MASSACHUSETTS ELECTRIC CO
10-K405/A, 1995-06-22
ELECTRIC SERVICES
Previous: MARSH SUPERMARKETS INC, DEF 14A, 1995-06-22
Next: MORGAN J P & CO INC, 8-K, 1995-06-22



<PAGE>
             SECURITIES AND EXCHANGE COMMISSION
                    Washington, DC  20549

                ____________________________

                          FORM 10-K

                       AMENDMENT NO. 1

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

           For fiscal year ended December 31, 1994

                             OR

( )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934 [No fee Required]


             Registrant; State of
             Incorporation or 
Commission   Organization; Address;          I.R.S.Employer
File Number  and Telephone Number            Identification No
- ------------ ----------------------          ------------------

1-3446       NEW ENGLAND ELECTRIC SYSTEM        04-1663060
             (A Massachusetts voluntary
             association)
             25 Research Drive
             Westborough, Massachusetts 01582
             Telephone:  508-389-2000

1-6564       NEW ENGLAND POWER COMPANY          04-1663070
             (A Massachusetts corporation)
             25 Research Drive
             Westborough, Massachusetts 01582
             Telephone:  508-389-2000

0-5464       MASSACHUSETTS ELECTRIC COMPANY     04-1988940
             (A Massachusetts corporation)
             25 Research Drive
             Westborough, Massachusetts 01582
             Telephone:  508-389-2000

1-7471       THE NARRAGANSETT ELECTRIC COMPANY  05-0187805
             (A Rhode Island corporation)
             280 Melrose Street
             Providence, Rhode Island 02907
             Telephone:  401-784-7000

 Indicate by check mark whether the registrants (1) have filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrants were required to file such reports), and (2) have been subject to
such filing requirements for the past 90 days.

               (X)  Yes   ( ) No

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

<PAGE>
 The purpose of this Amendment is to file electronically with
the Commission those exhibits to the Form 10-K for the year ended
December 31, 1994, previously supplied in paper format.  New
exhibit indexes are supplied for each filing company.
<PAGE>
                 NEW ENGLAND ELECTRIC SYSTEM

                         SIGNATURES

 Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this Amendment No. 1 to Form 10-K to be signed on its behalf, by
the undersigned thereunto duly authorized.


                            NEW ENGLAND ELECTRIC SYSTEM


                            s/John G. Cochrane
                            ____________________________
                            John G. Cochrane
                            Attorney-in-fact


Date:  June 22, 1995








The name "New England Electric System" means the trustee or
trustees for the time being (as trustee or trustees but not
personally) under an agreement and declaration of trust dated
January 2, 1926, as amended, which is hereby referred to, and a
copy of which as amended has been filed with the Secretary of the
Commonwealth of Massachusetts.  Any agreement, obligation or
liability made, entered into or incurred by or on behalf of New
England Electric System binds only its trust estate, and no
shareholder, director, trustee, officer or agent thereof assumes
or shall be held to any liability therefor.
<PAGE>
                  NEW ENGLAND POWER COMPANY

                         SIGNATURES

 Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this Amendment No. 1 to Form 10-K to be signed on its behalf, by
the undersigned thereunto duly authorized.  The signature of the
undersigned company shall be deemed to relate only to matters
having reference to such company.


                            NEW ENGLAND POWER COMPANY


                            s/John G. Cochrane
                            ____________________________
                            John G. Cochrane
                            Attorney-in-fact


Date:  June 22, 1995
<PAGE>
               MASSACHUSETTS ELECTRIC COMPANY

                         SIGNATURES

 Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this Amendment No. 1 to Form 10-K to be signed on its behalf, by
the undersigned thereunto duly authorized.  The signature of the
undersigned company shall be deemed to relate only to matters
having reference to such company.


                            MASSACHUSETTS ELECTRIC COMPANY


                            s/John G. Cochrane
                            ____________________________
                            John G. Cochrane
                            Attorney-in-fact


Date:  June 22, 1995
<PAGE>
              THE NARRAGANSETT ELECTRIC COMPANY

                         SIGNATURES

 Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this Amendment No. 1 to Form 10-K to be signed on its behalf, by
the undersigned thereunto duly authorized.  The signature of the
undersigned company shall be deemed to relate only to matters
having reference to such company.


                            THE NARRAGANSETT ELECTRIC COMPANY


                            s/John G. Cochrane
                            ____________________________
                            John G. Cochrane
                            Attorney-in-fact


Date:  June 22, 1995




<PAGE>
                            NEES

                        EXHIBIT INDEX
                       ---------------

Exhibit No.       Description                       Page
- -----------       -----------                       ----

(3)          Agreement and Declaration of        Filed herewith
             Trust dated January 2, 1926,
             as amended through April 28,
             1992

(4)(a)       Massachusetts Electric Company      Previously
             First Mortgage Indenture and        filed
             Deed of Trust, dated as of
             July 1, 1949, and twenty
             supplements thereto

(4)(b)       The Narragansett Electric           Previously
             Company First Mortgage Indenture    filed
             and Deed of Trust, dated as of
             September 1, 1944, and twenty-one
             supplements thereto

(4)(c)       The Narragansett Electric           Previously
             Company Preference Provisions,      filed
             as amended, dated March 23, 1993

(4)(d)       New England Power Company General   Previously
             and Refunding Mortgage Indenture    filed
             and Deed of Trust dated as of
             January 1, 1977 and nineteen
             supplements thereto

(10)(a)      Boston Edison Company et al. and    Previously
             New England Power Company:          filed
             Amended REMVEC Agreement dated
             August 12, 1977

(10)(b)      The Connecticut Light and Power     Previously
             Company et al. and New England      filed
             Power Company:  Sharing Agreement
             for Joint Ownership, Construction
             and Operation of Millstone Unit No.
             3 dated as of September 1, 1973, and
             Amendments thereto; Transmission
             Support Agreement dated August 9,
             1974; Instrument of Transfer to NEP
             with respect to the 1979 Connecticut
             Nuclear Unit, and Assumption of
             Obligations, dated December 17, 1975
<PAGE>
                            NEES

                        EXHIBIT INDEX
                        -------------

(10)(c)      Connecticut Yankee Atomic Power     Previously
             Company et al. and New England      filed
             Power Company: Stockholders
             Agreement dated July 1, 1964;
             Power Purchase Contract dated
             July 1, 1964; Supplementary
             Power Contract dated as of
             April 1, 1987; Capital Funds
             Agreement dated September 1,
             1964; Transmission Agreement
             dated October 1, 1964;
             Agreement revising Transmission
             Agreement dated July 1, 1979;
             Guarantee Agreement dated as of
             November 13, 1981; Guarantee
             Agreement dated as of August 1,
             1985

(10)(d)      Maine Yankee Atomic Power Company   Previously
             et al. and New England Power        filed
             Company:  Capital Funds Agreement
             dated May 20, 1968 and Power
             Purchase Contract dated May 20,
             1968; Amendments dated as of
             January 1, 1984, March 1, 1984,
             October 1, 1984, and August 1,
             1985; Stockholders Agreement
             dated May 20, 1968; Additional
             Power Contract dated as of
             February 1, 1984; Guarantee
             Agreement dated as of September 23,
             1985

(10)(e)(i)   New England Energy Incorporated     Previously
             Capital Funds Agreement with        filed
             NEES dated November 1, 1974 and
             Amendments thereto

(10)(e)(ii)  New England Energy Incorporated     Previously
             Loan Agreement with NEES dated      filed
             July 19, 1978 and effective
             November 1, 1974, and Amendments
             thereto

(10)(e)(iii) New England Energy Incorporated     Previously
             Fuel Purchase Contract with         filed
             New England Power Company dated
             July 26, 1979, and Amendments
             thereto

(10)(e)(iv)  New England Energy Incorporated     Previously
             Partnership Agreement with          filed
             Samedan Oil Corporation as
             Amended and Restated on
             February 5, 1985 and Amendment
             thereto
<PAGE>
                            NEES

                        EXHIBIT INDEX
                        -------------

(10)(e)(v)   New England Energy Incorporated     Previously
             Credit Agreement dated as of        filed
             April 28, 1989 and Amendments
             thereto

(10)(e)(vi)  New England Energy Incorporated     Previously
             Capital Maintenance Agreement       filed
             dated November 15, 1985, and
             Assignment and Security Agreement
             dated November 15, 1985 and
             Amendment thereto

(10)(f)      New England Power Company and       Previously
             New England Electric Transmission   filed
             Corporation et al.:  Phase I
             Terminal Facility Support
             Agreement dated as of December 1,
             1981 and Amendments thereto;
             Agreement with respect to Use
             of the Quebec Interconnection
             dated as of December 1, 1981
             and Amendments thereto; Agreement
             for Reinforcement and Improvement
             of New England Power Company's
             Transmission System dated as of
             April 1, 1983; Lease dated as of
             May 16, 1983; Upper Development -
             Lower Development Transmission
             Line Support Agreement dated as
             of May 16, 1983

(10)(g)      New England Electric Transmission   Previously
             Corporation and PruCapital          filed
             Management, Inc. et al: Note
             Agreement dated as of
             September 1, 1986; Mortgage,
             Deed of Trust and Security
             Agreement dated as of
             September 1, 1986; Equity
             Funding Agreement with New
             England Electric System dated
             as of December 1, 1985

(10)(h)      Vermont Electric Transmission       Previously
             Company, Inc. et al. and New        filed
             England Power Company:  Phase I
             Vermont Transmission Line
             Support Agreement dated as
             of December 1, 1981 and
             Amendments thereto

(10)(i)      New England Power Pool              Previously
             Agreement and Amendments thereto    filed
<PAGE>
                            NEES

                        EXHIBIT INDEX
                        -------------

(10)(j)      Public Service Company of New       Previously
             Hampshire et al. and New England    filed
             Power Company:  Agreement for
             Joint Ownership, Construction
             and Operation of New Hampshire
             Nuclear Units dated as of
             May 1, 1973 and Amendments
             thereto; Transmission Support
             Agreement dated as of May 1,
             1973; Instrument of Transfer
             to NEP with respect to the
             New Hampshire Nuclear Units
             and Assumptions of Obligations
             dated December 17, 1975;
             Agreement Among Participants
             in New Hampshire Nuclear Units,
             certain Massachusetts Municipal
             Systems and Massachusetts
             Municipal Wholesale Electric
             Company dated May 28, 1976;
             Seventh Amendment To and Restated
             Agreement for Seabrook Project
             Disbursing Agent and Amendments
             thereto; Seabrook Project
             Managing Agent Operating
             Agreement dated as of June 29,
             1992, and Amendment to Seabrook
             Project Managing Agent Agreement
             dated as of June 29, 1992

(10)(k)      Vermont Yankee Nuclear Power        Previously
             Corporation et al. and New          filed
             England Power Company:  Capital
             Funds Agreement dated
             February 1, 1968, Amendment
             dated March 12, 1968, and Power
             Purchase Contract dated
             February 1, 1968 and Amendments
             thereto; Additional Power
             Contract dated as of February 1,
             1984; Guarantee Agreement dated
             as of November 5, 1981

(10)(l)      Yankee Atomic Electric Company      Previously
             et al. and New England Power        filed
             Company:  Amended and Restated
             Power Contract dated April 1,
             1985 and Amendments thereto

(10)(m)      New England Electric Companies'     Previously
             Deferred Compensation Plan as       filed
             amended dated December 8, 1986
<PAGE>
                            NEES

