DELMARVA POWER & LIGHT CO /DE/
8-K/A, 1998-03-09
ELECTRIC & OTHER SERVICES COMBINED
Previous: AMERICAN GENERAL FINANCE CORP, 8-K, 1998-03-09
Next: WEATHERFORD ENTERRA INC, 8-K, 1998-03-09



                          SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C.  20549

                                 ----------


                                    FORM 8-K/A


                                 CURRENT REPORT
                    PURSUANT TO SECTIONS 13 OR 15(D) OF THE
                      SECURITIES AND EXCHANGE ACT OF 1934




      Date of Report (Date of earliest event reported)      March 9, 1998
                                                            -------------



                         DELMARVA POWER & LIGHT COMPANY
               --------------------------------------------------
               (Exact Name of Registrant as Specified in Charter)





     Delaware and Virginia             I-1405               51-0084283
- ----------------------------       ------------           -------------------
(State or Other Jurisdiction        (Commission           (IRS Employer
        of Incorporation)           File Number)          Identification No.)




     800 King Street, P.O. Box 231, Wilmington, Delaware              19899
     ---------------------------------------------------            ---------
         (Address of Principal Executive Offices)                   (Zip Code)




        Registrant's Telephone Number, Including Area Code  302-429-3114
                                                            ------------




                                      None
         -------------------------------------------------------------
         (Former Name or Former Address, if Changed Since Last Report)     


<PAGE>
Item 2. Acquisition or Disposition of Assets

On August 12, 1996, Delmarva Power & Light Company (Delmarva) and Atlantic
Energy, Inc. (Atlantic) announced plans to merge.  Final regulatory approvals
were obtained on February 27, 1998, and the merger became effective
March 1, 1998.

Prior to the merger, Atlantic was an investor-owned holding company which owned
Atlantic City Electric Company (ACE), an electric utility, and subsidiaries
engaged in nonutility businesses.  ACE serves approximately 481,000 customers
in a 2,700 square mile area in southern New Jersey.  Atlantic's 1997 operating
revenues and net income were $1,102.4 million and $74.4 million, respectively,
and its total assets were $2,723.9 million as of December 31, 1997.  Atlantic's
assets consist principally of electric generating, transmission, and
distribution plant and those assets will continue to be used in the electric
business.

Conectiv, a corporation formed to accomplish the merger, holds the common stock
of Delmarva and ACE, and is a registered holding company under the Public
Utility Holding Company Act of 1935 as of March 1, 1998.  Each outstanding
share of Delmarva's common stock, par value $2.25 per share, is being exchanged
for one share of Conectiv's common stock, par value $0.01 per share.  Each
share of Atlantic's common stock, no par value per share, is being exchanged
for 0.75 of one share of Conectiv's common stock and 0.125 of one share of
Conectiv's Class A common stock, par value $0.01 per share.  Class A common
stock gives holders of Atlantic common stock a proportionately greater
opportunity to share in the growth prospects of, and a proportionately greater
exposure to the uncertainties associated with the electric utility business of
ACE.  Earnings applicable to Class A common stock will be equal to 30% of the
net of (1) earnings attributable to ACE's regulated electric utility business,
as the business existed on August 9, 1996, less (2) $40 million per year.
Earnings applicable to Conectiv common stock will be the consolidated earnings
of Conectiv less earnings applicable to Class A common stock.

The merger will be accounted for under the purchase method of accounting, with
Delmarva as the acquirer.  The total consideration being paid to Atlantic's
common stockholders (in the form of Conectiv common stock and Class A common
stock), as measured by the average daily closing market price of Atlantic's
common stock for the three trading days immediately preceding and the three
trading days immediately following the public announcement of the merger, is
$921.0 million.  The consideration paid plus estimated acquisition costs and
liabilities assumed in connection with the merger are expected to exceed the
net book value of Atlantic's net assets by approximately $200.5 million, which
will be recorded as goodwill.  The actual amount of goodwill recorded will be
based on Atlantic's net assets as of the merger date and, accordingly, will
vary from the preceding estimate which is based on Atlantic's net assets as of
December 31, 1997.  The goodwill will be amortized over 40 years.



                                       2
<PAGE>
Item 5. Pursuant to the Merger and Reorganization of Delmarva Power & Light
Company and Atlantic City Electric Company which was completed on
March 1, 1998, the Board of Directors of The Company have been changed.
The following individuals have been elected as directors of the Company to
serve until his or her successor is appointed or his or her earlier resignation
or removal.

Directors:
- ----------

Delmarva Power & Light Company

              Howard E. Cosgrove                Director/Chairman
              Meredith I. Harlacher, Jr.        Director
              Thomas S. Shaw                    Director
              Barry R. Elson                    Director
              Barbara S. Graham                 Director
              Audrey K. Doberstein              Director
              Jerrold L. Jacobs                 Director



The following individuals have been elected by the Directors of the Company to
the offices set forth opposite their respective names.

OFFICERS:
- ---------

Delmarva Power & Light Company

           Howard E. Cosgrove               Chief Executive Officer
           Meredith I. Harlacher, Jr.       President and Chief Operating
                                                Officer
           Barbara S. Graham                Senior Vice President and Chief
                                                Financial Officer

           Barry R. Elson                   Executive Vice President
           Thomas S. Shaw                   Executive Vice President
           Louis M. Walters                 Treasurer and Assistant Secretary
           James E. Franklin II             Chief Legal Officer and Secretary

   
    


                                       3
<PAGE>
Item 7. Financial Statements and Exhibits

Listed below are the financial statements, pro forma financial information and
exhibits filed as a part of this report.

(a) Financial statements of businesses acquired

Atlantic's consolidated financial statements listed below were filed with
Atlantic's Form 8-K dated March 3, 1998, and are incorporated herein by
reference.

Consolidated Statements of Income for the three years ended December 31, 1997
Consolidated Statements of Cash Flows for the three years ended
December 31, 1997
Consolidated Balance Sheets as of December 31, 1997 and 1996

(b) Pro forma financial information

The following unaudited pro forma financial information is included in this
report on Form 8-K:

Pro Forma Combined Conectiv Balance Sheet as of December 31, 1997
Pro Forma Combined Conectiv Statement of Income for the year ended
December 31, 1997
Notes to Pro Forma Combined Conectiv Financial Statements

Delmarva Power & Light Company Adjusted Consolidated Balance Sheet as of
December 31, 1997
Atlantic Energy, Inc. Adjusted Consolidated Balance Sheet as of
December 31, 1997
Delmarva Power & Light Company Adjusted Income Statement for the year ended
December 31, 1997
Atlantic Energy, Inc. Adjusted Income Statement for the year ended
December 31, 1997
Notes to Adjusted Consolidated Financial Statements


Unaudited Pro Forma Combined Financial Statements
The following unaudited pro forma combined financial statements combine the
historical balance sheets and statements of operations of Delmarva and Atlantic
to give effect to the merger discussed in Item 2 under the purchase method of
accounting and the assumptions set forth in the notes thereto.  The unaudited
pro forma combined balance sheet as of December 31, 1997, assumes that the
merger was consummated on December 31, 1997.  The unaudited pro forma combined
statement of income for the year ended December 31, 1997, assumes that the
merger was consummated on January 1, 1997.  The pro forma statement of income
excludes an expected one-time charge of approximately $55 million to $60
million ($33 million to $36 million after taxes) related to the merger for an
enhanced retirement offer, other employee separation costs, and other
merger-related costs.  In addition, a $23.6 million ($15.6 million after taxes)
charge for the termination of employee benefit plans (due to the merger)
recorded by Atlantic in December 1997 has been excluded from the pro forma
statement of income.  The pro forma financial statements also do not reflect
any cost savings or other synergies anticipated as a result of the merger.  The
pro forma information is not necessarily indicative of the results that would
have occurred in 1997, or that will occur in the future.  In the opinion of
management, all adjustments necessary to present pro forma financial statements
have been made.


                                       4
<PAGE>
<TABLE>
<CAPTION>

                                                         CONECTIV
                                             PRO FORMA COMBINED BALANCE SHEETS
                                                    DECEMBER 31, 1997
                                                 (Dollars in Thousands)
                                                       (Unaudited)

                                     ASSETS
                                                          Delmarva          Atlantic         Pro Forma           Conectiv
                                                         As Adjusted       As Adjusted       Adjustments         Pro Forma
                                                         -----------       -----------       ------------       -----------
<S>                                                       <C>               <C>               <C>               <C>
Utility Plant and Nonutility Property, At Cost
  Electric utility plant                                  $3,008,442        $2,590,890        $      -           $5,599,332
  Gas utility plant                                          241,580               -                 -              241,580
  Common utility plant                                       152,232               -                 -              152,232
                                                          ----------        ----------        -----------        ----------
                                                           3,402,254         2,590,890               -            5,993,144
  Less: Accumulated depreciation                           1,370,726           934,235               -            2,304,961
                                                          ----------        ----------        -----------        ----------
  Net utility plant in service                             2,031,528         1,656,655               -            3,688,183
  Construction work-in-progress                               93,017            95,120               -              188,137
  Leased property, net                                        32,258            39,730               -               71,988
  Nonutility property, net                                    74,811           105,356               -              180,167
  Goodwill, net                                               92,602               -             200,535  (f)       293,137
                                                          ----------        ----------        -----------        ----------
                                                           2,324,216         1,896,861           200,535          4,421,612
                                                          ----------        ----------        -----------        ----------
Investments
  Investment in leveraged leases                              46,375            80,448               -              126,823
  Funds held by trustee                                       48,086            92,613               -              140,699
  Other investments                                            9,500            42,896               -               52,396
                                                          ----------        ----------        -----------        ----------
                                                             103,961           215,957               -              319,918
                                                          ----------        ----------        -----------        ----------
Current Assets
  Cash and cash equivalents                                   35,339            17,638               -               52,977
  Accounts receivable                                        197,561           139,960               -              337,521
  Deferred energy costs                                       18,017            27,424               -               45,441
  Inventories, at average cost:
    Fuel (coal, oil, and gas)                                 37,425            29,242               -               66,667
    Materials and supplies                                    40,518            35,605               -               76,123
  Prepayments                                                 11,255             3,804               -               15,059
  Other                                                          -               5,959               -                5,959
                                                          ----------        ----------        -----------        ----------
                                                             340,115           259,632               -              599,747
                                                          ----------        ----------        -----------        ----------
Deferred Charges and Other Assets
  Unrecovered purchased power costs                              -              66,264               -               66,264
  Deferred recoverable income taxes                           88,683            85,858               -              174,541
  Unrecovered state excise taxes                                 -              45,154               -               45,154
  Deferred debt refinancing costs                             18,760            30,002               -               48,762
  Deferred other post employee benefit costs                     -              37,476               -               37,476
  Other regulatory assets                                     31,004            24,637               -               55,641
  Prepaid employee benefit costs                              58,111             8,390            12,110  (g)        78,611
  Unamortized debt expense                                    12,911            14,945               -               27,856
  Other                                                       36,944            38,708           (21,800) (i)        53,852
                                                          ----------        ----------        -----------        ----------
                                                             246,413           351,434            (9,690)           588,157
                                                          ----------        ----------        -----------        ----------
Total Assets                                              $3,014,705        $2,723,884        $  190,845         $5,929,434
                                                          ==========        ==========        ===========        ==========
</TABLE>

The accompanying notes to the unaudited pro forma combined balance sheet and
statements of income are an integral part of this statement.


                                                            5
<PAGE>
<TABLE>
<CAPTION>

                                                         CONECTIV
                                             PRO FORMA COMBINED BALANCE SHEETS
                                                    DECEMBER 31, 1997
                                                  (Dollars in Thousands)
                                                       (Unaudited)

                         CAPITALIZATION AND LIABILITIES

                                                             Delmarva          Atlantic         Pro Forma            Conectiv
                                                           As Adjusted       As Adjusted       Adjustments          Pro Forma
                                                           -----------       -----------       -----------         -----------
<S>                                                        <C>               <C>               <C>                 <C>
Capitalization
  Common stock                                             $  139,116        $  563,460        $ (701,570)   (a)   $    1,006
  Class A common stock                                            -                 -                  66    (a)           66
  Additional paid-in capital - common stock                   526,812               -             936,256    (b)    1,463,068
  Additional paid-in capital - Class A common stock               -                 -             107,135    (b)      107,135
  Retained earnings                                           300,757           221,623          (255,431)   (d)      266,949
                                                           -----------       -----------       -----------         -----------
                                                              966,685           785,083            86,456           1,838,224
  Treasury shares, at cost                                    (11,687)              -              11,687    (e)          -
  Unearned compensation                                          (502)              -                 502    (k)          -
                                                           -----------       -----------       -----------         -----------
      Total common stockholders' equity                       954,496           785,083             98,645          1,838,224
  Preferred stock not subject to mandatory redemption          89,703               -              (89,703)  (p)          -
  Preferred stock of subsidiaries:
    Not subject to mandatory redemption                           -              30,000             89,703   (p)      119,703
    Subject to mandatory redemption                            70,000            93,950                -              163,950
  Long-term debt                                              983,672           889,744                -            1,873,416
                                                           -----------       -----------       ------------        -----------
                                                            2,097,871         1,798,777             98,645          3,995,293
                                                           -----------       -----------       ------------        -----------
Current Liabilities
  Short-term debt                                              23,254            55,675                -               78,929
  Long-term debt due within one year                           33,318           147,566                -              180,884
  Variable rate demand bonds                                   71,500               -                  -               71,500
  Accounts payable                                            103,607            65,369                -              168,976
  Taxes accrued                                                10,723             6,049               (206)  (k)       16,566
  Interest accrued                                             19,902            20,116                -               40,018
  Dividends declared                                           23,775            21,215                -               44,990
  Current capital lease obligation                             12,516               653                -               13,169
  Deferred income taxes, net                                     (776)            1,888                -                1,112
  Other                                                        35,819            23,995             98,500  (h)(i)    158,314
                                                           -----------       -----------       ------------        -----------
                                                              333,638           342,526             98,294            774,458
                                                           -----------       -----------       ------------        -----------
Deferred Credits and Other Liabilities
  Deferred income taxes, net                                  492,792           439,267            (52,342) (l)       879,717
  Deferred investment tax credits                              39,942            44,043                -               83,985
  Long-term capital lease obligations                          19,877            39,077                -               58,954
  Postretirement obligations                                      -              37,476             46,248  (g)        83,724
  Other                                                        30,585            22,718                -               53,303
                                                           -----------       -----------       ------------        -----------
                                                              583,196           582,581             (6,094)         1,159,683
                                                           -----------       -----------       ------------        -----------
Total Capitalization and Liabilities                       $3,014,705        $2,723,884         $  190,845         $5,929,434
                                                           ===========       ===========       ============        ===========
</TABLE>

The accompanying notes to the unaudited pro forma combined balance sheet and
statements of income are an integral part of this statement.


