                                  3,750
<CAPITAL-LEASE-OBLIGATIONS>                               18,042
<LEASES-CURRENT>                                         140,076
<OTHER-ITEMS-CAPITAL-AND-LIAB>                         2,328,744
<TOT-CAPITALIZATION-AND-LIAB>                          6,081,223
<GROSS-OPERATING-REVENUE>                              2,465,587
<INCOME-TAX-EXPENSE>                                     (67,009)
<OTHER-OPERATING-EXPENSES>                             2,532,642
<TOTAL-OPERATING-EXPENSES>                             2,473,206
<OPERATING-INCOME-LOSS>                                   (7,619)
<OTHER-INCOME-NET>                                        (5,484)
<INCOME-BEFORE-INTEREST-EXPEN>                            (5,530)
<TOTAL-INTEREST-EXPENSE>                                 134,067
<NET-INCOME>                                            (139,597)
                               15,221
<EARNINGS-AVAILABLE-FOR-COMM>                           (154,818)
<COMMON-STOCK-DIVIDENDS>                                   5,989
<TOTAL-INTEREST-ON-BONDS>                                132,127
<CASH-FLOW-OPERATIONS>                                    72,793
<EPS-PRIMARY>                                               0.00
<EPS-DILUTED>                                               0.00
        




<TABLE> <S> <C>




<ARTICLE> UT
<CIK> 0000106170
<NAME>WESTERN MASSACHUSETTS ELECTRIC COMPANY AND SUBSIDIARY
<MULTIPLIER>1,000
       
<S>                           <C>
<PERIOD-TYPE>                 YEAR
<FISCAL-YEAR-END>                                 DEC-31-1997
<PERIOD-END>                                      DEC-31-1997
<BOOK-VALUE>                                         PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                             775,114
<OTHER-PROPERTY-AND-INVEST>                           123,349
<TOTAL-CURRENT-ASSETS>                                 63,630
<TOTAL-DEFERRED-CHARGES>                              217,035
<OTHER-ASSETS>                                              0
<TOTAL-ASSETS>                                      1,179,128
<COMMON>                                               26,812
<CAPITAL-SURPLUS-PAID-IN>                             151,171
<RETAINED-EARNINGS>                                    58,608
<TOTAL-COMMON-STOCKHOLDERS-EQ>                        236,591
                                  19,500
                                            20,000
<LONG-TERM-DEBT-NET>                                  386,849
<SHORT-TERM-NOTES>                                     29,350
<LONG-TERM-NOTES-PAYABLE>                                   0
<COMMERCIAL-PAPER-OBLIGATIONS>                              0
<LONG-TERM-DEBT-CURRENT-PORT>                           9,800
                               1,500
<CAPITAL-LEASE-OBLIGATIONS>                               217
<LEASES-CURRENT>                                       32,670
<OTHER-ITEMS-CAPITAL-AND-LIAB>                        442,651
<TOT-CAPITALIZATION-AND-LIAB>                       1,179,128
<GROSS-OPERATING-REVENUE>                             426,447
<INCOME-TAX-EXPENSE>                                  (16,168)
<OTHER-OPERATING-EXPENSES>                            441,338
<TOTAL-OPERATING-EXPENSES>                            426,196
<OPERATING-INCOME-LOSS>                                   251
<OTHER-INCOME-NET>                                        418
<INCOME-BEFORE-INTEREST-EXPEN>                          1,695
<TOTAL-INTEREST-EXPENSE>                               29,155
<NET-INCOME>                                          (27,460)
                             3,140
<EARNINGS-AVAILABLE-FOR-COMM>                         (30,600)
<COMMON-STOCK-DIVIDENDS>                               15,004
<TOTAL-INTEREST-ON-BONDS>                              26,046
<CASH-FLOW-OPERATIONS>                                 27,660
<EPS-PRIMARY>                                            0.00
<EPS-DILUTED>                                            0.00
        



<TABLE> <S> <C>




  
<ARTICLE> UT
<CIK> 0000315256
<NAME>PUBLIC SERVICE COMPANY OF NEW HAMPSHIRE
<MULTIPLIER>1,000
       
<S>                           <C>
<PERIOD-TYPE>                 YEAR
<FISCAL-YEAR-END>                      DEC-31-1997
<PERIOD-END>                           DEC-31-1997
<BOOK-VALUE>                              PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                1,722,572
<OTHER-PROPERTY-AND-INVEST>                 27,274
<TOTAL-CURRENT-ASSETS>                     342,520
<TOTAL-DEFERRED-CHARGES>                   744,793
<OTHER-ASSETS>                                   0
<TOTAL-ASSETS>                           2,837,159
<COMMON>                                         1
<CAPITAL-SURPLUS-PAID-IN>                  423,713
<RETAINED-EARNINGS>                        170,501
<TOTAL-COMMON-STOCKHOLDERS-EQ>             594,215
                       75,000
                                      0
<LONG-TERM-DEBT-NET>                       516,485
<SHORT-TERM-NOTES>                               0
<LONG-TERM-NOTES-PAYABLE>                        0
<COMMERCIAL-PAPER-OBLIGATIONS>                   0
<LONG-TERM-DEBT-CURRENT-PORT>              170,000
                   25,000
<CAPITAL-LEASE-OBLIGATIONS>                799,450
<LEASES-CURRENT>                           122,363
<OTHER-ITEMS-CAPITAL-AND-LIAB>             534,646
<TOT-CAPITALIZATION-AND-LIAB>            2,837,159
<GROSS-OPERATING-REVENUE>                1,108,459
<INCOME-TAX-EXPENSE>                        88,841
<OTHER-OPERATING-EXPENSES>                 877,985
<TOTAL-OPERATING-EXPENSES>                 964,435
<OPERATING-INCOME-LOSS>                    144,024
<OTHER-INCOME-NET>                           2,071
<INCOME-BEFORE-INTEREST-EXPEN>             143,704
<TOTAL-INTEREST-EXPENSE>                    51,532
<NET-INCOME>                                92,172
                 11,925
<EARNINGS-AVAILABLE-FOR-COMM>               80,247
<COMMON-STOCK-DIVIDENDS>                    85,000
<TOTAL-INTEREST-ON-BONDS>                   51,259
<CASH-FLOW-OPERATIONS>                     232,703
<EPS-PRIMARY>                                 0.00
<EPS-DILUTED>                                 0.00
        







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