                        EXHIBIT INDEX
                        -------------

(10)(n)      New England Electric System         Previously
             Companies Retirement Supplement     filed
             Plan as amended dated April 1,
             1991

(10)(o)      New England Electric Companies'     Previously
             Executive Supplemental Retirement   filed
             Plan as amended dated April 1,
             1991

(10)(p)      New England Electric Companies'     Previously
             Incentive Compensation Plan as      filed
             amended dated January 1, 1992

(10)(q)      New England Electric Companies'     Previously
             Senior Incentive Compensation       filed
             Plan as amended dated November 26,
             1991

(10)(r)      New England Electric Companies'     Previously
             Incentive Compensation Plan II      filed
             as amended dated September 3,
             1992

(10)(s)      New England Electric System         Previously
             Directors Deferred Compensation     filed
             Plan as amended dated
             November 24, 1992

(10)(t)      Forms of Life Insurance Program     Previously
             and Form of Life Insurance          filed
             (Collateral Assignment)

(10)(u)      New England Power Company and       Previously
             New England Hydro-Transmission      filed
             Electric Company, Inc. et al:
             Phase II Massachusetts
             Transmission Facilities Support
             Agreement dated as of June 1,
             1985 and Amendments thereto

(10)(v)      New England Power Company and       Previously
             New England Hydro-Transmission      filed
             Corporation et al:  Phase II
             New Hampshire Transmission
             Facilities Support Agreement
             dated as of June 1, 1985 and
             Amendments thereto

(10)(w)      New England Power Company et        Previously
             al:  Phase II New England Power     filed
             AC Facilities Support Agreement
             dated as of June 1, 1985 and
             Amendments thereto
<PAGE>
                            NEES

                        EXHIBIT INDEX
                        -------------

(10)(x)      New England Hydro-Transmission      Previously
             Electric Company, Inc. and New      filed
             England Electric System et al:
             Equity Funding Agreement dated
             as of June 1, 1985 and Amendments
             thereto

(10)(y)      New England Hydro-Transmission      Previously
             Corporation and New England         filed
             Electric System et al:  Equity
             Funding Agreement dated as of
             June 1, 1985 and Amendments
             thereto

(10)(aa)     Ocean State Power, et al., and      Previously
             Narragansett Energy Resources       filed
             Company:  Equity Contribution
             Agreement dated as of
             December 29, 1988; Amendment
             dated as of September 29, 1989

             Ocean State Power, et al., and      Previously
             New England Electric System:        filed
             Equity Contribution Support
             Agreement dated as of
             December 29, 1988; Amendment
             dated as of September 29, 1989;
             
             Ocean State Power II, et al.,       Previously
             and Narragansett Energy Resources   filed
             Company: Equity Contribution
             Agreement dated as of September 29,
             1989

             Ocean State Power II, et al.,       Previously
             and New England Electric System:    filed
             Equity Contribution Support
             Agreement dated as of
             September 29, 1989

(10)(bb)     New England Power Service           Previously
             Company and Joan T. Bok:            filed
             Service Credit Letter dated
             October 21, 1982

(10)(cc)     New England Electric System         Previously
             and John W. Rowe:  Service          filed
             Credit Letter dated
             December 5, 1988

(10)(dd)     New England Power Service           Previously
             Company and the Company:            filed
             Form of Supplemental Pension
             Service Credit Agreement
<PAGE>
                            NEES

                        EXHIBIT INDEX
                        -------------

(10)(ee)     New England Electric System         Filed herewith
             and Frederic E. Greenman:           
             Service Credit Letter dated         
             February 23, 1994

(10)(ff)     New England Electric System         Filed herewith
             and John W. Newsham: Pension        
             Service Credit Agreement dated      
             February 23, 1994

(13)         1994 Annual Report to               Filed herewith
             Shareholders                        
                                                 

(21)         Subsidiary list                     Previously
                                                 filed

(24)         Power of Attorney                   Filed herewith
                                                 
                                                 

(27)         Financial Data Schedule             Filed herewith
<PAGE>
                             NEP

                        EXHIBIT INDEX
                        -------------

Exhibit No.       Description                       Page
- -----------       -----------                       ----

(3)(a)       Articles of Organization as         Previously
             amended through June 27, 1987       filed

(3)(b)       By-laws of the Company as           Previously
             amended June 25, 1987               filed

(4)          General and Refunding Mortgage      Previously
             Indenture and Deed of Trust         filed
             dated as of January 1, 1977
             and nineteen supplements
             thereto

(10)(a)      Boston Edison Company et al.        Previously
             and the Company: Amended            filed
             REMVEC Agreement dated
             August 12, 1977

(10)(b)      The Connecticut Light and Power     Previously
             Company et al. and the Company:     filed
             Sharing Agreement for Joint
             Ownership, Construction and
             Operation of Millstone Unit No. 3
             dated as of September 1, 1973,
             and Amendments thereto;
             Transmission Support Agreement
             dated August 9, 1974; Instrument
             of Transfer to the Company with
             respect to the 1979 Connecticut
             Nuclear Unit, and Assumption of
             Obligations, dated December 17,
             1975

(10)(c)      Connecticut Yankee Atomic Power     Previously
             Company et al. and the Company:     filed
             Stockholders Agreement dated
             July 1, 1964; Power Purchase
             Contract dated July 1, 1964;
             Supplementary Power Contract
             dated as of April 1, 1987;
             Capital Funds Agreement dated
             September 1, 1964

             Transmission Agreement dated        Previously
             October 1, 1964; Agreement          filed
             revising Transmission Agreement
             dated July 1, 1979; Five Year
             Capital Contribution Agreement
             dated November 1, 1980;
             Guarantee Agreement dated as
             of November 13, 1981; Guarantee
             Agreement dated as of August 1,
             1985

<PAGE>
                             NEP

                        EXHIBIT INDEX
                        -------------

 (10)(d)     Maine Yankee Atomic Power           Previously
             Company et al. and the Company:     filed
             Capital Funds Agreement dated
             May 20, 1968 and Power Purchase
             Contract dated May 20, 1968;
             and Amendments thereto;
             Stockholders Agreement dated
             May 20, 1968; Additional Power
             Contract dated as of February 1,
             1984; Guarantee Agreement dated
             as of September 23, 1985

(10)(e)      Mass. Electric and the Company:     Previously
             Primary Service for Resale dated    filed
             February 15, 1974; and Amendments
             thereto

             Memorandum of Understanding         Filed herewith
             effective May 22, 1994              
                                                 

(10)(f)      The Narragansett Electric           Previously
             Company and the Company:            filed
             Primary Service for Resale
             dated February 15, 1974
             and Amendments thereto;
             Memorandum of Understanding
             effective May 22, 1994

(10)(g)      Time Charter between                Previously
             Intercoastal Bulk Carriers,         filed
             Inc., and New England Power
             Company dated as of December 27,
             1989

(10)(h)      New England Electric                Previously
             Transmission Corporation et al.     filed
             and the Company:  Phase I
             Terminal Facility Support
             Agreement dated as of
             December 1, 1981; Amendments
             dated as of June 1, 1982 and
             November 1, 1982; Agreement with
             respect to Use of the Quebec
             Interconnection dated as of
             December 1, 1981; Amendments
             dated as of May 1, 1982 and
             November 1, 1982; Amendment
             dated as of January 1, 1986;
<PAGE>
                             NEP

                        EXHIBIT INDEX
                        -------------

(10)(h)      Agreement for Reinforcement
(cont.)      and Improvement of the Company's
             Transmission System dated as
             of April 1, 1983; Lease dated
             as of May 16, 1983; Upper
             Development-Lower Development
             Transmission Line Support
             Agreement dated as of May 16,
             1983

(10)(i)      Vermont Electric Transmission       Previously
             Company, Inc. et al. and the        filed
             Company:  Phase I Vermont
             Transmission Line Support
             Agreement dated as of
             December 1, 1981 and Amendments
             thereto

(10)(j)      New England Energy Incorporated     Previously
             and the Company:  Fuel Purchase     filed
             Contract dated July 26, 1979,
             and Amendments thereto

(10)(k)      New England Power Pool              Previously
             Agreement and Amendments            filed
             thereto

(10)(l)      New England Power Service           Filed herewith
             Company and the Company:            
             Specimen of Service Contract        

(10)(m)      Public Service Company of New       Previously
             Hampshire et al. and the            filed
             Company:  Agreement for Joint
             Ownership, Construction and
             Operation of New Hampshire
             Nuclear Units dated as of
             May 1, 1973 and Amendments
             thereto; Seventh Amendment
             as of November 1, 1990;
             Transmission Support Agreement
             dated as of May 1, 1973;
             Instrument of Transfer to the
             Company with respect to the New
             Hampshire Nuclear Units and
             Assumptions of Obligations
             dated December 17, 1975 and
             Agreement Among Participants
             in New Hampshire Nuclear Units,
             certain Massachusetts Municipal
             Systems and Massachusetts
             Municipal Wholesale Electric
             Company dated May 28, 1976;
             Seventh Amendment To and
             Restated Agreement for Seabrook
<PAGE>
                             NEP

                        EXHIBIT INDEX
                        -------------

(10)(m)      Project Disbursing Agent dated
(cont.)      as of November 1, 1990;
             Amendments dated as of
             June 29, 1992

             Settlement Agreement dated as       Previously
             of July 19, 1990 between            filed
             Northeast Utilities Service
             Company and the Company

             Seabrook Project Managing           Previously
             Agent Operating Agreement           filed
             dated as of June 29, 1992;
             and Amendment thereto

(10)(n)      Vermont Yankee Nuclear Power        Previously
             Corporation et al. and the          filed
             Company:  Capital Funds
             Agreement dated February 1,
             1968, Amendment dated March 12,
             1968 and Power Purchase Contract
             dated February 1, 1968 and
             Amendments thereto; Additional
             Power Contract dated as of
             February 1, 1984; Guarantee
             Agreement dated as of November 5,
             1981

  (10)(o)    Yankee Atomic Electric Company      Previously
             et al. and the Company:             filed
             Amended and Restated Power
             Contract dated April 1, 1985
             and Amendments thereto

(10)(p)      New England Electric Companies'     Previously
             Deferred Compensation Plan as       filed
             amended dated December 8,
             1986

(10)(q)      New England Electric System         Previously
             Companies Retirement Supplement     filed
             Plan as amended dated April 1,
             1991

(10)(r)      New England Electric Companies'     Previously
             Executive Supplemental Retirement   filed
             Plan as amended dated April 1,
             1991

(10)(s)      New England Electric Companies'     Previously
             Incentive Compensation Plan as      filed
             amended dated January 1, 1992;
             New England Electric Companies'
             Senior Incentive Compensation
             Plan as amended dated November 26,
             1991
<PAGE>
                             NEP

                        EXHIBIT INDEX
                        -------------

(10)(t)      Forms of Life Insurance Program     Previously
             and Form of Life Insurance          filed
             (Collateral Assignment)

(10)(u)      New England Electric Companies'     Previously
             Incentive Compensation Plan II      filed
             as amended dated September 1,
             1992

(10)(v)      New England Hydro-Transmission      Previously
             Electric Company, Inc. et al.       filed
             and the Company:  Phase II
             Massachusetts Transmission
             Facilities Support Agreement
             dated as of June 1, 1985
             and Amendments thereto

(10)(w)      New England Hydro-Transmission      Previously
             Corporation et al. and the          filed
             Company:  Phase II New Hampshire
             Transmission Facilities Support
             Agreement dated as of June 1,
             1985 and Amendments thereto