                                                            6
<PAGE>
<TABLE>
<CAPTION>

                                                         CONECTIV
                                          PRO FORMA COMBINED STATEMENT OF INCOME
                                           FOR THE YEAR ENDED DECEMBER 31, 1997
                                     (Dollars in Thousands, Except Per Share Amounts)
                                                       (Unaudited)

                                                              Delmarva          Atlantic         Pro Forma            Conectiv
                                                            As Adjusted       As Adjusted       Adjustments          Pro Forma
                                                            -----------      ------------       -----------         -----------
<S>                                                         <C>               <C>               <C>                 <C>
Operating Revenues
  Electric                                                  $1,092,144        $1,061,986        $      -            $2,154,130
  Gas                                                          204,057               -                 -               204,057
  Other services                                               127,301            40,374               -               167,675
                                                            -----------       -----------       -----------         ----------
                                                             1,423,502         1,102,360               -             2,525,862
                                                            -----------       -----------       -----------         ----------
Operating Expenses
  Electric fuel and purchased energy                           416,640           293,457               -               710,097
  Gas purchased                                                153,027               -                 -               153,027
  Other services' cost of sales                                 85,192               -                 -                85,192
  Purchased electric capacity                                   28,470           197,386               -               225,856
  Termination of employee benefit plans due to merger              -              23,559           (23,559)  (q)           -
  Operation and maintenance                                    331,770           197,246               -               529,016
  Depreciation and amortization                                136,340            94,480             5,013   (j)       235,833
  State excise taxes                                               -             103,991               -               103,991
  Other taxes                                                   37,634             3,038               -                40,672
                                                            -----------       -----------       -----------         -----------
                                                             1,189,073           913,157           (18,546)          2,083,684
                                                            -----------       -----------       -----------         -----------

Operating Income                                               234,429           189,203            18,546             442,178
                                                            -----------       -----------       -----------         -----------
Other Income
  Allowance for equity funds used
    during construction                                          1,337               815               -                 2,152
  Other income                                                  28,187            14,598               -                42,785
                                                            ----------        -----------       -----------         -----------
                                                                29,524            15,413               -                44,937
                                                            ----------        -----------       -----------         -----------
Interest Expense
  Interest charges                                              83,398            70,619               -               154,017
  Allowance for borrowed funds used
    during construction and capitalized interest                (2,996)           (1,003)              -                (3,999)
                                                            -----------       -----------       -----------         -----------
                                                                80,402            69,616               -               150,018
                                                            -----------       -----------       -----------         -----------
Preferred Stock Dividend
  Requirements of Subsidiaries                                   5,687            10,596             4,491   (p)        20,774
                                                            -----------       -----------       -----------         -----------
Income Before Income Taxes                                     177,864           124,404            14,055             316,323
Income Taxes                                                    72,155            49,999             8,246   (q)       130,400
                                                            -----------       -----------       -----------         -----------
Net Income                                                     105,709            74,405             5,809             185,923
Dividends on Preferred Stock                                     4,491               -              (4,491)  (p)           -
                                                            -----------       -----------       -----------         -----------
Earnings Applicable to Common Stock:
  Common stock                                                 101,218            74,405            (5,618)            170,005
  Class A common stock                                             -                 -              15,918   (m)        15,918
                                                            -----------       -----------       -----------         -----------
                                                            $  101,218        $   74,405        $   10,300          $  185,923
                                                            ===========       ===========       ===========         ===========


Average common shares outstanding (000):
  Common stock                                                  61,122            52,280           (12,902)  (n)       100,500
  Class A common stock                                             -                 -               6,563   (n)         6,563
Basic and diluted earnings per average share
 outstanding of:
  Common stock                                              $     1.66        $     1.42        $      -            $     1.69
  Class A common stock                                      $      -          $      -          $      -            $     2.43
Dividends declared per share of:
  Common stock                                              $     1.54        $     1.54        $      -            $     1.54
  Class A common stock                                      $      -          $      -          $      -            $     3.20
</TABLE>

The accompanying notes to the unaudited pro forma combined balance sheet and
statements of income are an integral part of this statement.


                                                            7
<PAGE>
           NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS



(a) Adjustments to record the estimated par value at $0.01 per share of
    Conectiv Common Stock and Conectiv Class A Common Stock to be issued and
    outstanding.  The number of shares of Conectiv stock was estimated using
    the number of Delmarva and Atlantic Common Stock shares outstanding as of
    December 31, 1997.  Each outstanding share of Delmarva Common Stock was
    converted into one share of Conectiv Common Stock and each outstanding
    share of Atlantic Common Stock was converted into 0.75 of one share of
    Conectiv Common Stock plus 0.125 of one share of Conectiv Class A Common
    Stock.  The adjustments are summarized below.
<TABLE>
<CAPTION>

                                                       As of December 31, 1997
                                                       -----------------------
Common Stock:
- -------------
<S>                                                                <C>
Number of Atlantic Common Stock shares outstanding                 52,504,479
Conversion Ratio                                                         0.75
                                                                  ------------
Number of Common Stock shares to be issued to
  Atlantic Common Stockholders                                     39,378,359
Number of Common Stock shares to be issued to 
  Delmarva Common Stockholders (Equal to the
  number of Delmarva Common Stock shares outstanding)              61,210,262
                                                                  ------------
Total number of Common Stock shares to be issued                  100,588,621
Par value per share                                                     $0.01
                                                                  ------------
(In Thousands of Dollars)
Adjusted par value of total number of Common Stock shares
  to be issued                                                         $1,006
Delmarva's Common Stock, as previously reported                      (139,116)
Atlantic's Common Stock, as previously reported                      (563,460)
                                                                  ------------
Adjustment to Common Stock                                          $(701,570)
                                                                  ============
Class A Common Stock:
- ---------------------
Number of Atlantic Common Stock shares outstanding                 52,504,479
Conversion Ratio                                                        0.125
                                                                  ------------
Number of Class A Common Stock shares to be issued to
  Atlantic Common Stockholders                                      6,563,060
Par value per share                                                     $0.01
                                                                  ------------
Par value (In Thousands of Dollars)                                       $66
                                                                  ============
</TABLE>

                                       8
<PAGE>

(b) Adjustments to record additional paid-in-capital to reflect the following:
<TABLE>
<CAPTION>

                                                        As of December 31, 1997
                                                        -----------------------
<S>                                                                  <C>
Additional Paid-In-Capital--Common Stock:
Cancellation of the Delmarva Treasury Stock cost
  in excess of par value                                              $(10,294)
Adjustment to par value of Delmarva Common Stock outstanding           137,111
Consideration to be paid to Atlantic's Common Stockholders in
  the form of Conectiv Common Stock in excess of par value             813,439
Estimated registration and issuance costs                               (4,000)
                                                                      ---------
                                                                      $936,256
                                                                      =========
Additional Paid-In-Capital--Class A Common Stock:
Consideration to be paid to Atlantic's Common Stockholders in the
form of Conectiv Class A Common Stock in excess of par value          $107,135
                                                                      =========
</TABLE>

(c) The total consideration to be paid to the Atlantic Common Stockholders was
    measured by the average daily closing market price of Atlantic's Common
    Stock for the three trading days immediately preceding and following the
    public announcement of the Merger Agreement on August 12, 1996.

    Delmarva's Common Stockholders will receive one share of Conectiv Common
    Stock for each share of Delmarva Common Stock.  Therefore, the average
    daily market price of Delmarva's Common Stock for the same period was used
    to measure the market value of Conectiv Common Stock to be paid to
    Atlantic's Common Stockholders.  Delmarva's average market price per share
    was multiplied by the Atlantic conversion ratio for Conectiv Common Stock
    to determine the estimated market value per share of Atlantic Common Stock
    attributed to Conectiv Common Stock.  This market value per share was
    multiplied by the number of Atlantic Common Stock shares outstanding at
    December 31, 1997 to estimate the consideration to be paid to Atlantic
    Common Stockholders in the form of Conectiv Common Stock.

    The difference between the total compensation to be paid to Atlantic's
    Common Stockholders and the portion attributed to Conectiv Common Stock
    was attributed to Conectiv Class A Common Stock.

    The schedules below show the calculation of the total consideration to be
    paid to Atlantic's Common Stockholders and the allocation of the total
    consideration to be paid between Conectiv Common Stock and Conectiv Class A
    Common Stock:
    <TABLE>
    <CAPTION>

                                                                       Amounts
                                                                      --------
    <S>                                                                <C>
    Average market price per share of Atlantic Common Stock used
      to determine consideration to be paid                            $17.542
    Number of Atlantic Common Stock shares outstanding as of
      December 31, 1997                                             52,504,479
                                                                    ----------
    Total consideration to be paid to Atlantic Common Stockholders
      (In Thousands of Dollars)                                       $921,034
                                                                    ==========
</TABLE>

                                       9
<PAGE>
<TABLE>
<CAPTION>

                                                                       Amounts
                                                                       -------
    <S>                                                                <C>
    Average market price per share of Delmarva Common Stock
      for the same period                                              $20.667
    Conversion ratio of Conectiv Common Stock for each share of
      Atlantic Common Stock                                               0.75
                                                                    ----------
    Estimated market value per share of Atlantic Common Stock
      attributed to Conectiv Common Stock                            $15.50025
    Number of Atlantic Common Stock shares outstanding as of
      December 31, 1997                                             52,504,479
                                                                    ----------
    Consideration to be paid to Atlantic's Common Stockholders in
      the form of Conectiv Common Stock (In Thousands of Dollars)     $813,833
                                                                    ----------
    (In Thousands of Dollars)
    -------------------------
    Total consideration to be paid to Atlantic Common Stockholders    $921,034
    Portion of total consideration attributed to Conectiv
      Common Stock                                                     813,833
                                                                    ----------
    Portion of total consideration attributed to Conectiv Class A
      Common Stock                                                    $107,201
                                                                    ==========
</TABLE>

(d) Adjustments to retained earnings as follows:
<TABLE>
<CAPTION>

                                                                Amounts
                                                         ---------------------
                                                         (Dollars in Thousands)
    <S>                                                              <C>
    Eliminate retained earnings of Atlantic                         $(221,623)
    Charges to expense of $56.8 million ($33.5 million
      after tax) principally for nonrecurring employee
      separation costs related to Delmarva employees
      [see note (h)]                                                  (33,512)
    Charge to expense to eliminate unearned income [see Note (k)]        (296)
                                                                    ----------
    Total adjustment                                                $(255,431)
                                                                    ==========
</TABLE>

(e) Adjustment to reflect the cancellation of the Delmarva treasury stock as a
    condition of the merger.


                                       10
<PAGE>

(f) The schedule below shows the calculation of the cost of acquiring Atlantic
    and the allocation of the total acquisition cost to identifiable tangible
    and intangible assets and liabilities.
  <TABLE>
  <CAPTION>

    Cost of Acquiring Atlantic                                  Amounts
    --------------------------                           ----------------------
                                                         (Dollars in Thousands)
    <S>                                                               <C>
    Consideration to be paid to Atlantic's Common
      Stockholders [see Note (c)]                                     $921,034
    Add: Estimated direct costs of acquisition to be
      incurred by Delmarva                                              24,700
    Less: Registration and issuance costs                               (4,000)
                                                                    -----------
    Total acquisition cost                                            $941,734
                                                                    ===========
    Less assets acquired:
       Electric utility plant - net                                 $1,791,505
       Investments and nonutility property                             321,313
       Current assets                                                  259,632
       Deferred debits                                                 351,434
                                                                    -----------
       Total assets acquired                                        $2,723,884
                                                                    ===========
    Add liabilities acquired:
       Preferred stock of subsidiaries                                $123,950
       Long-term debt                                                  889,744
       Current liabilities                                             342,526
       Deferred credits and other liabilities                          582,581
                                                                    -----------
       Total liabilities acquired                                   $1,938,801
                                                                    ===========
    Costs incurred and liabilities assumed in connection with
      the merger                                                    $   43,884
                                                                    -----------
    Cost in excess of net assets acquired                             $200,535
                                                                    ===========
    </TABLE>

    The fair value of the utility assets of Atlantic is their book value due to
    the ratemaking process.  Utility assets are recognized for ratemaking
    purposes at their book values in determining utility revenue requirements.
    Accordingly, the economic substance is that fair value of the utility
    assets is their book value.

(g) Adjustments to record additional pension prepayment ($12.1 million) and
    postretirement benefit liabilities ($46.3 million), assumed in the
    acquisition of Atlantic in accordance with Statements of Financial
    Accounting Standards (SFAS) Nos. 87 and 106.

(h) Adjustment to record an estimated liability of $38.8 million for employee
    separation and relocation costs and facilities integration costs related to
    Atlantic's employees and facilities and an estimated liability of $56.8
    million, which will be expensed, principally for employee separation costs
    related to Delmarva.  The Unaudited Pro Forma Combined Statement of Income
    for the year ended December 31, 1997 does not reflect expected nonrecurring
    estimated expenses of $56.8 million before taxes ($33.5 million after
    taxes), principally for employee separation costs related to Delmarva.


                                       11
<PAGE>

(i) Adjustment to record the estimated direct costs of the merger of $24.7
    million.  These costs are included in the cost to acquire Atlantic.
<TABLE>
<CAPTION>

                                                        As of December 31, 1997
                                                        -----------------------
                                                         (Dollars in Thousands)
    <S>                                                              <C>
    Other current liabilities                                           $2,900
    Deferred debits                                                   $(21,800)
</TABLE>

(j) Adjustment to reflect the amortization of goodwill acquired over forty (40)
    years.

(k) Adjustment to recognize a pretax expense of $0.5 million to eliminate
    unearned and deferred compensation costs payable under employee incentive
    plans at the time of the merger.  The adjustment is summarized below:
<TABLE>
<CAPTION>

                                                        As of December 31, 1997
                                                        -----------------------
                                                         (Dollars in Thousands)
    <S>                                                                  <C>
    Decrease in retained earnings:
       Delmarva                                                          $(296)
    Accrued tax benefit:
       Delmarva                                                           (206)
                                                                         ------
    Eliminate unearned and deferred compensation                          $502
                                                                         ======
</TABLE>

    The Unaudited Pro Forma Combined Statement of Income for the year ended
    December 31, 1997 does not reflect the nonrecurring estimated expense of
    $0.5 million before taxes ($0.3 million after taxes).


(l) Adjustment to record additional deferred income taxes for the following
    temporary differences:
<TABLE>
<CAPTION>

                                                    (Dollars in Thousands)
                                                   Temporary       Deferred
                                                  Differences     Income Taxes
                                                  -----------     ------------
    <S>                                               <C>              <C>
    Additional pension prepayment [see note (g)]      12,110           (4,238)
    Additional postretirement benefit liabilities
      [see Note (g)]                                  46,248           16,187
    Liabilities for employee separation,
      relocation, and retraining costs and
      facilities integration cost s[see Note (h)]     95,600           36,867
    Liability for a portion of DP&L direct
      acquisition costs that are deemed to be tax
      deductible [see Note (i)]                        8,600            3,526
                                                                      --------
             Total deferred income taxes                              $52,342
                                                                      ========
</TABLE>

    In accordance with SFAS No. 109, deferred income taxes were not recorded
    on goodwill for which the amortization is not deductible for tax purposes.


                                       12
<PAGE>

(m) Adjustment to present earnings applicable to the Class A Common Stock.
    The Class A Common Stock is intended to reflect the growth prospects and
    regulatory environment of Atlantic's regulated electric utility business.
    The shares of Class A Common Stock to be received by holders of Atlantic
    Common Stockholders represent, in aggregate, a 30% interest in any earnings
    of Atlantic's regulated electric utility business in excess of $40 million
    per year.

    The calculation of the pro forma earnings applicable to the Class A Common
    Stock for the year ended December 31, 1997 is shown below (in thousands):
<TABLE>
<CAPTION>
    <S>                                                              <C>
    Atlantic City Electric Company (ACE) and
      Subsidiary Income Available for Common
      Stockholders                                                    $80,926
    Add: Termination of employee benefit plans due to merger           15,600
    Less: Net Earnings of Nonutility Activities Specifically
          Excluded                                                     (3,466)
    Less: Fixed Amount of $40 Million per Year                        (40,000)
                                                                      --------
    Subtotal                                                           53,060
    Percentage Applicable to Class A Common Stock                          30%
                                                                      --------
    Earnings Applicable to Class A Common Stock                       $15,918
                                                                      ========
</TABLE>

(n) Adjustments to decrease the weighted average number of Common Stock shares
    outstanding based on the conversion ratio of 0.75 to 1 of Conectiv Common
    Stock to be issued to holders of Atlantic Common Stock and reflect the
    issuance of Class A Common Stock shares to holders of Atlantic Common
    Stock.  The number of shares of Conectiv Common Stock and Class A Common
    Stock estimated to be issued to holders of Atlantic Common Stock for the
    acquisition were deemed to be issued and outstanding for the entire period.

(o) The Merger Agreement provides, subject to certain conditions, that the
    dividends declared and paid on the Class A Common Stock will be maintained
    at a level of $3.20 per share per annum from the Effective Date until the
    earlier of July 1, 2001 or the end of the twelfth calendar quarter
    following the calendar quarter in which the Effective Date occurs.
    Thereafter, it is the intention of Conectiv, subject to certain conditions,
    to pay annual dividends on the Class A Common Stock in an aggregate amount
    (including the amount credited to the Intergroup Interest as provided in
    the Conectiv Charter) equal to 90% of Conectiv Net Income Attributable to
    the Atlantic Utility Group.  The Merger Agreement further provides that if
    and to the extent that the annual dividends paid on the Class A Common
    Stock during the Initial Period (including the aforesaid amount) shall have
    exceeded 100% of Conectiv Net Income Attributable to the Atlantic Utility
    Group during such period, the Conectiv Board may consider such fact in
    determining the appropriate annual dividend rate on the Class A Common
    Stock following the Initial Period.

    The pro forma Class A Common Stock dividends per share exceed the pro forma
    Class A Common Stock earnings per share for the year ended December 31,
    1997.

(p) Adjustment to reflect Delmarva's preferred stock as preferred stock
    of a subsidiary.

                                       13
<PAGE>

(q) Adjustment to eliminate nonrecurring charge for "Termination of employee
    benefit plans due to merger."

(r) As necessary for fair presentation of the pro forma financial statements,
    amounts previously reported by Atlantic and Delmarva have been reclassified
    for consistency of presentation.  The following schedules show the amounts
    reclassified.

                                      14
<PAGE>
<TABLE>
<CAPTION>

                                        DELMARVA POWER & LIGHT COMPANY
                                          CONSOLIDATED BALANCE SHEET
                                              DECEMBER 31, 1997
                                            (Dollars in Thousands)
                                                 (Unaudited)

                                     ASSETS

                                                                 Reported          Reclass             Adjusted
                                                                  Amount         Adjustments            Amount
                                                              -----------        -----------         -----------
<S>                                                            <C>               <C>                 <C>
Utility Plant and Nonutility Property, At Cost
  Electric utility plant                                       $3,010,060        $   (1,618)  (1)     $3,008,442
  Gas utility plant                                               241,580               -                241,580
  Common utility plant                                            154,791            (2,559)  (1)        152,232
                                                              -----------        -----------          ----------
                                                                3,406,431            (4,177)           3,402,254
  Less: Accumulated depreciation                                1,373,676            (2,950)  (1)      1,370,726
                                                              -----------        -----------          ----------
  Net utility plant in service                                  2,032,755            (1,227)           2,031,528
  Construction work-in-progress                                    93,017               -                 93,017
  Leased property, net                                             31,031             1,227   (1)         32,258
  Nonutility property, net                                         74,811               -                 74,811
  Goodwill, net                                                    92,602               -                 92,602
                                                              -----------        -----------          ----------
                                                                2,324,216               -              2,324,216
Investments                                                   -----------        -----------          ----------
  Investment in leveraged leases                                   46,375               -                 46,375
  Funds held by trustee                                            48,086               -                 48,086
  Other investments                                                 9,500               -                  9,500
                                                              -----------        -----------          ----------
                                                                  103,961               -                103,961
                                                              -----------        -----------          ----------
Current Assets
  Cash and cash equivalents                                        35,339               -                 35,339
  Accounts receivable                                             197,561               -                197,561
  Deferred energy costs                                            18,017               -                 18,017
  Inventories, at average cost:
    Fuel (coal, oil, and gas)                                      37,425               -                 37,425
    Materials and supplies                                         40,518               -                 40,518
  Prepayments                                                      11,255               -                 11,255
  Deferred income taxes, net                                          776              (776)  (3)            -
                                                              -----------        -----------          ----------
                                                                  340,891              (776)             340,115
                                                              -----------        -----------          ----------
Deferred Charges and Other Assets
  Deferred recoverable income taxes                                88,683               -                 88,683
  Deferred debt refinancing costs                                  18,760               -                 18,760
  Other regulatory assets                                             -              31,004   (2)         31,004
  Prepaid employee benefit costs                                   58,111               -                 58,111
  Unamortized debt expense                                         12,911               -                 12,911
  Other                                                            67,948           (31,004)  (2)         36,944
                                                              -----------        -----------          ----------
                                                                  246,413               -                246,413
                                                              -----------        -----------          ----------
Total Assets                                                   $3,015,481        $     (776)          $3,014,705
                                                              ===========        ===========          ==========
</TABLE>

The accompanying Notes to the Consolidated Financial Statements are an
integral part of this statement.


                                                       15
<PAGE>
<TABLE>
<CAPTION>

                                        DELMARVA POWER & LIGHT COMPANY
                                          CONSOLIDATED BALANCE SHEET
                                              DECEMBER 31, 1997
                                            (Dollars in Thousands)
                                                  (Unaudited)

                         CAPITALIZATION AND LIABILITIES

                                                                 Reported          Reclass           Adjusted
                                                                  Amount         Adjustments          Amount
                                                              ------------       -----------       -----------
<S>                                                            <C>               <C>               <C>
Capitalization
  Common stock                                                 $  139,116        $      -          $  139,116
  Additional paid-in capital - common stock                       526,812               -             526,812
  Retained earnings                                               300,757               -             300,757
                                                               -----------       -----------       -----------
                                                                  966,685               -             966,685
  Treasury shares, at cost                                        (11,687)              -             (11,687)
  Unearned compensation                                              (502)              -                (502)
                                                               -----------       -----------       -----------
    Total common stockholders' equity                             954,496               -             954,496
  Preferred stock not subject to mandatory redemption              89,703               -              89,703
  Preferred stock of subsidiaries:
   Subject to mandatory redemption                                 70,000               -              70,000
  Long-term debt                                                  983,672               -             983,672
                                                               -----------       -----------       -----------
                                                                2,097,871               -           2,097,871
                                                               -----------       -----------       -----------
Current Liabilities
  Short-term debt                                                  23,254               -              23,254
  Long-term debt due within one year                               33,318               -              33,318
  Variable rate demand bonds                                       71,500               -              71,500
  Accounts payable                                                103,607               -             103,607
  Taxes accrued                                                    10,723               -              10,723
  Interest accrued                                                 19,902               -              19,902
  Dividends declared                                               23,775               -              23,775
  Current capital lease obligation                                 12,516               -              12,516
  Deferred income taxes, net                                          -                (776)  (3)        (776)
  Other                                                            35,819               -              35,819
                                                               -----------       -----------       -----------
                                                                  334,414              (776)          333,638
                                                               -----------       -----------       -----------
Deferred Credits and Other Liabilities
  Deferred income taxes, net                                      492,792               -             492,792
  Deferred investment tax credits                                  39,942               -              39,942
  Long-term capital lease obligations                              19,877               -              19,877
  Other                                                            30,585               -              30,585
                                                               -----------       -----------       -----------
                                                                  583,196               -             583,196
                                                               -----------       -----------       -----------
Total Capitalization and Liabilities                           $3,015,481        $     (776)       $3,014,705
                                                               ===========       ===========       ===========
</TABLE>

The accompanying Notes to the Consolidated Financial Statements are an
integral part of this statement.