(10)(x)      Vermont Electric Power Company      Previously
             et al. and the Company:  Phase      filed
             II New England Power AC
             Facilities Support Agreement
             dated as of June 1, 1985 and
             Amendments thereto

(10)(y)      TransCanada Pipelines Limited       Previously
             and the Company: Firm Service       filed
             Contract for Firm Transportation
             Service for natural gas dated
             as of January 6, 1992 and
             Amendment dated as of March 2,
             1992

             Amendment dated as of October 29,   Filed herewith
             1993                                
                                                 

(10)(z)      Renaissance Energy Ltd. and         Filed herewith
             the Company: Temporary Trans-       
             portation Contract Assignment       
             (capacity swap) for Firm
             Transportation Service for
             natural gas dated as of October
             27, 1993

             Amendment dated as of October 25,   Filed herewith
             1994                                
                                                 

<PAGE>
                             NEP

                        EXHIBIT INDEX
                        -------------

(10)(aa)     Algonquin Gas Transmission          Previously
             Company and the Company:  X-38      filed
             Service Agreement for Firm
             Transportation of natural gas
             dated July 3, 1992; Amendment
             dated July 31, 1992

             Amendment dated as of April 15,     Filed herewith
             1994                                
                                                 

(10)(bb)     ANR Pipeline Company and the        Previously
             Company: Gas Transportation         filed
             Agreement dated July 18, 1990

(10)(cc)     Columbia Gas Transmission           Previously
             Corporation and the Company:        filed
             Service Agreement for Service
             under FTS Rate Schedule dated
             June 13, 1991

(10)(dd)     Iroquois Gas Transmission           Previously
             System, L.P. and the Company:       filed
             Gas Transportation Contract for
             Firm Reserved Service dated as
             of June 5, 1991

(10)(ee)     Tennessee Gas Pipeline Company      Previously
             and the Company: Firm Natural       filed
             Gas Transportation Agreement
             dated July 9, 1992

(12)         Statement re computation of         Previously
             ratios for incorporation by         filed
             reference into NEP registration
             statements on Form S-3,
             Commission File Nos. 33-48257,
             33-48897, and 33-49193

(13)         1994 Annual Report to               Filed herewith
             Stockholders                        
                                                 

(21)         Subsidiary list                     Previously
                                                 filed

(24)         Power of Attorney                   Filed herewith
                                                 
                                                 

(27)         Financial Data Schedule             Filed herewith

<PAGE>
                       Mass. Electric
                       --------------

                        EXHIBIT INDEX
                        -------------

Exhibit No.       Description                       Page
- -----------       -----------                       ----

(3)(a)       Articles of Organization of the     Previously
             Company as amended through          filed
             November 15, 1993

(3)(b)       By-Laws of the Company as           Previously
             amended through September 15,       filed
             1993

(4)          First Mortgage Indenture and        Previously
             Deed of Trust, dated as of          filed
             July 1, 1949, and twenty
             supplements thereto

(10)(a)      Boston Edison Company et al.        Previously
             and Company:  Amended REMVEC        filed
             Agreement dated August 12,
             1977

(10)(b)      New England Power Company           Previously
             and the Company:  Primary           filed
             Service for Resale dated
             February 15, 1974; Amendment
             of Service Agreement dated
             July 22, 1983; Amendment of
             Service Agreement effective
             November 1, 1993; Memorandum
             of Understanding effective
             May 22, 1994

(10)(c)      New England Power Pool              Previously
             Agreement and Amendments            filed
             thereto

(10)(d)      New England Power Service           Previously
             Company and the Company:            filed
             Specimen of Service Contract

(10)(e)      New England Telephone and           Previously
             Telegraph Company and the           filed
             Company:  Specimen of Joint
             Ownership Agreement for Wood
             Poles

(10)(f)      New England Electric Companies'     Previously
             Deferred Compensation Plan as       filed
             amended dated December 8, 1986

(10)(g)      New England Electric System         Previously
             Companies Retirement Supplement     filed
             Plan as amended dated April 1,
             1991
<PAGE>
                       Mass. Electric
                       --------------

                        EXHIBIT INDEX
                        -------------

(10)(h)      New England Electric Companies'     Previously
             Executive Supplemental Retirement   filed
             Plan as amended dated April 1,
             1991

(10)(i)      New England Electric Companies'     Previously
             Incentive Compensation Plan as      filed
             amended dated January 1, 1992


(10)(j)      New England Electric Companies'     Previously
             Form of Deferred Compensation       filed
             Agreement for Directors

(10)(k)      New England Electric Companies'     Previously
             Senior Incentive Compensation       filed
             Plan as amended dated
             November 26, 1991

(10)(l)      Forms of Life Insurance Program     Previously
             and Form of Life Insurance          filed
             (Collateral Assignment)

(10)(m)      New England Electric Companies'     Previously
             Incentive Compensation Plan II      filed
             as amended dated September 1,
             1992

(10)(n)      New England Power Service           Previously
             Company and the Company:            filed
             Form of Supplemental Pension
             Service Credit Agreement

(13)         1994 Annual Report to               Filed herewith
             Stockholders                        
                                                 

(24)         Power of Attorney                   Filed herewith
                                                 
                                                 

(27)         Financial Data Schedule             Filed herewith
<PAGE>
                        Narragansett
                        -------------

                        EXHIBIT INDEX
                        -------------

Exhibit No.       Description                       Page
- -----------       -----------                       ----

(3)(a)       Articles of Incorporation as        Previously
             amended June 9, 1988                filed

(3)(b)       By-Laws of the Company              Previously
                                                 filed

(4)(a)       First Mortgage Indenture and        Previously
             Deed of Trust, dated as of          filed
             September 1, 1944, and
             twenty-one supplements thereto

(4)(b)       The Narragansett Electric           Previously
             Company Preference Provisions,      filed
             as amended, dated March 23, 1993

(10)(a)      Boston Edison Company et al.        Previously
             and the Company: Amended REMVEC     filed
             Agreement dated August 12, 1977

(10)(b)      New England Power Company and       Previously
             the Company: Primary Service for    filed
             Resale dated February 15, 1974;
             Amendment of Service Agreement
             dated July 24, 1991; Amendment of
             Service Agreement effective November
             1, 1993; Memorandum of Understanding
             effective May 22, 1994

(10)(c)      New England Power Pool Agreement    Previously
             and Amendments thereto              filed

(10)(d)      New England Power Service           Previously
             Company and the Company:            filed
             Specimen of Service Contract

(10)(e)      New England Telephone and           Previously
             Telegraph Company and the           filed
             Company: Specimen of Joint
             Ownership Agreement for Wood
             Poles

(10)(f)      New England Electric Companies'     Previously
             Deferred Compensation Plan for      filed
             Officers, as amended December 8,
             1986

(10)(g)      New England Electric System         Previously
             Companies Retirement Supplement     filed
             Plan, as amended April 1, 1991

<PAGE>
                        Narragansett
                        -------------

                        EXHIBIT INDEX
                        -------------

(10)(h)      New England Electric Companies'     Previously
             Executive Supplemental Retirement   filed
             Plan, as amended dated April 1,
             1991

(10)(i)      New England Companies' Incentive    Previously
             Compensation Plan, as amended       filed
             dated January 1, 1992

(10)(j)      New England Electric Companies'     Previously
             Form of Deferred Compensation       filed
             Agreement for Directors

(10)(k)      New England Electric Companies'     Previously
             Senior Incentive Compensation       filed
             Plan as amended dated November 26,
             1991

(10)(l)      Forms of Life Insurance Program     Previously
             and Form of Life Insurance          filed
             (Collateral Assignment)

(10)(m)      New England Electric Companies'     Previously
             Incentive Compensation Plan II      filed
             as amended dated September 1,
             1992

(10)(n)      New England Power Service           Previously
             Company and the Company:            filed
             Form of Supplemental Pension
             Service Credit Agreement

(12)         Statement re computation of         Previously
             ratios for incorporation by         filed
             reference into the Narragansett
             registration statement on Form
             S-3, Commission File No. 33-50015

(13)         1994 Annual Report to               Filed herewith
             Stockholders                        
                                                 

(24)         Power of Attorney                   Filed herewith
                                                 
                                                 

(27)         Financial Data Schedule             Filed herewith




<PAGE>
                                                      Exhibit 3

                  CERTIFICATE OF AMENDMENT
                           of the
             AGREEMENT AND DECLARATION OF TRUST
                             of
                 NEW ENGLAND ELECTRIC SYSTEM


   We, the undersigned, being two of the Directors and the
Secretary of New England Electric System, hereby certify that on
April 28, 1992, at a meeting duly called for the purpose on at
least twenty (20) days' notice, the shareholders of New England
Electric System, by a vote of a majority of the shares present or
represented at the meeting, authorized the following amendment to
the Agreement and Declaration of Trust of New England Electric
System, as previously amended, and that on said day the Board of
Directors of New England Electric System by two-thirds vote
amended said Agreement and Declaration of Trust, in accordance
with the provisions of Article 57 thereof, so that Articles 20,
42, 44, 51, and 54 thereof shall read as follows:

Article 20 (the first four sentences):

   20.  The action of the Board of Directors in respect of any
   matter shall be by vote or resolution passed by the Board at
   a meeting.  Regular meetings of the Board of Directors may
   be held at such places and at such times as the Board may by
   vote from time to time determine, and if so determined no
   notice thereof need be given.  A regular meeting of the
   Board may be held without notice immediately after and at
   the same place as the annual meeting of the Shareholders or
   a special meeting of the Shareholders held in lieu of such
   annual meeting.  A special meeting of the Board of Directors
   may be held at any time and at any place when called by the
   president, secretary or two or more Directors, by giving to
   each of the Directors reasonable notice thereof, and,
   without implied limitation, a notice thereof, sent through
   the post-office in a prepaid letter addressed to any
   Director, at his usual address, and posted in the United
   States, at least forty-eight (48) hours before such meeting,
   shall be deemed sufficient notice to such Director, whether
   the same be received by him or not, and in computing such
   time Sundays and holidays shall be included.

Article 42:

   42.  An annual meeting of the Shareholders shall be held on
   the fourth Tuesday of April in every year, or on such other
   date as the Board of Directors may from time to time fix, at
   such place designated in the notice, at which meeting the
   Board of Directors shall lay before the Shareholders
   financial statements for the last financial year preceding 
<PAGE>
   such meeting, and any question may be presented to them or
   any report of the Board of Directors, or any Director,
   Trustee, officer, agent or employee of these trusts may be
   laid before them by the Trustee or by the Board of
   Directors, president or treasurer of the Company.  Purposes
   for which an annual meeting is to be held additional to
   those prescribed by law and by these presents may be
   specified by the Trustee or by the Board of Directors,
   president or treasurer of the Company.  If such annual
   meeting is omitted on the day herein provided therefor, a
   special meeting may be held in lieu thereof, and any
   business transacted or election held at such special meeting
   shall have the same effect as if transacted or held at the
   annual meeting.

Article 44:

   44.  The Trustee or the Board of Directors, president or
   treasurer of the Company may whenever they think fit, and
   the president or secretary of the Company, upon a written
   request of the holders of one tenth of all the shares at the
   time outstanding and carrying the right to vote, shall, call
   or direct any officer of these trusts to call a special
   meeting of the Shareholders to be held at such place
   designated in the notice.  Every such request shall express
   the purpose of the meeting and shall be delivered at the
   principal office of these trusts addressed to the president
   or secretary of the Company, and in case the said president
   or secretary shall refuse or fail, for fourteen (14) days
   after the request shall have been so delivered, to call such
   special meeting to be held within thirty (30) days after the
   delivery of the request, the same may be called by the
   person or persons signing such request or by any three (3)
   of them.  And a special meeting may also be called by the
   holders of one tenth of the said shares whenever the offices
   of the Directors shall be entirely vacant.

Article 51:

   51.  For the purpose of determining the Shareholders who are
   entitled to receive payment of any dividend, or who are
   entitled to vote or act at any meeting or any adjourned
   session thereof, or who are entitled to receive any offering
   pursuant to Article 31 hereof, the Board of Directors may
   from time to time close the register and transfer books for
   such period, not exceeding sixty (60) days, as the Board may
   determine; or, without closing the said register or transfer
   books, the Board may fix a time not more than sixty (60)
   days before the dividend payment date or the meeting or
   adjourned session or the date of the offering, as of which
   the Shareholders entitled to such dividend or entitled to
   vote or act at any meeting or adjourned session or entitled
   to such offering shall be determined.
<PAGE>
Article 54:

   54.  Every notice to any shareholder required or provided
   for in these presents may be given to him personally or by
   sending it to him through the post-office in a prepaid
   letter addressed to him at his address specified in the
   share register, and posted in the United States, and shall
   be deemed to have been given at the time when it is so
   posted.  But in respect of any share held jointly by several
   persons notice so given to any one of them shall be
   sufficient notice to all of them.  And any notice so sent to
   the registered address of any Shareholder shall be deemed to
   have been duly sent in respect of any such share whether
   held by him solely or jointly with others, notwithstanding
   he be then deceased or be bankrupt or insolvent, and whether
   the Directors or Trustee or any person sending such notice
   have knowledge or not of his death, bankruptcy or
   insolvency, until some other person or persons shall be
   registered as holders.  And the certificate of the person or
   persons giving such notice shall be sufficient evidence
   thereof, and shall protect all persons acting in good faith
   in reliance on such certificate.

   IN WITNESS WHEREOF we have signed this certificate this 11th
day of May, 1992.

                                 s/ John W. Rowe
                                 ______________________________
                                 Director


                                 s/ Joan T. Bok
                                 ______________________________
                                 Director


                                 s/ Frederic E. Greenman
                                 ______________________________
                                 Secretary
<PAGE>
              THE COMMONWEALTH OF MASSACHUSETTS


   On this 11th day of May, 1992, at Westborough,
Massachusetts, before me, a Notary Public within and for the
Commonwealth, appeared the above named Joan T. Bok and
acknowledged that she acknowledged that she executed the
foregoing instrument as her free act and deed.

   Witness my hand and official seal Westborough,
Massachusetts.

                       s/ Renee M. Kossuth
                       ___________________________________
                       Notary Public
                       My commission expires:  April 24, 1998

   The foregoing has been duly presented and registered this
____ day of May, 1992.


                       THE FIRST NATIONAL BANK OF BOSTON
                       Trustee of New England Electric System

                            s/ Mark Nelson
                       By:  ___________________________________
                            Authorized Officer



<PAGE>
                                                 Exhibit 10(ee)


NEW ENGLAND ELECTRIC SYSTEMNew England Electric System
                           25 Research Drive
                           Westborough, Massachusetts 01582-0001
                           Telephone: (508) 366-9011
John W. Rowe
President and Chief Executive
Officer




                           February 23, 1994



Mr. Frederic E. Greenman
25 Research Drive
Westborough, MA 01582

Dear Fred:

 This confirms my oral advice to you of the action taken
February 21, 1994, in order to recognize your legal experience
prior to joining New England Power Service Company (NEPSCO).  It
is agreed that, for retirement benefit calculation purposes, your
service with NEPSCO will be considered as commencing February 1,
1964; provided, however, your total service for retirement
benefit calculation purposes under this letter will not exceed 30
years.

 A copy of this statement will be placed in your personal
file.

                                Very truly yours,

                                s/ John W. Rowe



<PAGE>
                                                 Exhibit 10(ff)


NEW ENGLAND ELECTRIC SYSTEMNew England Electric System
                           25 Research Drive
                           Westborough, Massachusetts 01582-0001
                           Telephone: (508) 366-9011
John W. Rowe
President and Chief Executive
Officer





                                February 23, 1994



Mr. John W. Newsham
25 Research Drive
Westborough, MA 01582

Dear John:

 This confirms my oral advice to you of the action taken
February 21, 1994, in order to recognize your service for New
England Power Service Company and its affiliates.  It is agreed
that upon termination of employment, you will receive in the
January following the year in which you terminate employment, a
payment as follows:

        Year of Termination               Amount
        -------------------               ------
             1994                         $150,000
             1995                          120,000
             1996                           90,000
             1997                           60,000
             1998                           30,000
        Thereafter                             0

 A copy of this statement will be placed in your personal
file.

                                Very truly yours,

                                s/ John W. Rowe



<PAGE>

                                         [ART WORK APPEARS HERE]




Annual Report 1994









                              [LOGO] NEW ENGLAND ELECTRIC SYSTEM

<PAGE>
 In 1994, NEES delivered its sixth consecutive year of superior earnings,
and did so in an increasingly competitive environment, with electric rates
that were the lowest among major electric utility systems in New England.
<PAGE>

[ART WORK APPEARS HERE]


New England Electric System

The NEES subsidiaries include: 

Massachusetts Electric Company, The Narragansett Electric Company, and Granite
State Electric Company, retail electric companies that provide electricity and
related services to 1.3 million customers in 197 communities in Massachusetts,
Rhode Island, and New Hampshire;

New England Power Company, a wholesale electric generating company that
operates five thermal generating stations, 14 hydroelectric generating
stations, a pumped storage station, and approximately 2,400 miles of
transmission lines;

New England Electric Resources, Inc., an independent project development and
consulting company that seeks investment opportunities in power plant
modernization, transmission, and environmental improvement;

New England Electric Transmission Corporation, New England Hydro-Transmission
Corporation, and New England Hydro-Transmission Electric Company, Inc.,
electric transmission companies that developed, own, and operate facilities
associated with the high voltage, direct current interconnection between New
England and Quebec;

Narragansett Energy Resources Company, a wholesale electric generating company
that owns 20 percent of the Ocean State Power generating station in Rhode
Island;

New England Energy Incorporated, an oil and gas exploration and development
company;

New England Power Service Company, a service company that provides
administrative, legal, engineering, and other support to the affiliated NEES
subsidiaries.

<PAGE>
Financial Highlights

                                              1994        1993
                                              ----        ----

Earnings per average share                   $ 3.07      $ 2.93

Dividends declared per share                 $2.285      $ 2.22

Book value per share-year end                $24.33     $ 23.55

Market price per share-year end             $32-1/8     $39-1/8

Growth in kilowatthour (KWH) sales
  billed to ultimate customers                 1.6%        1.4%

Cost per KWH to ultimate customers (cents)     9.29        9.50


New England Electric System (NEES) is a public utility holding company
headquartered in Westborough, Massachusetts.  The NEES family of companies,
described on the inside page to the left, constitutes the second largest
electric utility system in New England.  Core business activities are the
generation, transmission, distribution, and sale of electric energy and the
delivery of related services, including energy efficiency improvements, to
residential, commercial, industrial, and municipal customers.  Other business
activities include independent transmission projects and energy management
consultation.  The NEES companies are guided by the following commitment: "We
pledge to provide our customers the highest possible value by continuously
improving electric service, managing costs, and reducing adverse environmental
impacts."


Contents

Letter to Shareholders               2

Winning in A Changing Business       4

Improving Our Competitive Position   5

Financial Review                    16

Financial Statements                25

Notes to Financial Statements       30

Report of Management                43

Report of Independent Accountants   43

Shareholder Information             44

System Directors and Officers -
System Subsidiaries                 45


                    Return on Common Equity - 1994

New England Electric System                                12.7%

Median of U.S. Electric Utilities                          11.4%

Median of New England/New York Electric Utilities          11.4%
<PAGE>


To Our Fellow Shareholders

  The year 1994 was another good one for the New England Electric System
(NEES).  Among our accomplishments:

Earnings per common share increased to $3.07 compared with $2.93 in 1993.

Return on equity was 12.7 percent, placing us in the top one-third of major
electric utility systems in New England and New York for the sixth consecutive
year.  This is a record unmatched by any other electric utility in the region  
Our return on equity also places us in the top quartile of major electric
utilities across the nation.

Bond ratings for NEES subsidiaries were A+ or higher, reflecting our attention
to the balance sheet as well as the income statement.

Your dividend was increased to $2.30 per share in May 1994.  Dividend growth
over the past five years has exceeded both the regional and national averages
for major electric utilities.

Our fossil-fueled power plants set new records for availability and our
demand-side management programs continued to provide both profits for
shareholders and savings for customers.

  While our region has higher energy costs than much of the nation, NEES
has consistently performed with superior efficiency. Our current average
retail rate of 9.3 cents per kilowatthour is the lowest among major electric
utility systems in New England, and is slightly lower than our average rate of
each of the past two years.

  As you know, our share price dropped during 1994, largely as a result of
rising interest rates.  However, the drop was in line with that experienced by
other utilities.  Over the past five years, NEES shares have outperformed the
average electric utility stock, and our market performance, as measured by
market to book ratio, continues to lead the region.

  During the past year, proposals for increased competition have affected
the structure, operations, and financial position of the electric utility
industry.  While competition has been with us in various forms for many years,
the Federal Energy Regulatory Commission (FERC) is now developing ground rules
for wide-open competition in wholesale electricity markets, and many state
commissions, including those that regulate the NEES retail companies, are
evaluating proposals for competition within the traditional retail service
franchise.  NEES's response to these trends has been to adapt quickly to
changing market conditions while preserving our focus on business
fundamentals: first, the cost and quality of our service; second, the quality
of our assets and the length of our financial commitments; third, the
environmental impact of our operations; and finally, the fairness of the rules
that regulate our operations.  This response has allowed us to continue to
profit in a rapidly evolving regulatory environment.


[PHOTO OF JOAN BOK     Joan T. Bok, 
 APPEARS HERE]         Chairman of the Board
<PAGE>
  During 1994, we reached important agreements that reinforce our long-term
competitive position. We have signed service extension discount (SED)
contracts with 82 percent of our large commercial and industrial customers in
Massachusetts and Rhode Island.  Through these contracts, customers agree to
give us three to five years notice before generating their own electricity or
changing electricity suppliers, and in exchange receive a 5 percent base rate
discount (see page 17 for details.)  An agreement reached in December 1994
with certain state agencies, municipal light departments, and large commercial
and industrial customers and approved by the FERC in February 1995 will hold
our wholesale subsidiary New England Power's rates at their present level
until at least 1997.  An agreement with more than a dozen environmental,
recreational, and governmental organizations, currently before the FERC for
approval, would expedite the relicensing of our hydroelectric generating
facilities along the Deerfield River, and has enhanced our reputation for
environmental commitment.

  While the next few years are likely to be difficult for our industry,
NEES has a track record of prospering in difficult times.  We have
continuously been one of the quickest to adapt to new public policies and one
of the most efficient in making these policies work.  This flexibility has
helped us receive fair treatment from regulators.  We strive to be less
costly, more profitable, more agile, and more green than our competitors.  We
have hard working, hard thinking employees who want to win, who have a record
of winning, and who are determined to continue winning.  With their support,
we believe our consistent and unequivocal commitment to enhancing shareholder
value will make NEES a rewarding investment in the future as it has been in
the past.