                                                       16
<PAGE>
<TABLE>
<CAPTION>

                                             ATLANTIC ENERGY, INC.
                                          CONSOLIDATED BALANCE SHEET
                                              DECEMBER 31, 1997
                                           (Dollars in Thousands)
                                                (Unaudited)

                                     ASSETS

                                                                 Reported          Reclass           Adjusted
                                                                  Amount         Adjustments          Amount
                                                               ----------        -----------       -----------
<S>                                                            <C>              <C>                <C>
Utility Plant and Nonutility Property, At Cost
  Electric utility plant in service                            $2,585,286        $    5,604   (4)  $2,590,890
                                                               ----------        -----------       -----------
                                                                2,585,286             5,604         2,590,890
  Less: Accumulated depreciation                                  934,235               -             934,235
                                                               ----------        -----------       -----------
  Net electric utility plant in service                         1,651,051             5,604         1,656,655
  Construction work-in-progress                                    95,120               -              95,120
  Land Held for Future Use                                          5,604            (5,604)  (4)         -
  Nonutility property, net                                        105,356               -             105,356
  Leased property, net                                             39,730               -              39,730
                                                               ----------        -----------       -----------
                                                                1,896,861               -           1,896,861
                                                               ----------        -----------       -----------
Investments
  Investment in leveraged leases                                   80,448               -              80,448
  Funds held by trustee                                            81,650            10,963   (5)      92,613
  Other investments                                                53,859           (10,963)  (5)      42,896
                                                               ----------        -----------       -----------
                                                                  215,957               -             215,957
                                                               ----------        -----------       -----------
Current Assets
  Cash and cash equivalents                                        17,224               414   (6)      17,638
  Accounts receivable                                             103,045            36,915   (7)     139,960
  Unbilled revenues                                                36,915           (36,915)  (7)         -
  Deferred energy costs                                            27,424               -              27,424
  Inventories, at average cost:
    Fuel (coal, oil, and gas)                                      29,242               -              29,242
    Materials and supplies                                         20,893            14,712   (6)      35,605
  Working funds                                                    15,126           (15,126)  (6)         -
  Prepayments                                                       3,804               -               3,804
  Deferred income taxes, net                                          -                 -                 -
  Other                                                            14,349            (8,390)  (8)       5,959
                                                               ----------        -----------       -----------
                                                                  268,022            (8,390)          259,632
                                                               ----------        -----------       -----------
Deferred Charges and Other Assets
  Unrecovered purchased power costs                                66,264               -              66,264
  Deferred recoverable income taxes                                85,858               -              85,858
  Unrecovered state excise taxes                                   45,154               -              45,154
  Deferred debt refinancing costs                                  44,947           (14,945)  (9)      30,002
  Deferred other post employee benefit costs                       37,476               -              37,476
  Other regulatory assets                                          24,637               -              24,637
  Prepaid employee benefit costs                                      -               8,390   (8)       8,390
  Unamortized debt expense                                            -              14,945   (9)      14,945
  Other                                                            38,708               -              38,708
                                                               ----------        -----------       -----------
                                                                  343,044             8,390           351,434
                                                               ----------        -----------       -----------
Total Assets                                                   $2,723,884        $      -          $2,723,884
                                                               ==========        ===========       ==========
</TABLE>

The accompanying Notes to the Consolidated Financial Statements are
an integral part of this statement.


                                                       17
<PAGE>
<TABLE>
<CAPTION>

                                            ATLANTIC ENERGY, INC.
                                         CONSOLIDATED BALANCE SHEET
                                             DECEMBER 31, 1997
                                          (Dollars in Thousands)
                                               (Unaudited)

                         CAPITALIZATION AND LIABILITIES

                                                                 Reported          Reclass             Adjusted
                                                                  Amount         Adjustments            Amount
                                                               ----------        -----------        -----------
<S>                                                            <C>               <C>                <C>
Capitalization
  Common stock                                                 $  563,460        $      -           $  563,460
  Retained earnings                                               221,623               -              221,623
                                                               ----------        -----------        ----------
                                                                  785,083               -              785,083
  Unearned compensation                                               -                 -                  -
                                                               ----------        -----------        ---------
    Total common stockholders' equity                             785,083               -              785,083
  Preferred stock of subsidiaries:
   Not subject to mandatory redemption                             30,000               -               30,000
   Subject to mandatory redemption                                103,950           (10,000)   (10)     93,950
  Long-term debt                                                  879,744            10,000    (10)    889,744
                                                               ----------        -----------        ----------
                                                                1,798,777               -            1,798,777
                                                               ----------        -----------        ----------
Current Liabilities
  Short-term debt                                                  55,675               -               55,675
  Long-term debt due within one year                              147,566               -              147,566
  Accounts payable                                                 65,369               -               65,369
  Taxes accrued                                                     6,049               -                6,049
  Interest accrued                                                 20,116               -               20,116
  Dividends declared                                               21,215               -               21,215
  Current capital lease obligation                                    653               -                  653
  Deferred income taxes, net                                        1,888               -                1,888
  Other                                                            23,995               -               23,995
                                                               ----------        -----------        ----------
                                                                  342,526               -              342,526
                                                               ----------        -----------        ----------
Deferred Credits and Other Liabilities
  Deferred income taxes, net                                      439,267               -              439,267
  Deferred investment tax credits                                  44,043               -               44,043
  Long-term capital lease obligations                              39,077               -               39,077
  Postretirement obligations                                       37,476               -               37,476
  Other                                                            22,718               -               22,718
                                                               ----------        -----------        ----------
                                                                  582,581               -              582,581
                                                               ----------        -----------        ----------
Total Capitalization and Liabilities                           $2,723,884        $      -           $2,723,884
                                                               ==========        ===========        ==========
</TABLE>

The accompanying Notes to the Consolidated Financial Statements are an
integral part of this statement.


                                                       18
<PAGE>
<TABLE>
<CAPTION>

                                      DELMARVA POWER AND LIGHT COMPANY
                                      CONSOLIDATED STATEMENT OF INCOME
                                    FOR THE YEAR ENDED DECEMBER 31, 1997
                              (Dollars in Thousands, Except Per Share Amounts)
                                                (Unaudited)

                                                                 Reported          Reclass           Adjusted
                                                                  Amount         Adjustments          Amount
                                                               -----------       -----------       -----------
<S>
Operating Revenues                                             <C>               <C>               <C>
  Electric                                                     $1,092,144        $      -          $1,092,144
  Gas                                                             204,057               -             204,057
  Other services                                                  127,301               -             127,301
                                                               -----------       -----------       -----------
                                                                1,423,502               -           1,423,502
                                                               -----------       -----------       -----------
Operating Expenses
  Electric fuel and purchased energy                              416,640               -             416,640
  Gas purchased                                                   153,027               -             153,027
  Other services' cost of sales                                    85,192               -              85,192
  Purchased electric capacity                                      28,470               -              28,470
  Operation and maintenance                                       331,770               -             331,770
  Depreciation and amortization                                   136,340               -             136,340
  Other taxes                                                      37,634               -              37,634
                                                               -----------       -----------       -----------
                                                                1,189,073               -           1,189,073
                                                               -----------       -----------       -----------

Operating Income                                                  234,429               -             234,429
                                                               -----------       -----------       -----------
Other Income
  Allowance for equity funds used
    during construction                                             1,337               -               1,337
  Other income                                                     28,187               -              28,187
                                                               -----------       -----------       -----------
                                                                   29,524               -              29,524
                                                               -----------       -----------       -----------
Interest Expense
  Interest charges                                                 83,398               -              83,398
  Allowance for borrowed funds used
    during construction and capitalized interest                   (2,996)              -              (2,996)
                                                               -----------       -----------       -----------
                                                                   80,402               -              80,402
Preferred Stock Dividend                                       -----------       -----------       -----------
  Requirements of Subsidiaries                                      5,687               -               5,687
                                                               -----------       -----------       -----------

Income Before Income Taxes                                        177,864               -             177,864
Income Taxes                                                       72,155               -              72,155
                                                               -----------       -----------       -----------
Net Income                                                        105,709               -             105,709
Dividends on Preferred Stock                                        4,491               -               4,491
                                                               -----------       -----------       -----------
Earnings Applicable to Common Stock                            $  101,218        $      -          $  101,218
                                                               ===========       ===========       ===========

Average shares outstanding (000):                                  61,122                              61,122
Basic and diluted earnings per average share                   $     1.66        $      -           $    1.66
Dividends declared                                             $     1.54        $      -           $    1.54

</TABLE>

The accompanying Notes to the Consolidated Financial Statements are an
integral part of this statement.


                                                       19
<PAGE>
<TABLE>
<CAPTION>

                                            ATLANTIC ENERGY, INC.
                                      CONSOLIDATED STATEMENT OF INCOME
                                    FOR THE YEAR ENDED DECEMBER 31, 1997
                              (Dollars in Thousands, Except Per Share Amounts)
                                                (Unaudited)

                                                                 Reported          Reclass             Adjusted
                                                                  Amount         Adjustments            Amount
                                                               -----------       -----------         -----------
<S>                                                            <C>              <C>                  <C>
Operating Revenues
  Electric                                                     $1,061,986        $      -            $1,061,986
  Other services                                                   40,374               -                40,374
                                                               -----------       -----------         -----------
                                                                1,102,360               -             1,102,360
                                                               -----------       -----------         -----------
Operating Expenses
  Electric fuel and purchased energy                              293,457               -               293,457
  Other services' cost of sales                                       -                 -                   -
  Purchased electric capacity                                     197,386               -               197,386
  Termination of employee benefit plans due to merger              23,559               -                23,559
  Operation and maintenance                                       203,198            (5,952) (11,12)    197,246
  Depreciation and amortization                                    83,950            10,530  (12)        94,480
  State excise taxes                                              103,991               -               103,991
  Other taxes                                                       7,616            (4,578) (11)         3,038
                                                               -----------       -----------         -----------
                                                                  913,157               -               913,157
                                                               -----------       -----------         -----------

Operating Income                                                  189,203               -               189,203
                                                               -----------       -----------         -----------
Other Income
  Allowance for equity funds used
    during construction                                               815               -                   815
  Other income                                                     14,598               -                14,598
                                                               -----------       -----------         -----------
                                                                   15,413               -                15,413
                                                               -----------       -----------         -----------
Interest Expense
  Interest charges                                                 70,619               -                70,619
  Allowance for borrowed funds used
    during construction and capitalized interest                   (1,003)              -                (1,003)
                                                               -----------       -----------         -----------
                                                                   69,616               -                69,616
                                                               -----------       -----------         -----------
Preferred Stock Dividend
  Requirements of Subsidiaries                                     10,596               -                10,596
                                                               -----------       -----------         -----------
Income Before Income Taxes                                        124,404               -               124,404
Income Taxes                                                       49,999               -                49,999
                                                               -----------       -----------         -----------
Net Income                                                     $   74,405        $      -            $   74,405
                                                               ===========       ===========         ===========

Average shares outstanding (000)                                   52,280               -                52,280
Basic and diluted earnings per average share                   $     1.42        $      -            $     1.42
Dividends declared                                             $     1.54        $      -            $     1.54

</TABLE>

The accompanying Notes to the Consolidated Financial Statements are an
integral part of this statement.


                                                       20
<PAGE>

              NOTES TO ADJUSTED CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)


  (1)  Transfer capital leases, net to "Leased property, net."

  (2)  Transfer regulatory assets from "Other" to "Other regulatory assets."

  (3)  Transfer "Deferred income taxes, net" to current liabilities.

  (4)  Transfer "Land held for future use" to "Electric utility plant in
       service."

  (5)  Transfer $10,963 for Investment in Bond Escrow Trust from "Other
       investments" to "Funds held by trustee."

  (6)  Transfer "Working funds" to "Cash" and to "Materials and supplies",
       as appropriate.

  (7)  Transfer "Unbilled revenues" to "Accounts receivable."

  (8)  Transfer prepaid pension cost to "Deferred Charges and Other Assets."

  (9)  Transfer unamortized debt costs from "Deferred debt refinancing
       costs" to "Unamortized debt expense."

 (10)  Reclassification to reflect post-balance sheet refinancings in
       accordance with SFAS No. 6.

 (11)  Transfer payroll taxes from "Other taxes" to "Operation and
       maintenance".

(12)  Transfer nuclear decommissioning costs from "Operation and
      maintenance" to "Depreciation and amortization".



                                      21

<PAGE>

Exhibits
- ---------

Exhibit 3(a)   Restated Certificate of Incorporation.

Exhibit 3(b)   Revised Bylaws.

Exhibit 3(c)   Certificate of Merger of DS Sub into Delmarva Power & Light
               Company

Exhibit 99(a)  Letter to the Financial Community.




                                      SIGNATURE


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


                                          Delmarva Power & Light Company
                                          ------------------------------
                                                    (Registrant)


Date: March 4, 1998                                /s/ Barbara S. Graham
                                                   ---------------------
                                                   Barbara S. Graham
                                                   Senior Vice President and
                                                   Chief Financial Officer     

                                       22
<PAGE>


                                   SIGNATURE


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


                                          Delmarva Power & Light Company
                                          ------------------------------
                                                    (Registrant)


Date: March 9, 1998                                /s/ Barbara S. Graham
                                                   ---------------------
                                                   Barbara S. Graham
                                                   Senior Vice President and
                                                   Chief Financial Officer








                                       23






                     CERTIFICATE AND ARTICLES OF AMENDMENT
                                       OF
               RESTATED CERTIFICATE AND ARTICLES OF INCORPORATION
                                       OF
                         DELMARVA POWER & LIGHT COMPANY

	Delmarva Power & Light Company ("Delmarva" or the "Company"), a 
corporation organized and existing under and by virtue of the General 
Corporation Law ("GCLD") and the Stock Corporation Act of the Commonwealth 
of Virginia ("SCAV"),
	DOES HEREBY CERTIFY:
        FIRST:  That the Board of Directors of Delmarva duly adopted
resolutions setting forth a proposed amendment of the Restated Certificate 
of Incorporation of the Company, declaring said amendment to be advisable, 
and submitting it to the stockholders of the Company for consideration 
thereof.  The resolutions setting forth the proposed amendment are as 
follows:
              RESOLVED:  That the Restated Certificate and Articles of
         Incorporation of the Company be amended by (a) deleting all of
         the remaining sentences in the first full paragraph of Article
         SIXTH after the sentence "The number of authorized directors may
         not be greater than fifteen or less than three without an
         amendment to this Article SIXTH adopted by the holders of more
         than two-thirds of the shares entitled to vote." and (b)
         inserting in lieu thereof the following:  "There shall be one
         class of directors.  A director shall hold office until his or
         her successor shall be elected and shall qualify, subject
         however, to prior death, resignation, retirement,
         disqualification, or removal from office."