  We thank you for your continued investment and confidence in the New
England Electric System.

s/ Joan T. Bok            s/ John W. Rowe
Joan T. Bok               John W. Rowe
Chairman of the Board     President and Chief Executive Officer

February 27, 1995

NEES' Key Financial Goals - 1994 Results

Dividend Growth exceeds
average of electric utilities on
rolling 5-year average.

Return on Equity in top one-third
of major New York and New
England utilities.

Cash Flow coverage of dividend
in top one-third of major electric
utilities.

Investment Quality Auditors'
reports not qualified and bond
ratings A+.

Total Return in top one-third of
major electric utilities on rolling
5-year average.

Achieved goals in blue
Non-achieved goal in gray


John W. Rowe, President      [PHOTO OF JOHN W. ROWE
and Chief Executive Officer   APPEARS HERE]
<PAGE>
Winning in a Changing Business

  Unique responsibilities and commensurate rights have shaped the evolution
of the electric utility industry.  In exchange for exclusive rights to supply
electricity within franchise areas, utilities have served all customers under
rates set by regulators, projected long-term needs for electricity, and built
or purchased power from facilities to meet those long-term needs. 
Shareholders have backed these large capital commitments required to build the
facilities due to the promise of an opportunity to earn a fair return on their
investments.

  Historically, utilities built the generating plants, transmission lines,
and distribution systems needed within their service territories.  In the
early 1980s, however, operators of independent generating plants began to
compete with utilities to produce power that could be sold on the "wholesale"
market to utilities.  The Energy Policy Act of 1992 established a national
policy favoring more wholesale competition; this policy has been implemented
at both the state and federal levels.  As wholesale competition grows and
various states consider new forms of competition, transmission and
distribution wires are likely to remain closely regulated.

  With the market for electricity and related services becoming more
competitive, the operating environment for all electric utilities will become
more complex and more risky.  A decisive response to these new competitive
pressures is essential to maintain our strong financial performance and our
regional position as a high-value, low-cost provider of electricity and
related services.

  Here are some examples of the steps we have taken to improve our
competitive position.
<PAGE>
Improving Our Competitive
Position

Customer Focus                  6

Competitive Marketplace         8

Environment                    10

New Rules                      12

A History of Responding
to Challenges                  14
<PAGE>
Customer Focus


  We continue to expand the array of energy services we provide directly to
our customers.  At Dartmouth College in Hanover, N.H., our programs have
resulted in energy-efficient lighting in the campus library, athletic
facilities, and student cultural center as well as computerized control of
heating, ventilation, and air conditioning in one of the science labs.  At the
college's math and computer science building, we are now implementing a pilot
program in which all energy-related equipment and control processes within a
single building-not just those involving electricity-are monitored and
adjusted to make sure they are performing optimally.

  A view from the customer's side of the meter led to the development of
EnergyFIT-integrated services for energy conservation, power quality,
cogeneration assessment, and electrotechnology evaluations that are customized
to meet the needs of our largest and most energy-intensive business customers. 
EnergyFIT makes business customers more efficient, productive, and profitable,
and helps to strengthen our relationship with them.

  EnergyFIT services encouraged Kopin Corporation, a manufacturer of active
matrix liquid crystal displays, to establish a new manufacturing facility in
Westborough, Mass.; developed ways for Nyman Mfg. Co. in East Providence, R.I.
to produce plastic dinnerware at lower energy cost; and helped a 105-year-old
firm, Crown Yarn Dye Co., Inc. in Attleboro, Mass., to continue custom dyeing
operations for companies throughout the U.S.


[ONE HALF OF MORTARBOARD PHOTO
 APPEARS HERE]
<PAGE>
  In addition to serving existing customers, all of the NEES companies are
participating in efforts to attract new businesses to the region. We recognize
that many businesses are carefully weighing energy costs before choosing new
locations. The Coca-Cola Company chose Northampton, Mass. over two communities
served by other electric companies for a bottling plant for its non-carbonated
products.  Massachusetts Electric created a service package that offered
economic development rates and a substantial investment in energy efficiency
as part of the pull to attract the plant and the 150 to 250 associated jobs to
Northampton.  Our success and that of the region are well served by working
with customers to get the most for their energy dollars.


[ONE HALF OF MORTARBOARD PHOTO
 APPEARS HERE]





Douglas Smith, senior                 [PHOTO OF DOUGLAS SMITH
technical representative,              APPEARS HERE]
is a member of the
Massachusetts Electric
team that created a
service package to help
attract a Coca-Cola
Company bottling plant
to our service territory.

<PAGE>
Competitive Marketplace

  We are increasing our efforts to protect the share of the market that we
now serve, increase customer awareness of our new products and services, and
develop new business ventures.

  One emerging market in which NEES has already established a strong
position is the construction, operation, and/or ownership of transmission
facilities outside our service territory. During the 1980s, we managed the
construction of the Hydro-Quebec Phase 1 and 2 direct current interconnection,
a large project in which most New England utilities participated.  In 1994,
Nantucket Cable Electric Company, Inc., a new company established by NEES, was
selected to design, construct, and maintain a 27-mile-long undersea and
underground transmission cable linking the island of Nantucket to mainland
Massachusetts.  This project is expected to be in operation in early 1997, and
will provide Nantucket residents with improved service, more stable
electricity costs, and - because it will replace diesel generators now in use
on the island - a more environmentally-friendly energy supply.

  To pursue transmission projects worldwide, the NEES subsidiary New
England Electric Resources, Inc. (NEERI) is teaming up with Sweden's ABB Power
Systems, one of the world's leading suppliers of transmission equipment and



Paul Stasiuk, senior analyst, evaluates
electrotechnologies in the commercial
food-service industry for the NEES
companies.  Much of his recent work
involves the electric cooking center at
Johnson & Wales University.

[PHOTO OF PAUL STASIUK APPEARS HERE]



[ONE HALF OF LIGHTHOUSE PHOTO
 APPEARS HERE]
<PAGE>
services.  NEERI will help provide utility managers worldwide with innovative
options for developing and financing transmission systems.  These ventures
will build on our established leadership in large-scale transmission projects.

  Promoting clean and efficient electrotechnologies that replace the use of
other energy sources is another way for the NEES companies to be the energy
supplier of choice.  NEES's three retail subsidiaries joined to sponsor a new
cooking center at the world's largest college of culinary arts, Johnson and
Wales University in Providence.  This cooking center is the focal point for
evaluating newly developed electric cooking equipment that incorporates
features--such as quick temperature adjustment-preferred by many cooks and
readily available in competing gas equipment.  Showcased as a "high tech cook-
off," the center is set up to enable detailed, side-by-side comparisons of
commercial gas and electric cooking equipment. Data are being collected to
compare the quality of the finished food, overall labor and energy efficiency,
and health benefits of food handling for competing state-of-the-art gas and
electric cooking technologies.  This electric cooking center provides energy-
efficient electrotechnologies for our customer, Johnson and Wales; exposes
future chefs to the best electric cooking equipment available; and can help to
strengthen the market for our core product.




[ONE HALF OF LIGHTHOUSE PHOTO
 APPEARS HERE]
<PAGE>
Environment

  Cost-effective environmental improvement will continue to be a
fundamental challenge for electric utilities.  Success often requires
cooperation among many interested parties.  In 1994, we advanced our efforts
to secure a 40-year federal license for New England Power's eight
hydroelectric dams on the Deerfield River with an agreement among
environmentalists, anglers, white water enthusiasts, and state and federal
resource agencies.  The agreement was designed to expedite licensing and avoid
litigation.  It is the culmination of more than five years of negotiation and
will enhance recreation, fisheries, and conservation in the Deerfield Valley.

  New England Power has made substantial reductions in air emissions a
cornerstone of its operational goals.  The company remains an industry leader
in using innovative emission controls on existing fossil-fueled power plants. 
Our 1994 emissions, compared with 1990 levels, were 45 percent lower for
sulfur dioxide, 23 percent lower for nitrogen oxides, and 11 percent lower for
carbon dioxide.  In February 1995, we announced a voluntary commitment to
reduce greenhouse gas emissions by 20 percent below 1990 levels by the year
2000 as part of President Clinton's Climate Challenge Program.  This emissions
reduction target is among the most ambitious of the commitments made by
participating utilities.


[ONE HALF OF CANOE PHOTO
 APPEARS HERE]
<PAGE>

[ONE HALF OF CANOE PHOTO
 APPEARS HERE]


  The Manchester Street Station repowering project, scheduled for
completion in late 1995, will use a more efficient and
environmentally-friendly gas-fired power generating technology while more than
tripling this Rhode Island plant's output to 489 megawatts (MW).  The station
is located in a densely populated urban area at the head of Narragansett Bay
and across the river from Providence's treasured historic district.  Our
activities are closely coordinated with other major projects that are
revitalizing the Providence downtown and waterfront.  We have considered the
needs of neighbors in every detail of the plant construction and continue to
receive their enthusiastic support.

  The NEES companies' efforts to promote more sustainable energy supplies
include a planned project to produce energy from biomass fuels such as wood
and organic waste.  We have also received regulatory approval for energy
purchases from seven projects that will provide 36 MW of capacity through wind
power, waste heat recovery, and the use of landfill methane and municipal
solid waste as fuels.




Paula Hamel, senior
environmental engineer,         [PHOTO OF PAULA HAMEL APPEARS HERE]
works with contractors
and city, state, and
federal agencies to ensure
that Manchester Street
Station repowering activities
meet environmental and
safety requirements.

<PAGE>
New Rules

  Since non-utilities were allowed to enter the wholesale generation
market, New England Power has relied on all available options to meet its
requirements.  During that time, two-thirds of New England Power's new net
generating capability has come from independent generating sources and
Hydro-Quebec.  The company is now working on new rules to make wholesale
competition more efficient through reform of the New England Power Pool and
the creation of a Regional Transmission Group.

  We now face various proposals to permit retail competition.  A common
feature of nearly all such proposals is that utilities would be required to
open both their transmission and distribution systems to competitors and to
customers.  If this happens, the goal of producing a more efficient
electricity market will best be accomplished by ensuring that all users of a
utility's wires pay their share of all of the costs committed by utilities to
build the present electric system.  Along with the Conservation Law
Foundation, we have proposed a concept, called by some the "Grand Bargain," to
recover these fixed costs through a system access charge.

  As part of this Bargain, the NEES companies would be willing to spin off
or sell our transmission system, invest in environmental improvement ahead of
new requirements, and continue investments in conservation and renewable
energy.  The new, independent transmission company would then offer comparable



Masheed Hegi, consulting engineer,
negotiates transmission agreements        [PHOTO OF MASHEED HEGI
between the NEES companies and other       APPEARS HERE]
users and providers of transmission
services.  She is currently participating
in the effort to develop a New England
Regional Transmission Agreement.



[ONE HALF OF PEN PHOTO
 APPEARS HERE]
<PAGE>
transmission access and pricing to all competing power suppliers.  This "Grand
Bargain" would provide benefits to both customers and shareholders.  In the
near term, rates could be reduced by lengthening the period over which we
recover certain costs.  In the long term, rates should also be reduced by
increased customer responsibility for generation choices and increased market
pressure on suppliers.  Shareholders would benefit from clear provisions for
the recovery of the cost of past commitments.