              FURTHER RESOLVED:  That the Restated Certificate and
         Articles of Incorporation of the Company be amended by deleting
         the following sentence from the second full paragraph of Article
         SIXTH: "Unless otherwise provided by law, directors so chosen by
         the stockholders shall hold office for a term expiring at the
         annual meeting of stockholders at which the term of the class to
         which they have been elected expires."
<PAGE>

              FURTHER RESOLVED:  That the Restated Certificate and
         Articles of Incorporation of the Company be amended by (a)
         deleting the following phrase from the only sentence in the third
         full paragraph of Article SIXTH: "and such directors so elected
         shall not be divided into classes pursuant to this Article SIXTH
         unless expressly provided by such terms." and (b) inserting in
         lieu thereof a period after the word "thereto".

              FURTHER RESOLVED:  That the Restated Certificate and
         Articles of Incorporation of the Company be amended by deleting
         the last full sentence of Article SIXTH and inserting in lieu
         thereof the following:  "Subject to the provisions of the
         preceding paragraph, Directors of the Company may be removed by
         the stockholders of the Company with or without cause."

              FURTHER RESOLVED:  That the Restated Certificate and
         Articles of Incorporation of the Company be amended by deleting
         the first full paragraph of Article FOURTH in its entirety and
         inserting in lieu thereof the following:
	
              "The total number of shares of all classes of capital stock
              which the Company shall have authority to issue is fifteen
              million eight hundred thousand (15,800,000) shares, of which
              one million eight hundred thousand (1,800,000) shares, of
              the par value of One Hundred Dollars ($100) per share, shall
              be of a class designated Preferred Stock; three million
              (3,000,000) shares, of the par value of Twenty-Five Dollars
              ($25) per share, shall be of a class designated Preferred
              Stock -- $25 Par; ten million (10,000,000) shares, of the
              par value of One Dollar ($1) per share, shall be of a class
              designated Preferred Stock - $1.00 Par, and one million
              (1,000,000) shares of the par value of Two Dollars and
              Twenty-Five Cents ($2.25) per share, shall be of a class
              designated Common Stock."

              FURTHER RESOLVED:  That the Restated Certificate of
         Incorporation of the Company be amended by deleting the first two
         full paragraphs of Article EIGHTH in their entirety and inserting
         in lieu thereof the following:

                                       2
<PAGE>

              "EIGHTH:  Each person who was or is a party or is threatened
              to be made a party to any threatened, pending or completed
              action, suit or proceeding, whether civil, criminal,
              administrative, or investigative (hereinafter a
              "proceeding"), by reason of the fact that he or she, or the
              person of whom he or she is the legal representative, is or
              was a director or officer of the Company or is or was
              serving at the request of the Company, as a director,
              officer, employee, or agent of another corporation or of a
              partnership, joint venture, trust, or other enterprise,
              including service with respect to employee benefit plans,
              shall be indemnified and held harmless by the Company to the
              fullest extent authorized by applicable law, as the same
              exists or may hereafter be amended (but, in the case of any
              such amendment, only to the extent that such amendment
              permits the Company to provide broader indemnification
              rights than said law permitted the Company to provide prior
              to such amendment), against all expenses, liability, and
              loss (including attorneys' fees, judgments, fines, ERISA
              excise taxes or penalties, and amounts paid or to be paid in
              settlement) reasonably incurred or suffered by such person
              in connection therewith and such indemnification shall
              continue as to a person who has ceased to be a director,
              officer, employee, or agent and shall inure to the benefit
              of his or her heirs, executors, and administrators;
              provided, however, that, except as provided in this Article
              EIGHTH, the Company shall indemnify any such person seeking
              indemnification in connection with a proceeding (or part
              thereof) initiated by such person only if authorized by the
              Board of Directors of the Company.  Any indemnification
              under this Article EIGHTH (unless ordered by a court) shall
              be made by the Company only as authorized in the specific
              case upon a determination that indemnification of the
              director, officer, employee, or agent is proper in the
              circumstances because he or she has met the standard
              required by applicable law.  Such a determination shall be
              made (a) by a majority vote of the directors who are not
              parties to such action, suit or proceeding, even though less
              than a quorum; (b) by a committee of such directors
              designated by majority vote of such directors, even though
              less than a quorum; (c) by independent legal counsel

                                       3
<PAGE>

              (compensated by the Company) in a written opinion; (d) by
              the stockholders; or (e) in any other manner permitted by
              applicable law.  In addition to the right to indemnification
              conferred in this Article EIGHTH, each of the above persons
              shall have the right to be paid by the Company the
              reasonable expenses incurred in defending any such
              proceeding in advance of its final disposition; provided,
              however, that, if applicable law requires, the payment of
              such expenses incurred by a present director or officer in
              his or her capacity as a director or officer of the
              corporation (and not in any other capacity in which service
              was or is rendered by such person while a director or
              officer, including, without limitation, service to an
              employee benefit plan) in advance of the final disposition
              of a proceeding, shall be made only upon delivery to the
              Company of an undertaking, by or on behalf of such present
              director or officer, to repay all amounts so advanced if it
              shall ultimately be determined that such director or officer
              is not entitled to be indemnified under this Article EIGHTH
              or otherwise.  The Company may, by any manner permitted by
              applicable law, provide indemnification and advancement of
              expenses to employees and agents of the Company with the
              same scope and effect as the foregoing indemnification of
              directors and officers.  The right to indemnification and to
              an advancement of expenses conferred in this Article EIGHTH
              shall be a contract right.

              If a claim under this Article EIGHTH is not paid in full by
              the Company within 30 days after a written claim has been
              received by the Company, the claimant may at any time
              thereafter bring suit against the Company to recover the
              unpaid amount of the claim and, if successful in whole or in
              part, the claimant shall be entitled to be paid also the
              expense of prosecuting such claim (including attorneys'
              fees).  It shall be a defense to any such action (other than
              an action brought to enforce a claim for expenses incurred
              in defending any proceeding in advance of its final
              disposition where the required undertaking, if any is
              required, has been tendered to the Company) that the
              claimant has not met the standard of conduct which makes it

                                       4
<PAGE>

              permissible under applicable law for the Company to
              indemnify the claimant for the amount claimed, but the
              burden of proving such defense shall be on the Company.
              Neither the failure of the Company (including its Board of
              Directors, a committee thereof, independent legal counsel,
              or its stockholders) to have made a determination prior to
              the commencement of such action that indemnification of the
              claimant is proper in the circumstances because he or she
              has met the standard of conduct required by applicable law,
              nor an actual determination by the Company (including its
              Board of Directors, a committee thereof, independent legal
              counsel, or its stockholders) that the claimant has not met
              such applicable standard of conduct, shall be a defense to
              the action or create a presumption that the claimant has not
              met the applicable standard of conduct.  In any suit brought
              by the claimant to enforce a right to indemnification or to
              an advancement of expenses hereunder, or brought by the
              Company to recover an advancement of expenses pursuant to
              the terms of an undertaking, the burden of proving that the
              claimant is not entitled to be indemnified, or to such
              advancement of expenses, under this Article EIGHTH or
              otherwise shall be on the Company.

              The rights to indemnification and the payment of expenses
              incurred in defending a proceeding in advance of its final
              disposition conferred in this Article EIGHTH, shall not be
              exclusive of any other right that any person may have or
              hereafter acquire under any statute, provision of the
              certificate of incorporation of the Company, the bylaws of
              the Company, agreement, vote of stockholders or
              disinterested directors, or otherwise.

              The Company may maintain insurance, at its expense, to
              protect itself and any director, officer, employee, or agent
              of the Company or another corporation, partnership, joint
              venture, trust, or other enterprise against any such
              expense, liability, or loss, whether or not the Company
              would have the power to indemnify such person against such
              expense, liability, or loss under applicable law.

                                       5
<PAGE>

              The Company may enter into an indemnity agreement with any
              director, officer, employee, or agent of the Company, or of
              another corporation, partnership, joint venture, trust, or
              other enterprise, upon terms and conditions that the Board
              of Directors deems appropriate, as long as the provisions of
              the agreement are not impermissible under applicable law.

              The Company may, by action of the Board of Directors,
              authorize one or more officers to grant rights to
              indemnification and advancement of expenses to former
              directors and officers or to other employees or agents of
              the Company on such terms and conditions as such officer or
              officers deem appropriate under the circumstances."

              FURTHER RESOLVED:  That the Restated Certificate and
         Articles of Incorporation of the Company be amended by inserting
         the following two paragraphs as the last two full paragraphs of
         Article EIGHTH:

              "Any amendment or repeal of this Article EIGHTH shall not be
              retroactive in effect.

              In case any provision in this Article EIGHTH shall be
              determined at any time to be unenforceable in any respect,
              the other provisions shall not in any way be affected or
              impaired thereby, and the affected provision shall be given
              the fullest possible enforcement in the circumstances, it
              being the intention of the Company to afford indemnification
              and advancement of expenses to the persons indemnified
              hereby to the fullest extent permitted by law."

         SECOND: That thereafter, the holder of all of the issued and
outstanding shares of Common Stock of the Company approved the amendments 
by written consent in accordance with Section 228 of the GCLD and Section 
13.1-657 of the SCAV.

                                       6
<PAGE>

         THIRD:  That said amendment was duly adopted in accordance with
the provisions of Sections 242 and 228 of the GCLD and Sections 13.1-707 
and 13.1-657 of the SCAV.







                                       7
<PAGE>

         IN WITNESS WHEREOF, said Delmarva Power & Light Company has
caused this certificate to be signed by its authorized officer, this 2nd
day of March, 1998.
					DELMARVA POWER & LIGHT COMPANY


                                        By: /s/ Barbara S. Graham
                                            ----------------------
                                            Senior Vice President
                                            and Chief Financial
                                            Officer



 

                                       8








                                  B Y L A W S
                                       OF
                         DELMARVA POWER & LIGHT COMPANY
	                




1 .	OFFICES.
        --------

1.1 	Offices.  In addition to its registered office in the State 
of Delaware, Delmarva Power & Light Company (the "Corporation") shall have 
such other offices, either within or without the State of Delaware, at such 
locations as the Board of Directors may from time to time determine or the 
business of the Corporation may require.

2 .	MEETINGS OF STOCKHOLDERS.
        -------------------------

2.1 	Annual Meetings.  (a)  The annual meeting of stockholders of 
the Corporation shall be held on such date, at such time and at such place 
within or without the State of Delaware as shall be determined by the Board 
of Directors from time to time.

		(b)	To be properly brought before the annual meeting, 
business must be either (i) specified in the notice of meeting (or any 
supplement thereto) given by or at the direction of the Board, or (ii) 
otherwise properly brought before the meeting by or at the direction of the 
Board, or (iii) otherwise properly brought before the meeting by a 
stockholder.  In addition to any other applicable requirements, for 
business to be properly brought before an annual meeting by a stockholder, 
the stockholder must have given timely notice thereof in writing to the 
Secretary of the Corporation.  To be timely, a stockholder's notice must be 
delivered to or mailed and received at the principal executive offices of 
the Corporation, not less than fifty (50) days nor more than seventy-five 
(75) days prior to the meeting; provided, however, that in the event that 
less than sixty-five (65) days' notice or prior public disclosure of the 
date of the meeting is given or made to stockholders, notice by the 
stockholder to be timely must be so received not later than the close of 
business on the fifteenth (15th) day following the day on which such notice 
of the date of the annual meeting was mailed or such public disclosure was 
made, whichever first occurs.  A stockholder's notice to the secretary 
shall set forth as to each matter the stockholder proposes to bring before 
the annual meeting (i) a brief description of the business desired to be 
brought before the annual meeting and the reasons for conducting such 
business at the annual meeting, (ii) the name and record address of the 
stockholder proposing such business, (iii) the class and number of shares 
of the Corporation which are beneficially owned by the stockholder, and 
(iv) any material interest of the stockholder in such business.

<PAGE>

2.2     Special Meetings.  Special meetings of the stockholders of
        -----------------
the Corporation shall be held on such date, at such time and at such place 
within or without the State of Delaware as may be designated by the 
Chairman of the Board or by the Board of Directors.

2.3 	Notice of Meetings.  (a)  Notices of meetings of 
        -------------------
stockholders shall be in writing and shall state the place, date, and hour 
of the meeting, and, in the case of a special meeting, the purpose or 
purposes for which a meeting is called.  No business other than that 
specified in the notice thereof shall be transacted at any special meeting.

(a) 	Such notice shall either be delivered personally or 
mailed, postage prepaid, to each stockholder entitled to vote at such 
meeting not less than 10 nor more than 60 days before the date of the 
meeting.  If mailed, the notice shall be directed to the stockholder at his 
or her address as it appears on the records of the Corporation.  Personal 
delivery of any such notice to any officer of a corporation or association 
or to any member of a partnership shall constitute delivery of such notice 
to such corporation, association, or partnership.

(b) 	Notice of any meeting of stockholders need not be given 
to any stockholder if waived by such stockholder in writing, whether before 
or after such meeting is held, or if such stockholder shall sign the 
minutes or attend the meeting, except that if such stockholder attends a 
meeting for the express purpose of objecting at the beginning of the 
meeting to the transaction of any business because the meeting is not 
lawfully called or convened, such stockholder shall not be deemed to have 
waived notice of such meeting.