  In Massachusetts, the Division of Energy Resources (DOER) recently
proposed that when new generating capacity is needed, retail customers with an
aggregate load equal to the needed capacity be allowed to bid for access to
utility wires.  The winning bidders could then choose their electricity
supplier.  This proposal would provide customer choice and leave NEES its
existing revenue base to pay for its past commitments. We support the DOER
proposal.

  Other proposals for "retail wheeling" would permit access to utility
wires at low cost and force generating prices down to short-run operating
costs.  In our view, these proposals would deny all utilities the opportunity
to recover their past commitments to which we believe they are entitled.  If
retail competition is permitted, a fair system must permit utilities to charge
a fee for access to their transmission and distribution system which will
enable them to recover all of their fixed costs.

  In summary, we are exerting all of our efforts to assure that new rules
are written under which New England Electric System and other well-run utility
systems have an opportunity to succeed in the competitive marketplace.


[ONE HALF OF PEN PHOTO
 APPEARS HERE]
<PAGE>
A History of Responding to Challenges

  The 1960s brought about tremendous increases in the demand for
electricity, and our wholesale subsidiary expanded its capacity to meet that
demand.  The 1970s brought about oil embargoes, and we diversified our fuel
mix.  The late 1970s and early 1980s brought inflation and the high costs
associated with the construction of the Seabrook and Millstone 3 nuclear
plants; we responded by diversifying our power purchases and by incorporating
energy conservation into resource planning.  In each of these decades, NEES
developed progressive and innovative solutions that allowed us to provide
excellent financial results for our shareholders.

  Now, in the 1990s, increased competition is on the minds of executives
and shareholders in the electric utility industry. Our proven ability to
anticipate change and successfully adapt is increasingly important in meeting
today's challenges.
<PAGE>
Financial Report

Financial Review               16

Financial Statements

Selected Financial Data        25

Consolidated Income            26

Consolidated Retained
Earnings                       26

Consolidated Balance
Sheets                         27

Cash Flow                      28

Capitalization                 29

Notes to Financial
Statements                     30

Report of Management           43

Report of Independent
Accountants                    43

Shareholder Information        44

<PAGE>
Financial Review

[GRAPH APPEARS HERE]

Overview

  Earnings in 1994 were $3.07 per share compared with $2.93 and $2.85 per
share in 1993 and 1992, respectively.  The return on 1994 common equity was
12.7 percent.

  The improvement in 1994 earnings reflects increased kilowatthour (KWH)
sales to ultimate customers, decreased purchased power expense and interest
expense, and the amortization of unbilled revenues.  In addition, earnings in
1993 were reduced by the one-time effects of an early retirement program and
the establishment of additional gas waste reserves.  These factors were
partially offset by increased operation and maintenance expenses and a
temporary rate reduction (see "Retail rate activity" section).

  The increase in 1993 earnings over 1992 was primarily the result of
increased KWH sales, reduced interest costs, and lower costs of scheduled
overhauls at wholly-owned thermal generating units, partially offset by the
combined effects of the one-time items described above.

  KWH sales billed to ultimate customers in 1994 increased by 1.6 percent
over 1993, reflecting an improved economy. KWH sales in 1993 increased 1.4
percent over 1992 sales, reflecting more normal weather conditions in 1993
compared with 1992, partially offset by the fact that 1992 included an extra
day for leap year. New England Electric System (NEES) retail subsidiaries
currently forecast an increase in KWH sales of less than 1 percent in 1995.

  The annual dividend rate was raised by 2.7 percent, or $.06 per share, in
May 1994 and is now $2.30 on an annual basis. In 1993, the annual dividend
rate was increased by 3.7 percent, or $.08 per share. The market price of NEES
common shares at year end 1994 was $32 1/8 per share, compared with $39 1/8
per share and $38 1/2 per share at the end of 1993 and 1992, respectively.

Wholesale rate activity

  In February 1995, the Federal Energy Regulatory Commission (FERC)
approved a rate agreement filed by New England Power Company (NEP).  Under the
agreement, which is effective January 1995, NEP's base rates will be frozen
until 1997.  Before this rate agreement, NEP's rate structure contained two
surcharges which were recovering the costs of a coal conversion project and a
portion of NEP's investment in the Seabrook 1 Nuclear Unit (Seabrook 1). 
Under the rate agreement, these two surcharges, which were due to expire in
mid-1995, will be rolled into base rates. The agreement also provides for the
costs resulting from the Manchester Street Station repowering project, which
is expected to be completed in late 1995, to be included in rate base, without
a rate increase (see "Liquidity and capital resources" section).  In addition,
the agreement allows NEP to recover approximately $50 million of deferred
costs associated with terminated purchased power contracts and postretirement
benefits other than pensions (PBOPs) over seven years.  The agreement also
provides for full current recovery of PBOP costs commencing in 1995.  The
agreement further provides for the recovery over three years of $27 million of
costs related to the dismantling of a retired generating station and the
replacement of a turbine rotor at one of NEP's generating units.  The
agreement also increases NEP's recovery of depreciation expense by
approximately $8 million annually to recognize costs associated with the
eventual dismantling of its Brayton Point and Salem Harbor generating plants.

  Under the agreement, approximately $15 million of the $38 million in
Seabrook 1 costs due to be recovered in 1995 pursuant to a 1988 settlement
agreement will be deferred and recovered in 1996. The agreement further allows
for deferral of additional purchased power contract termination costs and any
increases in nuclear decommissioning payments for recovery in future rates. 
Yankee Atomic Electric Company, of which NEP is a 30 percent owner, recently
announced a new decommissioning cost estimate, which, if approved by the FERC,
would increase annual billings to NEP by $11 million, beginning in late 1995
and ending in July 2000.
<PAGE>
  The settlement rates provide for approximately $24 million in revenues in
1996 to complete the amortization of pre-1988 Seabrook 1 costs and the costs
associated with the cancelled Seabrook 2 nuclear unit.  To the extent the
settlement rates stay in effect beyond 1996, the agreement provides that these
revenues be applied first to accelerate recovery of deferred PBOP costs, and
then to additional amortization of NEP's investment in the Millstone 3 nuclear
unit.

  The FERC's approval of this rate agreement applies to all of NEP's
customers except the Town of Norwood, Massachusetts and the Milford Power
Limited Partnership (MPLP), who intervened in the rate case.  A separate
hearing will be conducted to determine the appropriate rate to charge these
two parties, who represent less than 2 percent of NEP's sales.

Retail rate activity

  In 1993, the Massachusetts Department of Public Utilities (MDPU) approved
a rate agreement filed by Massachusetts Electric Company (Massachusetts
Electric), the Massachusetts Attorney General, and two groups of large
commercial and industrial customers.

  Under the agreement, effective December 1, 1993, Massachusetts Electric
implemented an 11 month general rate decrease of $26 million (annual basis). 
This rate reduction continued in effect through October 31, 1994, at which
time rates increased to the previously approved levels. Massachusetts Electric
also agreed not to further increase its base rates before October 1, 1995. 
The agreement also provided for the recognition of unbilled revenues for
accounting purposes.  Unbilled revenues at September 30, 1993 of approximately
$35 million were amortized to income over 13 months commencing December 1993.

  The agreement further provided for rate discounts for large commercial
and industrial customers who signed agreements to give a five-year notice to
Massachusetts Electric before they purchase power from another supplier or
generate any additional power themselves.  The notice provision may be reduced
from five to three years under certain conditions.  The aggregate amount of
these service extension discounts (SEDs) was $4 million during 1994 but will
increase in 1995 to approximately $10 million per year under the terms of the
agreement.

  The agreement also resolved all rate recovery issues associated with
environmental remediation costs of Massachusetts manufactured gas waste sites
formerly owned by Massachusetts Electric and its affiliates, as well as
certain other Massachusetts Electric environmental cleanup costs (see
"Hazardous waste" section).

  Effective October 1992, the MDPU authorized a $45.6 million annual
increase in rates for Massachusetts Electric.

  In July 1994, the Rhode Island Public Utilities Commission (RIPUC)
approved a rate agreement between The Narragansett Electric Company
(Narragansett) and the Rhode Island Division of Public Utilities and Carriers
that provides for SEDs to large commercial and industrial customers under
terms similar to the Massachusetts Electric program described above.  The
aggregate amount of Narragansett's discounts was $1.5 million in 1994 and is
expected to be approximately $3 million per year thereafter.  The agreement
also provides for Narragansett to recognize unbilled revenues for accounting
purposes. Unbilled revenues at December 31, 1993 of approximately $14 million
are being amortized to income over a 21 month period that began in April 1994.

  Each of the NEES retail subsidiaries is likely to file a rate case with
its respective state regulatory agency during 1995.

Demand-side management

  The retail companies regularly file their demand-side management (DSM)
programs with their respective regulatory agencies and have received approval
to recover DSM program expenditures in rates on a current basis.  These
expenditures were $70 million, $62 million, and $58 million in 1994, 1993, and

[GRAPH APPEARS HERE]
<PAGE>
1992, respectively.  Since 1990, the retail companies have been allowed to
earn incentives based on the results of their DSM programs.  The retail
companies must be able to demonstrate the electricity savings produced by
their DSM programs to their respective state regulatory agencies before
incentives are recorded.  The retail companies recorded before-tax incentives
of $7.7 million, $7.3 million, and $10.5 million in 1994, 1993, and 1992,
respectively.  The retail companies have received regulatory orders that will
give them the opportunity to continue to earn incentives based on 1995 DSM
program results.

[GRAPH APPEARS HERE]

Operating revenue

  Operating revenue increased $9 million in 1994, primarily reflecting
increased KWH sales and amortization of unbilled revenues by retail
subsidiaries, partially offset by the temporary rate reduction at
Massachusetts Electric.  KWH sales billed to ultimate customers in 1994
increased by 1.6 percent over 1993, reflecting an improved economy.

  Operating revenue increased by $52 million in 1993, primarily due to
increased KWH sales, retail rate increases, and beginning in the fourth
quarter of 1993, the recognition by Massachusetts Electric of unbilled
revenues.  KWH sales billed to ultimate customers in 1993 increased 1.4
percent over 1992.  More normal weather conditions in 1993 compared with 1992
were largely offset by the fact that 1992 included an extra day for leap year.

Operating expenses

  Total operating expenses increased by $15 million in 1994 over 1993,
reflecting increases in generating plant maintenance costs associated with
overhauls of wholly-owned generating units in part to achieve compliance with
the Clean Air Act.  Operating expenses in 1994 also reflected cost increases
in DSM, computer system development, pension and other retiree benefits, and
general increases in other areas.  These increases were partially offset by
decreases in fuel and purchased power expense due to overhauls and refueling
shutdowns of partially-owned nuclear power suppliers in 1993.  In addition,
1993 operating expenses included a net amount of $30 million associated with
an early retirement and special severance program and the establishment of
additional gas waste reserves, partially offset by the effects of a rate
settlement that allowed recovery of amounts previously charged to expense.

  Depreciation and amortization increased $4 million in 1994, reflecting
increased amortization of the net investment in Seabrook 1, increased charges
for dismantlement of a previously retired generating station, and depreciation
of new plant expenditures.  These increases were partially offset by decreased
oil and gas amortization due to decreased production.

  Taxes charged to operations in 1994 increased by approximately $12
million, reflecting increased income taxes and municipal property taxes.

   Total operating expenses increased by $55 million in 1993, reflecting a
$28 million charge associated with the early retirement offer referred to
above, $10 million due to the adoption of two new accounting standards for
postemployment benefits, increased computer systems development costs, and
general increases in other areas.  These increases were partially offset by a
decrease in generating plant maintenance costs and reduced winter
storm-related costs.

  Depreciation and amortization decreased $6 million in 1993, reflecting
reduced amortization of oil and gas properties due to decreased production. 
NEP's expense also declined as a result of new lower depreciation rates
established in its 1992 rate case.  These decreases were partially offset by
increased amortization of Seabrook 1 as part of NEP's 1988 rate settlement and
increased depreciation on new plant expenditures.

  Taxes charged to operations in 1993 increased by approximately $17
million, reflecting higher municipal property taxes and increased income
taxes, including the effects of the increase in the federal income tax rate in
1993 from 34 percent to 35 percent.
<PAGE>
Interest expense

  Interest expense decreased $6 million and $9 million in 1994 and 1993,
respectively, due to significant refinancings of corporate debt at lower
interest rates during 1993 and 1992.

Allowance for funds used during construction (AFDC)

  AFDC increased in 1994 and 1993 by $11 million and $2 million,
respectively, due to increased construction work in progress associated with
the repowering of the Manchester Street Station (see "Liquidity and capital
resources" section).

Oil and gas operations

  New England Energy Incorporated (NEEI) participates in a rate-regulated
domestic oil and gas exploration, development, and production program
consisting of prospects acquired prior to December 31, 1983.  NEEI is not
acquiring any new prospects.  Due to precipitate declines in oil and gas
prices, NEEI has incurred operating losses since 1986, and expects to incur
substantial additional losses in the future.  These losses are being passed on
to NEP under an intercompany pricing policy approved by the Securities and
Exchange Commission.  NEP is allowed to recover these losses from its
customers under NEP's 1988 FERC rate settlement, which covered all costs
incurred by or resulting from commitments made by NEEI through March 1, 1988. 
Other subsequent costs incurred by NEEI are subject to normal regulatory
review.

Hazardous waste

  The Federal Comprehensive Environmental Response, Compensation and
Liability Act, more commonly known as the "Superfund" law, imposes strict,
joint and several liability, regardless of fault, for remediation of property
contaminated with hazardous substances.  A number of states, including
Massachusetts, have enacted similar laws.

  The electric utility industry typically utilizes and/or generates in its
operations a range of potentially hazardous products and by-products.  NEES
subsidiaries currently have in place an environmental audit program intended
to enhance compliance with existing federal, state, and local requirements
regarding the handling of potentially hazardous products and by-products.

  NEES and/or its subsidiaries have been named as a potentially responsible
party (PRP) by either the U.S. Environmental Protection Agency (EPA) or the
Massachusetts Department of Environmental Protection for 22 sites at which
hazardous waste is alleged to have been disposed.  Private parties have also
contacted or initiated legal proceedings against NEES and certain subsidiaries
regarding hazardous waste cleanup.  The most prevalent types of hazardous
waste sites with which NEES and its subsidiaries have been associated are
manufactured gas locations.  (Until the early 1970s, NEES was a combined
electric and gas holding company system.)  NEES is aware of approximately 40
such locations (including seven of the 22 locations for which NEES companies
are PRPs) mostly located in Massachusetts.  NEES and its subsidiaries are
currently aware of other sites, and may in the future become aware of
additional sites, that they may be held responsible for remediating.

  NEES has been notified by the EPA that it is one of several PRPs for
cleanup of the Pine Street Canal Superfund site in Burlington, Vermont, at
which coal tar and other materials were deposited.  Between 1931 and 1951,
NEES and its predecessor owned all of the common stock of Green Mountain Power
Corporation (GMP).  Prior to, during, and after that time, gas was
manufactured at the Pine Street Canal site by GMP. In 1989, NEES was one of 14
parties required to pay the EPA's past response costs related to this site. 
NEES remains a PRP for ongoing and future response costs.  In November 1992,
the EPA proposed a cleanup plan estimated by the EPA to cost $50 million.  In
June 1993, the EPA withdrew this cleanup plan in response to public concern
about the plan and its cost.  It is uncertain at this time what the cost of
any ultimate cleanup plan will be or what NEES's share of such cost will be.
<PAGE>
  In 1993, the MDPU approved a rate agreement filed by Massachusetts
Electric (see "Retail rate activity" section) that allows for remediation
costs of former manufactured gas sites and certain other hazardous waste sites
located in Massachusetts to be met from a non-rate recoverable
interest-bearing fund of $30 million established on Massachusetts Electric's
books.  Rate recoverable contributions of $3 million, adjusted for inflation,
are added to the fund annually in accordance with the agreement. Any
shortfalls in the fund would be paid by Massachusetts Electric and be
recovered through rates over seven years.

[GRAPH APPEARS HERE]

[GRAPH APPEARS HERE]

  Predicting the potential costs to investigate and remediate hazardous
waste sites continues to be difficult.  There are also significant
uncertainties as to the portion, if any, of the investigation and remediation
costs of any particular hazardous waste site that may ultimately be borne by
NEES or its subsidiaries.  Where appropriate, the NEES companies intend to
seek recovery from their insurers and from other PRPs, but it is uncertain
whether and to what extent such efforts would be successful.  At December 31,
1994, NEES had total reserves for environmental response costs of $45 million
and a related regulatory asset of $13 million.  NEES believes that hazardous
waste liabilities for all sites of which it is aware, and which are not
covered by a rate agreement, will not be material to its financial position.

Electric and magnetic fields (EMF)

  In recent years, concerns have been raised about whether EMF, which occur
near transmission and distribution lines as well as near household wiring and
appliances, cause or contribute to adverse health effects.  Numerous studies
on the effects of these fields, some of them sponsored by electric utilities
(including NEES companies), have been conducted and are continuing.  Some of
the studies have suggested associations between certain EMF and health
effects, including various types of cancer, while other studies have not
substantiated such associations.  It is impossible to predict the ultimate
impact on NEES subsidiaries and the electric utility industry if further
investigations were to demonstrate that the present electricity delivery
system is contributing to increased risk of cancer or other health problems.

  Many utilities, including the NEES companies, have been contacted by
customers regarding a potential relationship between EMF and adverse health
effects.  To date, no court in the United States has ruled that EMF from
electrical facilities cause adverse health effects and no utility has been
found liable for personal injuries alleged to have been caused by EMF.  In any
event, the NEES companies believe that they currently have adequate insurance
coverage for personal injury claims.

  Several state courts have recognized a cause of action for damage to
property values in transmission line condemnation cases based on the fear that
power lines cause cancer.  It is difficult to predict what the impact on the
NEES companies would be if this cause of action is recognized in the states in
which NEES companies operate and in contexts other than condemnation cases.

  Bills have been introduced unsuccessfully in the past in the Rhode Island
legislature to require that transmission lines be placed underground. 
Legislation has been introduced in Massachusetts that, if passed, would
require state agencies to study existing EMF-related research and make
recommendations for further legislation.

Clean air requirements

  Approximately 45 percent of NEP's electricity is produced at eight older
thermal generating units in Massachusetts.  Six are fueled by coal, one by
oil, and one by oil and gas.  The federal Clean Air Act requires significant
reduction in utility sulfur dioxide (SO2) and nitrogen oxides (NOx) emissions
that result from burning fossil fuels by the year 2000 to reduce acid rain and
ground-level ozone (smog).
<PAGE>
  NEP is reducing SO2 emissions under Phase 1 of the federal acid rain
program that became effective in 1995.  NEP is also subject to Massachusetts
SO2 and NOx reduction regulations taking effect in 1995. The SO2 and NOx
reductions that are being made to meet 1995 Phase 1 requirements have resulted
in one-time operation and maintenance costs of $16 million and capital costs
of $88 million through December 31, 1994.  Additional expenditures in 1995 are
expected to be less than $10 million and $30 million, respectively.  Depending
on fuel prices, NEP also expects to incur up to $5 million annually in
increased costs to purchase cleaner fuels to meet SO2 emission reduction
requirements.

  All eight of NEP's thermal units will be subject to Phase 2 of the
federal and state acid rain regulations that become effective in 2000.  NEP
believes that the SO2 controls already installed for the 1995 requirements
will satisfy the Phase 2 acid rain regulations.

  In connection with the federal ozone emission requirements, state
environmental agencies in ozone non-attainment areas are developing a second
phase of NOx reduction regulations that would have to be fully implemented by
NEP no later than 1999.  While the exact costs are not known, NEP estimates
that the cost of implementing these regulations would not jeopardize continued
operation of NEP's units.

  The generation of electricity from fossil fuel also emits trace amounts
of certain hazardous air pollutants and fine particulates. An EPA study of
utility hazardous air pollutant emissions will be completed in 1995.  The
study's conclusions could lead to new emission standards requiring costly
controls or fuel restrictions on NEP plants. At this time, NEES and its
subsidiaries cannot estimate the impact the findings of this research might
have on NEP's operations.

[GRAPH APPEARS HERE]

Purchased power contract dispute

  In October 1994, NEP was sued by Milford Power Limited Partnership
(MPLP), a venture of Enron Corporation and Jones Capital that owns a 149
megawatt (MW) gas-fired power plant in Milford, Massachusetts.  NEP purchases
56 percent of the power output of the facility under a long-term contract with
MPLP.  The suit alleges that NEP has engaged in a scheme to cause MPLP and its
power plant to fail and has prevented MPLP from finding a long-term buyer for
the remainder of the facility's output.  The complaint includes allegations
that NEP has violated the Federal Racketeer Influenced and Corrupt
Organizations Act, engaged in unfair or deceptive acts in trade or commerce,
and breached contracts. MPLP seeks compensatory damages in an unspecified
amount, as well as treble damages.  NEP believes that the allegations of
wrongdoing are without merit.  NEP has filed counterclaims and crossclaims
against MPLP, Enron Corporation, and Jones Capital, seeking monetary damages
and termination of the purchased power contract.

  MPLP also intervened in NEP's rate filing (see "Wholesale rate activity"
section).

Competitive conditions

  The electric utility business is being subjected to increasing
competitive pressures, stemming from a combination of trends, including
increasing electric rates, improved technologies, and new regulations and
legislation intended to foster competition.  To date, this competition has
been most prominent in the bulk power market in which non-utility generating
sources have noticeably increased their market share.  For example, since
non-utilities were allowed to enter the wholesale generation market,
two-thirds of NEP's new generating capability has come from independent
generating sources and Hydro-Quebec.

  Electric utilities are also facing increased competition in the retail
market.  Currently, retail competition includes competition with alternative
fuel suppliers (including natural gas companies) for heating and cooling,
competition with customer-owned generation to displace purchases from electric
utilities, and direct competition among electric utilities to attract major
new facilities to their service territories.  Electric utilities including the
<PAGE>
NEES companies are under increasing pressure from large commercial and
industrial customers to discount rates or face the possibility that such
customers might relocate or seek alternate suppliers.  Across the country,
including the states serviced by the NEES companies, there have been an
increasing number of proposals to allow retail customers to choose their
electricity supplier, with utilities required to deliver that electricity over
their transmission and distribution systems.  In Massachusetts, the
Massachusetts Division of Energy Resources (DOER) proposed in January 1995
that the MDPU modify its regulations to allow retail utility customers to
choose a supplier and bid for access to the local utility's transmission and
distribution systems in situations where new generating capacity is needed. 
The NEES companies have indicated their support for the DOER proposal.  Also
in Massachusetts, the MDPU initiated a proceeding in February 1995 regarding
electric industry regulation and structure.  In Rhode Island, the RIPUC has
convened a task force of utilities, commercial and industrial customers,
regulators, and other interested parties to prepare a report by May 1995
regarding restructuring the industry.  In New Hampshire, the New Hampshire
Public Utilities Commission is considering the proposal of a new company to
sell electricity at retail to large customers in New Hampshire.