2.4 	Adjourned Meetings.  When a meeting is adjourned to another 
        -------------------
time or place, unless otherwise provided by these Bylaws, notice need not 
be given of the adjourned meeting if the time and place thereof are 
announced at the meeting at which the adjournment is taken.  At the 
adjourned meeting, the stockholders may transact any business that might 
have been transacted at the original meeting.  If an adjournment is for 
more than 30 days, or if after an adjournment, a new record date is fixed 
for the adjourned meeting, a notice of the adjourned meeting shall be given 
to each stockholder entitled to vote at the meeting.

2.5     Quorum and Adjournment.  Except as otherwise provided by
        -----------------------
law, by the Restated Certificate and Articles of Incorporation of the 
Corporation, or by these Bylaws, the presence, in person or by proxy, of 
the holders of a majority of the aggregate voting power of the stock issued 
and outstanding, entitled to vote thereat, shall constitute a quorum for 
the transaction of business at all meetings of stockholders.  If such 
majority shall not be present or represented at any meeting of 

                                       2
<PAGE>

stockholders, the stockholders present, although less than a quorum, shall 
have the power to adjourn the meeting.

2.6     Vote Required.  Except as otherwise provided by law or by
        --------------
the Restated Certificate and Articles of Incorporation: 

(a) 	Directors shall be elected by a plurality of the votes 
present in person or represented by proxy at a meeting of stockholders and 
entitled to vote in the election of directors; and 

(b) 	whenever any corporate action other than the election 
of Directors is to be taken, it shall be authorized by a majority in voting 
power of the shares present in person or by proxy at a meeting of 
stockholders and entitled to vote on the subject matter.  

2.7 	Manner of Voting.  At each meeting of stockholders, each 
        -----------------
stockholder having the right to vote shall be entitled to vote in person or 
by proxy.  Proxies need not be filed with the Secretary of the Corporation 
until the meeting is called to order, but shall be filed before being 
voted.  Each stockholder shall be entitled to vote each share of stock 
having voting power registered in his or her name on the books of the 
Corporation on the record date fixed for determination of stockholders 
entitled to vote at such meeting.

2.8 	Stockholder Action Without a Meeting.  Except as otherwise 
        -------------------------------------
provided by law or by the Restated Certificate and Articles of 
Incorporation, any action required to be taken at any meeting of 
stockholders of the corporation, or any action that may be taken at any 
annual or special meeting of such stockholders, may be taken without a 
meeting, without prior notice, and without a vote, if a consent in writing, 
setting forth the action so taken, shall be signed by the holders of the 
requisite number of shares of capital stock of the Corporation entitled to 
vote on such matter as required by the Restated Certificate and Articles of 
Incorporation and applicable law.  Prompt notice of the taking of the 
corporate action without a meeting by less than unanimous written consent 
shall be given to those stockholders who have not consented in writing and 
who, if the action had been taken at a meeting, would have been entitled to 
notice of the meeting if the record date for such meeting had been the date 
that written consents signed by a sufficient number of the holders to take 
the action were delivered to the Corporation.

2.9     Proxies.  (a)  At any meeting of stockholders, any
        --------
stockholder may be represented and vote by proxy or proxies appointed by a 
written form of proxy.  In the event that any form of proxy shall designate 
two or more persons to act as proxies, a majority of such persons present

                                       3
<PAGE>

at the meeting or, if only one shall be present, then that one shall have 
and may exercise all of the powers conferred by the form of proxy upon all 
of the persons so designated unless the form of proxy shall otherwise 
provide.

(a) 	The Board of Directors may, in advance of any annual or 
special meeting of the stockholders, prescribe additional regulations 
concerning the manner of execution and filing of proxies and the validation 
of the same, which are intended to be voted at any such meeting.

2.10 	Presiding Officer and Secretary.  The Chairman of the Board 
        --------------------------------
shall act as chairman of all meetings of the stockholders.  In the absence 
of the Chairman of the Board, the Vice Chairman of the Board or, in his or 
her absence, the Chief Executive Officer or, in his or her absence, the 
President or, in his or her absence, any Vice President designated by the 
Board of Directors shall act as chairman of the meeting.  

	The Secretary of the Corporation shall act as secretary of all 
meetings of the stockholders, but, in the absence of the Secretary, the 
Assistant Secretary designated in accordance with Section 4.11(b) of these 
Bylaws shall act as secretary of all meetings of the stockholders, but in 
the absence of a designated Assistant Secretary, the chairman of the 
meeting may appoint any person to act as secretary of the meeting.

2.11 	Procedure.  At each meeting of stockholders, the chairman of 
        ----------
the meeting shall fix and announce the date and time of the opening and the 
closing of the polls for each matter upon which the stockholders will vote 
at the meeting and shall determine the order of business and all other 
matters of procedure.  Except to the extent inconsistent with any such 
rules and regulations as adopted by the Board of Directors, the chairman of 
the meeting may establish rules, which need not be in writing, to maintain 
order and safety and for the conduct of the meeting.  Without limiting the 
foregoing, he or she may:

(a) 	restrict attendance at any time to bona fide 
stockholders of record and their proxies and other persons in attendance at 
the invitation of the chairman; 

(b) 	restrict dissemination of solicitation materials and 
use of audio or visual recording devices at the meeting;

(c) 	adjourn the meeting without a vote of the stockholders, 
whether or not there is a quorum present; and 

(d) 	make rules governing speeches and debate, including 
time limits and access to microphones.

                                       4
 <PAGE>

The chairman of the meeting shall be entitled to act in his or her absolute 
discretion and his or her rulings shall not be subject to appeal.


3 .	DIRECTORS.
        ----------

3.1 	The Board of Directors.  The business and affairs of the 
        -----------------------
Corporation shall be managed under the direction of a Board of Directors 
consisting of not less than three (3) nor more than fifteen (15) directors, 
the exact number of directors to be determined from time to time by 
resolution adopted by the affirmative vote of a majority of the directors 
then in office or two-thirds of the shares, represented by proxy or in 
person, entitled to vote at a meeting at which a quorum is present.

3.2     Powers.  The Board of Directors shall exercise all of the
        -------
powers of the Corporation except such as are by law, or by the Restated 
Certificate and Articles of Incorporation of this Corporation or by these 
Bylaws conferred upon or reserved to the stockholders of any class or 
classes.

3.3     Resignations.  Any Director may resign at any time by giving
        -------------
written notice to the Board of Directors or the Secretary.  Such 
resignation shall take effect at the date of receipt of such notice or at 
any later time specified therein.  Acceptance of such resignation shall not 
be necessary to make it effective.

3.4     Nominations.  Only persons who are nominated in accordance
        ------------
with the following procedures shall be eligible for election as directors. 
 Nominations of persons for election to the Board of Directors of the 
Corporation may be made at a meeting of stockholders by the Board of 
Directors, at the direction of the Board by any nominating committee or 
person appointed by the Board, or by any stockholder of the Corporation 
entitled to vote for the election of Directors at the meeting who complies 
with the notice procedures set forth in this Section 3.  Such nominations, 
other than those made by or at the direction of the Board, shall be made 
pursuant to timely notice in writing to the Secretary of the Corporation.  
To be timely, a stockholder's notice shall be delivered to or mailed and 
received at the principal executive offices of the Corporation not less 
than fifty (50) days nor more than ninety (90) days prior to the meeting; 
provided, however, that in the event that less than sixty-five (65) days' 
notice or prior public disclosure of the date of the meeting is given or 
made to stockholders, notice by the stockholder to be timely must be so 
received not later than the close of business on the fifteenth (15th) day 
following the day on which such notice of the date of the meeting was 
mailed or such public disclosure was made, whichever first occurs.  Such 
stockholders' notice to the Secretary shall set forth (a) as to each person

                                       5
<PAGE>

whom the stockholder proposes to nominate for election or re-election as a 
director, (i) the name, age, business address and residence address of the 
person, (ii) the principal occupation or employment of the person, (iii) 
the class and number of shares of capital stock of the Corporation which 
are beneficially owned by the person and (iv) any other information 
relating to the person that is required to be disclosed in solicitations 
for proxies for election of directors pursuant to Rule 14A under the 
Securities Exchange Act of 1934, as amended; and (b) as to the stockholder 
giving the notice (i) the name and record address of such stockholder and 
(ii) the class and number of shares of capital stock of the Corporation 
which are beneficially owned by such stockholder.  The Corporation may 
require any proposed nominee to furnish such other information as may 
reasonably be required by the Corporation to determine the eligibility of 
such proposed nominee to serve as a director of the Corporation.  No 
persons shall be eligible for election as a director of the Corporation 
unless nominated in accordance with the procedures set forth herein.

	The Chairman of the meeting shall, if the facts warrant, 
determine and declare to the meeting that a nomination was not made in 
accordance with the foregoing procedure and if he/she should so determine, 
he/she shall so declare to the meeting, and the defective nomination shall 
be disregarded.

3.5 	Presiding Officer and Secretary.  The Chairman of the Board 
        --------------------------------
shall act as chairman of all meetings of the Board of Directors.  In the 
absence of the Chairman of the Board, the Vice Chairman of the Board, or in 
his absence, the Chief Executive Officer or other person designated by the 
Board of Directors shall act as chairman of the meeting.

		The Secretary of the Corporation shall act as secretary of 
all meetings of the Board of Directors, but, in the absence of the 
Secretary, the Assistant Secretary designated in accordance with Section 
4.11(b) of these Bylaws shall act as secretary of all meetings of the Board 
of Directors, but in the absence of a designated Assistant Secretary, the 
chairman of the meeting may appoint any person to act as secretary of the 
meeting.

3.6     Annual Meetings.  The Board of Directors shall meet each
        ----------------
year immediately following the annual meeting of stockholders, at the place 
where such meeting of stockholders has been held, or at such other place as 
shall be fixed by the person presiding over the meeting of the 
stockholders, for the purpose of election of officers and consideration of 
such other business as the Board of Directors considers relevant to the 
management of the Corporation.  In the event that in any year Directors are 
elected by written consent in lieu of an annual meeting of stockholders, 
the Board of Directors shall meet in such year as soon as practicable after 
receipt of such written consent by the Corporation at such time and place

                                       6
<PAGE>
as shall be fixed by the Chairman of the Board, for the purpose of election
of officers and consideration of such other business as the Board of 
Directors considers relevant to the management of the Corporation.

3.7     Regular Meetings.  Regular meetings of the Board of
        -----------------
Directors shall be held on such dates and at such times and places, within 
or without the state of Delaware, as shall from time to time be determined 
by the Board of Directors.  In the absence of any such determination, such 
meetings shall be held at such times and places, within or without the 
State of Delaware, as shall be designated by the Chairman of the Board on 
not less than twelve hours notice to each Director, given verbally or in 
writing, whether personally, by telephone (including by message or 
recording device), by facsimile transmission, by telegram, or by telex, or 
on not less than three (3) calendar days' notice to each Director given by 
mail.

3.8     Special Meetings.  Special meetings of the Board of
        -----------------
Directors shall be held at the call of the Chairman of the Board at such 
times and places, within or without the State of Delaware, as he or she 
shall designate, on not less than twelve hours notice to each Director, 
given verbally or in writing, whether personally, by telephone (including 
by message or recording device), by facsimile transmission, by telegram, or 
by telex, or on not less than three (3) calendar days' notice to each 
Director given by mail.  Special meetings shall be called by the Secretary 
on like notice at the written request of a majority of the Directors then 
in office.

3.9     Quorum and Powers of a Majority.  At all meetings of the
        --------------------------------
Board of Directors and of each committee thereof, a majority of the members 
shall be necessary and sufficient to constitute a quorum for the 
transaction of business, and the act of a majority of the members present 
at any meeting at which a quorum is present shall be the act of the Board 
of Directors or such committee, unless by express provision of law, of the 
Restated Certificate and Articles of Incorporation, or of these Bylaws, a 
different vote is required, in which case such express provision shall 
govern and control.  In the absence of a quorum, a majority of the members 
present at any meeting may, without notice other than announcement at the 
meeting, adjourn such meeting from time to time until a quorum is present.

3.10    Waiver of Notice.  Notice of any meeting of the Board of
        -----------------
Directors, or any committee thereof, need not be given to any member if 
waived by him or her in writing, whether before or after such meeting is 
held, or if he or she shall sign the minutes or attend the meeting, except 
that if such Director attends a meeting for the express purpose of 
objecting at the beginning of the meeting to the transaction of any 
business because the meeting is not lawfully called or convened, then such

                                       7
<PAGE>
Director shall not be deemed to have waived notice of such meeting.

3.11    Manner of Acting.  (a)  Members of the Board of Directors,
        -----------------
or any committee thereof, may participate in any meeting of the Board of 
Directors or such committee by means of conference telephone or similar 
communications equipment by means of which all persons participating 
therein can hear each other, and participation in a meeting by such means 
shall constitute presence in person at such meeting.

(a)   Any action required or permitted to be taken at any 
meeting of the Board of Directors or any committee thereof may be taken 
without a meeting if all members of the Board of Directors or such 
committee, as the case may be, consent thereto in writing, and the writings 
are filed with the minutes of proceedings of the Board of Directors or such 
committee.

3.12    Compensation.  (a)  The Board of Directors, by a resolution
        -------------
or resolutions, may fix, and from time to time change, the compensation of 
Directors.

(a)   Each Director shall be entitled to reimbursement from 
the Corporation for his or her reasonable expenses incurred with respect to 
duties as a member of the Board of Directors or any committee thereof.

(b)   Nothing contained in these Bylaws shall be construed to 
preclude any Director from serving the Corporation in any other capacity 
and from receiving compensation from the Corporation for service rendered 
to it in such other capacity.

3.13    Committees.  The Board of Directors (or any committee
        -----------
thereof having the power and authority to do so) may designate one or more 
committees, each committee to consist of two or more Directors, which to 
the extent provided in said resolution or resolutions shall have and may 
exercise the powers and authority of the Board of Directors in the 
management of the business and affairs of the corporation; provided, 
however, that no such committee shall have the power or authority in 
reference to the following matters:  (i) approving or adopting, or 
recommending to the stockholders, any action or matter expressly required 
by the General Corporation Law of Delaware (the "GCLD") or the Stock 
Corporation Act of the Commonwealth of Virginia ("SCAV") to be submitted to 
stockholders for approval, (ii) adopting, amending, or repealing any bylaw 
of the Corporation, or (iii) any other matter that may not be delegated to 
a committee of the Board of Directors pursuant to applicable law.  The 
Board of Directors may designate one or more directors as alternate members 
of any committee, who may replace any absent or disqualified member of the 
committee.  A majority of the Committee shall be necessary to constitute a 
quorum for the transaction of business.  In the absence or disqualification 

                                       8
<PAGE>
of a member of a committee, the member or members present at any meeting of
such committee and not disqualified from voting, whether or not such member 
or members constitute a quorum, may unanimously appoint another member of 
the Board of Directors to act at the meeting in place of such absent or 
disqualified director.

3.14 	Committee Procedure, Limitations of Committee Powers.  (a)  
        -----------------------------------------------------
Except as otherwise provided by these Bylaws, each committee shall adopt 
its own rules governing the time, place and method of holding its meetings 
and the conduct of its proceedings and shall meet as provided by such rules 
or by resolution of the Board of Directors.  Unless otherwise provided by 
these Bylaws or any such rules or resolutions, notice of the time and place 
of each meeting of a committee shall be given to each member of such 
committee as provided in Section 3.8 of these Bylaws with respect to 
notices of special meetings of the Board of Directors.

(a) 	Each committee shall keep regular minutes of its 
proceedings and report the same to the Board of Directors when required.

(b) 	Any member of any committee may be removed from such 
committee either with or without cause, at any time, by the Board of 
Directors at any meeting thereof.  Any vacancy in any committee shall be 
filled by the Board of Directors in the manner prescribed by the Restated 
Certificate and Articles of Incorporation or these Bylaws for the original 
appointment of the members of such committee.

3.15    Vacancies.  Newly created directorships resulting from any
        ----------
increase in the number of directors and any vacancies in the Board of 
Directors resulting from death, resignation, disqualification, removal or 
other cause shall be filled by the Board of Directors or at an annual 
meeting of stockholders by the stockholders entitled to vote on the 
election of directors.  If the directors remaining in office constitute 
fewer than a quorum of the Board, they may fill the vacancy by the 
affirmative vote of a majority of the directors remaining in office.


                                       9
<PAGE>
4 .     OFFICERS.
        ---------

4.1     Number.  (a)  The officers of the Corporation shall include
        -------
a Chief Executive Officer, a President, one or more Vice Presidents 
(including one or more Executive Vice Presidents and one or more Senior 
Vice Presidents if deemed appropriate by the Board of Directors), a 
Secretary, a Treasurer, and a Controller.  The Board of Directors shall 
also elect a Chairman of the Board and may elect a Vice Chairman of the 
Board.  The Board of Directors may also elect such other officers as the 
Board of Directors may from time to time deem appropriate or necessary.  
Except for the Chairman of the Board, the Vice Chairman of the Board, and 
the Chief Executive Officer, none of the officers of the Corporation needs 
to be a director of the Corporation.  Any two or more offices may be held 
by the same person to the extent permitted by the GCLD and the SCAV.

(a) 	The Board of Directors may delegate to the Chief 
Executive Officer or President the power to appoint one or more employees 
of the Corporation as divisional or departmental vice presidents and fix 
the duties of such appointees.  However, no such divisional or departmental 
vice president shall be considered as an officer of the Corporation, the 
officers of the Corporation being limited to those officers elected by the 
Board of Directors.

4.2     Election of Officers, Qualification and Term.  The officers
        ---------------------------------------------
of the Corporation shall be elected from time to time by the Board of 
Directors and, except as may otherwise be expressly provided in a contract 
of employment duly authorized by the Board of Directors, shall hold office 
at the pleasure of the Board of Directors.

4.3     Removal.  Any officer elected by the Board of Directors may
        --------
be removed, either with or without cause, by the Board of Directors at any 
meeting thereof, or to the extent delegated to the Chairman of the Board or 
the Chief Executive Officer, by the Chairman of the Board or the Chief 
Executive Officer.

4.4     Resignations.  Any officer of the Corporation may resign at
        -------------
any time by giving written notice to the Board of Directors or to the 
Chairman of the Board or to the Chief Executive Officer.  Such resignation 
shall take effect at the date of the receipt of such notice or at any later 
time specified therein and, unless otherwise specified therein, the 
acceptance of such resignation shall not be necessary to make it effective.

4.5     Salaries.  The salaries of all officers of the Corporation
        ---------
shall be fixed by the Board of Directors from time to time, and no officer 
shall be prevented from receiving such salary by reason of the fact that he 

                                       10
<PAGE>
or she is also a Director of the Corporation.

4.6     The Chairman of the Board.  The Chairman of the Board shall
        --------------------------
have the powers and duties customarily and usually associated with the 
office of the Chairman of the Board.  The Chairman of the Board shall 
preside at meetings of the stockholders and of the Board of Directors.  

4.7     Vice Chairman of the Board.  The Vice Chairman of the Board
        ---------------------------
shall have the powers and duties customarily and usually associated with 
the office of the Vice Chairman of the Board.  

4.8     Chief Executive Officer.  The Chief Executive Officer shall
        ------------------------
have, subject to the supervision, direction and control of the Board of 
Directors, the general powers and duties of supervision, direction and 
management of the affairs and business of the Corporation usually vested in 
the chief executive officer of a corporation, including, without 
limitation, all powers necessary to direct and control the organizational 
and reporting relationships within the Corporation.  If at any time the 
office of the Chairman of the Board and the Vice Chairman of the Board 
shall not be filled, or in the event of the temporary absence or disability 
of the Chairman of the Board and the Vice Chairman of the Board, the Chief 
Executive Officer shall have the powers and duties of the Chairman of the 
Board.

4.9     The President.  The President shall serve as chief operating
        --------------
officer and shall have such other powers and perform such other duties as 
may be delegated to him or her from time to time by the Board of Directors 
or the Chief Executive Officer.

4.10    The Vice Presidents.  Each Vice President shall have such
        --------------------
powers and perform such duties as may from time to time be assigned to him 
or her by the Board of Directors, the Chief Executive Officer, or the 
President.

4.11 	The Secretary and the Assistant Secretary.  (a)  The 
        ------------------------------------------
Secretary shall attend meetings of the Board of Directors and meetings of 
the stockholders and record all votes and minutes of all such proceedings 
in a book kept for such purpose.  He or she shall have all such further 
powers and duties as generally are incident to the position of Secretary or 
as may from time to time be assigned to him or her by the Board of 
Directors, the Chief Executive Officer, or the President.

(a) 	Each Assistant Secretary shall have such powers and 
perform such duties as may from time to time be assigned to him or her by 
the Board of Directors, the Chief Executive Officer, the President, or the 
Secretary.  In case of the absence or disability of the Secretary, the

                                       11
<PAGE>
Assistant Secretary designated by the Chief Executive Officer (or, in the
absence of such designation, by the Secretary) shall perform the duties and 
exercise the powers of the Secretary.

4.12    The Treasurer and the Assistant Treasurer.  (a)  The
        ------------------------------------------
Treasurer shall have custody of the Corporation's funds and securities and 
shall keep full and accurate accounts of receipts and disbursements in 
books belonging to the Corporation and shall deposit or cause to be 
deposited moneys or other valuable effects in the name and to the credit of 
the Corporation in such depositories as may be designated by the Board of 
Directors.  The Treasurer shall also maintain adequate records of all 
assets, liabilities, and transactions of the Corporation and shall see that 
adequate audits thereof are currently and regularly made.  The Treasurer 
shall have such other powers and perform such other duties that generally 
are incident to the position of Treasurer or as may from time to time be 
assigned to him or her by the Board of Directors, the Chief Executive 
Officer, or the President.

(a) 	Each Assistant Treasurer shall have such powers and 
perform such duties as may from time to time be assigned to him or her by 
the Board of Directors, the Chief Executive Officer, the President, or the 
Treasurer.  In case of the absence or disability of the Treasurer, the 
Assistant Treasurer designated by the Chief Executive Officer (or, in the 
absence of such designation, by the Treasurer) shall perform the duties and 
exercise the powers of the Treasurer.

4.13    Controller.  The Controller shall be responsible for
        -----------
maintaining the accounting records and statements, and shall properly 
account for all monies and obligations due the Corporation and all 
properties, assets, and liabilities of the Corporation.  The Controller 
shall render to the Chairman of the Board or the President such periodic 
reports covering the results of operations of the Corporation as may be 
required by either of them or by law.

5 .	STOCK
        -----

5.1 	Certificates.  Certificates for shares of stock of the 
        -------------
Corporation shall be issued under the seal of the Corporation, or a 
facsimile thereof, and shall be numbered and shall be entered in the books 
of the Corporation as they are issued.  Each certificate shall bear a 
serial number, shall exhibit the holder's name and the number of shares 
evidenced thereby, and shall be signed by the Chairman of the Board or a 
Vice Chairman, if any, or the Chief Executive Officer or the President or 
any Vice President, and by the Secretary or an Assistant Secretary or the 
Treasurer or an Assistant Treasurer.  Any or all of the signatures on the 
certificate may be a facsimile.  In case any officer, transfer agent, or 
registrar who has signed or whose facsimile signature has been placed upon

                                       12
<PAGE>
a certificate shall have ceased to be such officer, transfer agent, or
registrar before such certificate is issued, it may be issued by the 
corporation with the same effect as if such person or entity were such 
officer, transfer agent, or registrar at the date of issue.

5.2     Transfers.  Transfers of stock of the Corporation shall be
        ----------
made on the books of the Corporation only upon surrender to the Corporation 
of a certificate (if any) for the shares duly endorsed or accompanied by 
proper evidence of succession, assignment, or authority to transfer, 
provided such succession, assignment, or transfer is not prohibited by the 
Restated Certificate and Articles of Incorporation, these Bylaws, 
applicable law or contract.  Thereupon, the Corporation shall issue a new 
certificate (if requested) to the person entitled thereto, cancel the old 
certificate (if any), and record the transaction upon its books.

5.3     Lost, Stolen, or Destroyed Certificates.  Any person
        ----------------------------------------
claiming a certificate of stock to be lost, stolen, or destroyed shall make 
an affidavit or an affirmation of that fact, and shall give the Corporation 
a bond of indemnity in satisfactory form and with one or more satisfactory 
sureties, whereupon a new certificate (if requested) may be issued of the 
same tenor and for the same number of shares as the one alleged to be lost, 
stolen, or destroyed.

5.4     Registered Stockholders.  The Corporation shall be entitled
        ------------------------
to recognize the exclusive right of a person registered on its books as the 
owner of shares as the person entitled to exercise the rights of a 
stockholder and shall not be bound to recognize any equitable or other 
claim to or interest in any such shares on the part of any other person, 
whether or not it shall have express or other notice thereof, except as 
otherwise expressly provided by the GCLD or the SCAV.

5.5     Additional Powers of the Board.  (a)  In addition to those
        -------------------------------
powers set forth in Section 4.1, the Board of Directors shall have power 
and authority to make all such rules and regulations as it shall deem 
expedient concerning the issue, transfer, and registration of certificates 
for shares of stock of the Corporation, including the use of uncertificated 
shares of stock subject to the provisions of the GCLD or the SCAV.

(a) 	The Board of Directors may appoint and remove transfer 
agents and registrars of transfers, and may require all stock certificates 
to bear the signature of any such transfer agent and/or any such registrar 
of transfers.

6 .	MISCELLANEOUS
        -------------

6.1 	Place and Inspection of Books.  (a)  The books of the 
        ------------------------------
Corporation other than such books as are required by law to be kept within

                                      13
<PAGE>
the State of Delaware shall be kept in such place or places either within
or without the State of Delaware as the Board of Directors may from time to 
time determine.

(a) 	At least ten days before each meeting of stockholders, 
the officer in charge of the stock ledger of the Corporation shall prepare 
a complete list of the stockholders entitled to vote at the meeting, 
arranged in alphabetical order and showing the address of each stockholder 
and the number of shares registered in the name of each stockholder.  Such 
list shall be open to the examination of any stockholder, for any purpose 
germane to the meeting, during ordinary business hours, for a period of at 
least ten days prior to the meeting, either at a place within the city 
where the meeting is to be held, which place shall be specified in the 
notice of the meeting, or, if not specified, at the place where the meeting 
is to be held.  The list shall also be produced and kept at the time and 
place of the meeting during the whole time thereof, and may be inspected by 
any stockholder who is present.

(b) 	The Board of Directors shall determine from time to 
time whether and, if allowed, when and under what conditions and 
regulations the accounts and books of the Corporation (except such as may 
be by law specifically open to inspection or as otherwise provided by these 
Bylaws) or any of them shall be open to the inspection of the stockholders 
and the stockholders' rights in respect thereof.

6.2     Voting Shares in Other Corporations.  The Chief Executive
        ------------------------------------
Officer, the President, or any other officer of the Corporation designated 
by the Board of Directors may vote any and all shares held by the 
Corporation in any other corporation.

6.3 	Fiscal Year.  The fiscal year of the Corporation shall be 
        ------------
the calendar year.

6.4     Gender/Number.  As used in these Bylaws, the masculine,
        --------------
feminine, or neuter gender, and the singular or plural number, shall each 
include the others whenever the context so indicates.
	
6.5 	Paragraph Titles.  The titles of the paragraphs have been 
        -----------------
inserted as a matter of reference only and shall not control or affect the 
meaning or construction of any of the terms and provisions hereof.

6.6     Amendment.  These Bylaws may be altered, amended, or
        ----------
repealed by (a) the affirmative vote of 80% or more of the aggregate number 
of votes that the holders of the then outstanding shares of common stock 
are entitled to cast on the amendment, or (b) by resolution adopted by the 
affirmative vote of not less than a majority of the Directors in office, at

                                       14
<PAGE>
any annual or regular meeting of the Board of Directors or at any special
meeting of the Board of Directors if notice of the proposed alteration, 
amendment, or repeal be contained in written notice of such special 
meeting.  Notwithstanding the foregoing, the amendment of any provision of 
these Bylaws that requires an affirmative vote in excess of a majority of 
the Directors in office shall require the affirmative vote of at least the 
number of directors the affirmative vote of whom is required by such 
provision.

6.7 	Restated Certificate and Articles of Incorporation.  
        ---------------------------------------------------
Notwithstanding anything to the contrary contained herein, if any provision
contained in these Bylaws is inconsistent with or conflicts with a 
provision of the Restated Certificate and Articles of Incorporation, such 
provision of these Bylaws shall be superseded by the inconsistent provision 
in the Restated Certificate and Articles of Incorporation to the extent 
necessary to give effect to such provision in the Restated Certificate and 
Articles of Incorporation.



 




 

 




                             CERTIFICATE OF MERGER

                                       of

                                  DS Sub, Inc.
                            a Delaware Corporation,

                                 with and into

                         Delmarva Power & Light Company
                      a Delaware and Virginia Corporation


	DELMARVA POWER & LIGHT COMPANY, a corporation organized and 
existing under and by virtue of the General Corporation Law of the State of 
Delaware, and the Virginia Stock Corporation Act,
DOES HEREBY CERTIFY:

        FIRST:  That the name and state of incorporation of each of the
constituent corporations of the merger are as follows:

            NAME                                    STATE OF INCORPORATION
            ----                                    ----------------------
DS Sub, Inc.                                               Delaware
Delmarva Power & Light Company                       Delaware and Virginia

	SECOND:	That an agreement of merger among the parties to the 
merger has been approved, adopted, certified, executed and acknowledged by 
each of the constituent corporations and their respective stockholders in 
accordance with the requirements of subsection (c) of Section 251 of the 
General Corporation Law of the State of Delaware and the applicable 
provisions of the Virginia Stock Corporation Act.

<PAGE>
        THIRD:  That the surviving corporation shall be Delmarva Power
& Light Company, a Delaware and Virginia corporation (the "Surviving 
Corporation"), and the name of the Surviving Corporation shall be "Delmarva 
Power & Light Company". 

        FOURTH: That the certificate of incorporation and bylaws of
Delmarva Power & Light Company as in effect immediately prior to the 
effective time of the merger shall be the certificate of incorporation and 
bylaws of the Surviving Corporation.

        FIFTH:  That the executed agreement of merger is on file at an
office of the Surviving Corporation.  The address of the office of the 
Surviving Corporation at which a copy of the executed agreement of merger 
is on file is 800 King Street, Wilmington, Delaware, 19899.

        SIXTH:  That a copy of the agreement of merger will be
furnished by the Surviving Corporation, on request and without cost, to any 
stockholder of any constituent corporation.

        SEVENTH:  That the effective date and time of the merger shall be
12:01 a.m. on March 1, 1998.

                                        Delmarva Power & Light Company

                                        By: /s/ Barbara S. Graham
 
					    Barbara S. Graham
					    Senior Vice President and
					    Chief Financial Officer


                                       2
 

(..continued)



 

 















                                                         March 5, 1998

To Members of the Financial Community:

Effective March 1, 1998, Delmarva Power & Light Company and Atlantic 
Energy Inc. formed Conectiv, a new kind of power company. 

With the receipt of SEC approval under the Public Utility Holding 
Company Act last week, we are now one family of companies under Conectiv.  
We will have a market capitalization of over $2.3 billion, and will serve 
over 1 million  electric customers and 100,000 gas customers in Delaware, 
New Jersey, Maryland and Virginia.  Our regional focus will extend beyond 
into those neighboring states in the northeast where we can capitalize on 
competitive opportunities for energy, HVAC services, and telecommunications 
and continue to provide the excellent customer care both Atlantic and 
Delmarva have been long noted for.
    
We commenced trading  on the New York Stock Exchange on March 2, 1998 
under the ticker symbols CIV (Common Stock) and CIV A  (Class A). As we 
begin our new company, we plan to meet with the financial community to 
outline Conectiv's strategic objectives and the progress we've made to
date.  Included below are some key areas which we plan to cover.

Strategic Focus 

Conectiv is committed to creating shareholder value, measured in terms 
of top quartile total shareholder return, with a minimum 5% growth in 
annual earnings and an overall total return of at least 12%.  We will 
differentiate ourselves based upon a focused, competency based strategy; a 
manageable level of capital investment required to produce those returns, 
of which almost all funds are generated internally; and a management team 
with the breadth and depth of experience to manage the portfolio of 
Conectiv business assets.  

Conectiv will manage its portfolio using three strategic business 
groups, which are led by executives with broad experience: Conectiv Energy 
Supply, led by Tom Shaw, Executive Vice President of Conectiv; Conectiv 
Energy Delivery, led by Meredith I. Harlacher, Jr., President of Conectiv, 
and Conectiv Enterprises, led by Barry Elson, Executive Vice President of 
Conectiv.  Our regulated delivery and energy supply businesses generate 
strong cash flow, and provide more than adequate coverage of our dividend.

   
<PAGE>

The Enterprises business group includes five retail business lines: 
Conectiv Communications (telecommunications); Conectiv Services (HVAC); 
Conectiv Energy (retail energy); Conectiv Thermal Systems (district 
heating/cooling); and Conectiv Solutions (energy services).  With the 
exception of retail energy, these businesses will have higher gross 
margins, slightly different measures of value than the utility industry and 
are expected to produce revenues of over $750 million by 2000, with a 
cumulative capital investment by that time of  between $300 million and 
$400 million.

1997 Successes

During the last year, we have worked in both companies to bring two 
organizations together, obtain the needed regulatory approvals, investing 
in new processes for competing in deregulating markets, while achieving 
significant progress in forging ahead with our strategy of bringing new
products and services to serve the regional marketplace.  1997 saw 
significant progress attained in the Conectiv brand awareness campaign, 
increased market share in regional retail pilot electric and gas programs, 
the launch of Conectiv Communications as the only facilities-based local 
service alternative on the Delmarva peninsula, and dramatic revenue growth 
(from $33 million to $95 million on an annual basis) from Conectiv Services 
through the acquisition and integration of several additional regional HVAC 
contractors.

Looking ahead, we plan to continue to make investments in these 
business lines, as well as the Supply and Delivery groups, with expected 
consolidated capital and acquisition expenditures of over $1.5 billion
during the five year period.  We plan to fund that growth internally, and 
will issue new debt securities primarily to cover scheduled redemptions 
during that time.

1998 will be a watershed year and contain several key events which 
will help mark the beginning of Conectiv.  We are committed to achieving 
the merger synergies which have been identified.  We truly expect that 
additional savings can be gained, and have developed a "100 day plan" to
drive the staffing levels where they should be and achieve our vision of  
producing value for our investors.	

Critical to Conectiv's future success is the outcome of the
restructuring proceedings now pending in New Jersey, to be followed by 
proceedings in Delaware and Maryland in the next few years.  We plan to 
aggressively pursue favorable outcomes in those states so that our
generation assets are free to compete in the energy markets.  

Continued growth of Conectiv Enterprises--our retail businesses-- is 
also of paramount importance during 1998 and 1999.  Those businesses are in 
a start-up mode and we expect the pressure on earnings to subside as these 
businesses continue to grow.  We believe that our investments in these new 
businesses made during 1997, funded largely by Delmarva, will pay off over 
the long term. 


                                       2
<PAGE>
As we go forward as Conectiv in 1998, we plan to provide you with
periodic updates on selected performance measures.  Those measures are in 
the areas of merger synergies, electric restructuring, and growth and 
profitability measures in our Enterprises business group, which we believe 
will demonstrate the progress we are making in those critical areas.

We look forward to speaking with you about Conectiv.


                                                 Sincerely,
                                                  /s/ Barbara S. Graham
                                                  -------------------------
                                                  Barbara S. Graham
                                                  Senior Vice President and
                                                  Chief Financial Officer



 
The Private Securities Litigation Reform Act of 1995 (Litigation Reform 
Act) provides a new safe harbor for forward looking statements to encourage 
such disclosures without the threat of litigation, provided those 
statements are identified as forward-looking and are accompanied by 
meaningful, cautionary statements identifying important factors that could 
cause the actual results to differ materially from those projected in the 
statement.  Forward looking statements are made in this report.  Such 
statements are based on management's beliefs as well as assumptions made by
and information currently available to management.  When used herein, the 
words "will", "anticipate", "estimate", "expect", "objective" and similar
expressions are intended to identify forward-looking statements.  In 
addition to any assumptions, and other factors referred to specifically in 
connection with such forward-looking statements, factors that could cause 
actual results to differ materially from those contemplated in any forward 
looking statements include, among others, the following: deregulation and 
the unbundling of energy supplies and services; an increasingly competitive 
energy marketplace; sales retention and growth; federal and state 
regulatory actions; operating restrictions; and credit market concerns.
The Company undertakes no obligation to publicly update or revise any 
forward looking statements, whether as a result of new information, future 
events or otherwise.  The foregoing review of factors pursuant to the 
Litigation Reform Act should not be construed as exhaustive or as any
admission regarding the adequacy of disclosures made by the Company prior 
to the effective date of the Litigation Reform Act.

                                       3

<PAGE>
   
<TABLE>
<CAPTION>
Capital and Acquisition Expenditures: 1998-2002  ($000)
- -------------------------------------------------------
                                                                                                    5-Year
                                                1998       1999       2000      2001      2002       Total
                                                ----       ----       ----      ----      ----      ------
<S>                                           <C>        <C>        <C>       <C>       <C>       <C>
Total Capital & Acquisition Expenditures*     $290,346   $335,003   $301,196  $321,895  $266,095  $1,514,535
                                              ========   ========   ========  ========  ========  ==========

Energy Supply (2)                              $53,961    $82,660    $59,288   $96,081   $61,729    $353,719
 
Energy Delivery (2)                           $131,067   $142,207   $147,994  $136,267  $134,552    $692,087

Enterprises                                    $97,818   $102,636    $86,414   $82,047   $62,314    $431,229
Conectiv Services                              $31,510    $27,740     $2,923    $1,174    $1,183
Conectiv Communications                        $32,770    $34,201    $38,609   $36,606   $25,091
Conectiv Solutions                              $7,276    $40,211    $28,278   $31,718   $36,001
Conectiv Energy                                   $945       $484       $121      $209       $39
Conectiv Thermal (2)                           $25,317               $16,483   $12,340

Enertech                                        $7,500     $7,500     $7,500    $7,500    $7,500     $37,500

</TABLE>
    
Note: (1) Energy Supply and Energy Delivery include one-half of common plant
          expenditures.
      (2) Represents budgeted common equity contribution.

* Excludes AFUDC


                                       4
<PAGE>
   
<TABLE>
<CAPTION>
Conectiv Sources and Uses of Cash:  1998-2002 ($000)
- ----------------------------------------------------
                                                                                              5-Year
                                             1998      1999      2000      2001      2002      Total
                                             ----      ----      ----      ----      ----      -----
<S>                                        <C>       <C>       <C>       <C>       <C>       <C>
Cash Requirements
Capital and Acquisition Expenditures       $290,346  $335,003  $301,196  $321,895  $266,095  $1,514,535
Changes in Working Capital                   24,803    15,482    26,048    26,202    23,090     115,625
                                           --------  --------  --------  --------  --------  ----------
Total Cash Required                        $315,149  $350,485  $327,244  $348,097  $289,185  $1,630,160
                                           ========  ========  ========  ========  ========  ==========

Internally Generated Funds                 $281,785  $263,120  $296,573  $334,441  $381,732  $1,557,651
External Financings                         134,907   149,732    79,398    68,752    18,198     450,987
Redemption of Securities                   (101,543)  (62,367)  (48,727)  (55,096) (110,745)   (378,478)
                                           --------  --------  --------  --------  --------  ----------

Total Sources of Cash                      $315,149  $350,485  $327,244  $348,097  $289,185  $1,630,160
                                           ========  ========  ========  ========  ======== ===========
</TABLE>
    



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