  The impact of increased customer choice on the financial condition of
utilities is uncertain.  In recent years, substantial surplus generating
capacity in the Northeast has resulted in the sale of bulk power by utilities
to other utilities at prices substantially below the total costs of owning and
operating, or contracting for, such generating capacity.  Should retail
customers gain access to the bulk power market, particularly while surplus
capacity exists, it is unlikely that utilities would be able to charge power
prices which fully cover their costs. Such unrecovered costs, which could be
substantial, have been referred to by the industry as stranded costs.

[GRAPH APPEARS HERE]

  Whether and to what extent utilities should be able to recover stranded
costs resulting from increased customer choice has been the subject of much
debate.  In 1994, the FERC issued a notice of proposed rule-making on the
recovery of stranded costs.  The NEES companies and other utilities have taken
the position that when a regulatory body changes policies which govern
customer choice and the resultant rates paid by customers, utilities must be
compensated for commitments made under the former policies.  Furthermore, the
utility industry believes that recovery of stranded costs is necessary to
promote efficient competition among market participants.  Previously, the FERC
ruled in 1992, in a proceeding not involving NEES subsidiaries, that a utility
may recover such stranded costs from a departing wholesale requirements
customer.  On appeal, the United States Court of Appeals for the District of
Columbia Circuit has questioned whether allowing utilities to recover stranded
costs is anti-competitive and the Court remanded the case back to the FERC for
further proceedings and development of the competitive issues.

  In addition to the arguments described above, the NEES companies have
taken the position that, because utility transmission and distribution assets
have a replacement value in excess of their historic costs (on which utility
rates are set), utilities should have the ability to recover stranded
generation-related costs by realizing the higher value of transmission and
distribution assets.  The NEES companies have stated their willingness, in
order to assure stranded cost recovery and promote increased competition, to
consider divesting their transmission system, either through sale or spinoff.

  The NEES companies are actively responding to current and anticipated
competitive pressures in a variety of ways, including cost control and a 1993
corporate reorganization into separate retail and wholesale business units. 
The wholesale business unit has responded to increased competition by freezing
base rates until at least 1997 (base rates were last raised in March 1992),
terminating certain purchased power and gas pipeline contracts, shutting down
uneconomic generating stations, and accelerating the recovery of uneconomic
assets and other deferred costs.  In addition, NEP's wholesale tariff requires
its wholesale customers, including NEES's retail subsidiaries, to provide
seven years notice before they may terminate the tariff.

  The retail business unit's response to competition includes the EnergyFIT
program which offers comprehensive value-added services for large business
customers, intensified business development efforts, including economic
<PAGE>
development rates and service packages to encourage businesses to locate in
the retail companies' service territories, and development of new pricing and
service options for customers.  Additionally, more than 80 percent of the NEES
companies' large commercial and industrial customers have signed service
extension discount (SED)contracts providing for discounts and requiring three
to five years notice before they may change electricity suppliers (see "Retail
rate activity" section).  As part of their long-term planning process, the
NEES companies are from time to time evaluating other strategies, such as
business combinations and other forms of restructuring, to better respond to
the changing competitive environment.

  Electric utility rates are generally based on a utility's costs. As a
result, electric utilities are subject to certain accounting standards that
are not applicable to other business enterprises in general.  These accounting
rules require regulated entities, in appropriate circumstances, to establish
regulatory assets and liabilities, which defer the income statement impact of
certain costs that are expected to be recovered in future rates.  The effects
of competition could ultimately cause the operations of the NEES companies, or
a portion thereof, to cease meeting the criteria for application of these
accounting rules.  In such an event, accounting standards applicable to
enterprises in general would apply and immediate write-off of any previously
deferred costs (regulatory assets) would be necessary in the year in which
these criteria were no longer applicable.  In addition, if, because of
competition, utilities are unable to recover all of their costs in rates, it
may be necessary to write off those costs that are not recoverable.

[GRAPH APPEARS HERE]

Liquidity and capital resources

  Capital requirements for 1994 and projections for 1995 are shown below:

  Year ended December 31 (millions of dollars)1994   1995
                                        ----         ----
  Cash expenditures for utility plant:
   Manchester Street repowering project $176         $125
   All other                             262          200
  Oil and gas exploration and development 28           15
                                        ----         ----
   Total capital expenditures           $466         $340
  Maturing debt and prepayment requirements35          66
                                        ----         ----
   Total capital requirements           $501         $406

  Cash from utility operations after
   payment of dividends                 $285         $265
  Cash from oil and gas operations        57           50
                                        ----         ----
   Total cash from operations after the
     payment of dividends               $342         $315

  The funds necessary for utility plant expenditures in 1994 were primarily
provided by net cash from operating activities, after the payment of
dividends, and the proceeds of short-term and long-term borrowings.

  The financing activities of the NEES subsidiaries for 1994 are summarized
as follows:
                                            Long-term debt
                                      ----------------------------
(millions of dollars)                 Issues        Retirements
                                      ------        -----------
NEP                                   $28
Massachusetts Electric                 36
Narragansett                           33
Granite State Electric Company                         $ 1
Hydro-Transmission Companies                            12
NEEI                                                    22
                                     ----             ----
                                      $97              $35

     Interest rates on the long-term debt issues shown above range from 6.91
percent to 8.85 percent.
<PAGE>
  Internally generated funds are expected to meet approximately 75 percent
of the 1995 capital expenditure requirements for utility plant. NEP and the
retail subsidiaries have issued $56 million of long-term debt to date in 1995
at interest rates ranging from 7.79 percent to 8.45 percent.  These companies
plan to issue an additional $120 million of long-term debt later in 1995 to
meet maturing long-term debt obligations, reduce short-term debt and fund
capital expenditures.

  Net cash from operating activities provided all of the funds necessary
for oil and gas expenditures.  NEEI's 1994 oil and gas exploration and
development costs included $10 million of capitalized interest costs.

  The NEES subsidiaries' major construction project is the repowering of
Manchester Street Station, a 140 MW electric generating station in Providence,
Rhode Island.  Repowering will more than triple the power generation capacity
of Manchester Street Station and substantially increase the plant's thermal
efficiency.  NEP owns a 90 percent interest and Narragansett owns a 10 percent
interest in the Manchester Street Station.  The total cost for the generating
station, scheduled to be placed in service in late 1995, is estimated to be
approximately $520 million including AFDC.  At December 31, 1994, $298
million, including AFDC, had been spent on the generating station.  In
addition, related transmission improvements were placed in service in
September 1994 at a cost of approximately $60 million.

  At December 31, 1994, NEES and its consolidated subsidiaries had lines of
credit and standby bond purchase facilities with banks totaling $663 million. 
These lines and facilities were used at December 31, 1994 for $2 million of
direct borrowings, and for liquidity support for $232 million of commercial
paper borrowings and $342 million of NEP mortgage bonds in tax-exempt
commercial paper mode.  Fees are paid on the lines and facilities in lieu of
compensating balances.
<PAGE>
New England Electric System and Subsidiaries
Selected Financial Data
Year ended December 31 (millions of dollars, except per share data)

<TABLE>
<CAPTION>

                            1994     1993     1992     1991     1990
                            ----     ----     ----     ----     ----
<S>                         <C>      <C>      <C>      <C>      <C>
Operating revenue:
Electric sales
(excluding fuel cost recovery)$1,518$1,488 $1,424    $1,358  $1,282
Fuel cost recovery          568      582      597       585     523
Other utility revenue       117      117      118       114      65
Oil and gas sales            40       47       43        37      39
                         ------   ------   ------    ------  ------
  Total operating revenue$2,243   $2,234   $2,182    $2,094  $1,909

Net income               $  199   $  190   $  185    $  180  $ 262*

Average common shares
outstanding (000's)      64,970   64,970   64,970    64,917  63,818


Per share data:
Net income                $3.07    $ 2.93   $ 2.85   $ 2.77  $ 4.11*
Dividends declared        $2.285   $ 2.22   $ 2.14   $ 2.07  $ 2.04

Return on average
common equity             12.73%   12.64%   12.58%   12.64%   20.52%*

Total assets             $5,085   $4,796   $4,585    $4,450  $4,408


Capitalization:
Common share equity      $1,581   $1,530   $1,487    $1,441  $1,380
Minority interests           55       56       61        63      62
Cumulative preferred stock  147      147      162       162     162
Long-term debt            1,520    1,512    1,533     1,548   1,680
                         ------   ------   ------    ------  ------
  Total capitalization   $3,303   $3,245   $3,243    $3,214  $3,284

Sales billed to ultimate
customers (millions of KWH)21,155 20,832   20,554    20,470  20,727
Cost per KWH to ultimate
customers (cents)           9.29     9.50     9.43     8.99     8.27
System maximum demand (MW)4,385    4,081    3,964     4,250   4,059
Electric capability
(MW net)-year end         5,533    5,362    5,479     5,645   5,627
Number of employees       4,990    4,969    5,415     5,533   5,666
Number of customers   1,300,1981,288,1841,277,281 1,257,2131,256,656

<FN>
*1990 includes $1.80 per share, resulting from a rate settlement related to Seabrook 1.
</FN>
</TABLE>
<PAGE>
New England Electric System and Subsidiaries
Statements of Consolidated Income
Year ended December 31 (thousands of dollars, except per share data)


                             1994         1993       1992
                       ----------   ---------- ----------

Operating revenue:    $2,243,029  $2,233,978 $2,181,676
Operating expenses:
Fuel for generation      220,956     227,182    237,161
Purchased electric energy514,143     527,307    525,655
Other operation          494,741     492,079    423,330
Maintenance              161,473     146,219    162,974
Depreciation and amortization301,123 296,631    302,217
Taxes, other than income taxes125,840120,493    114,027
Income taxes             128,257     121,124    110,761
                       ---------   ---------  ---------
Total operating expenses1,946,533  1,931,035  1,876,125

Operating income         296,496     302,943    305,551
Other income:
Allowance for equity funds used
during construction       10,169       3,795      2,732
Equity in income of generating
companies                  9,758      11,016     13,052
Other income (expense)-net(3,856)     (1,154)       936
                       ---------  ----------  ---------
Operating and other income312,567    316,600    322,271

Interest:
Interest on long-term debt93,500     100,777    114,182
Other interest            11,298       9,809      5,420
Allowance for borrowed funds
used during construction  (7,793)     (2,816)    (2,204)
                       ---------   --------- ----------
Total interest            97,005     107,770    117,398

Income after interest    215,562     208,830    204,873
Preferred dividends of
subsidiaries               8,697      10,585     10,572
Minority interests         7,439       8,022      9,264
                       ---------   ---------  ---------
Net income              $199,426    $190,223   $185,037

Common shares outstanding64,969,65264,969,65264,969,652

Per share data:
Net income                     $     3.07     $     2.93   $     2.85
Dividends declared             $    2.285     $     2.22   $     2.14

Statements of Consolidated Retained Earnings
Year ended December 31 (thousands of dollars)

                             1994         1993       1992
                       ----------   ---------- ----------

Retained earnings at
beginning of year     $  728,075  $  684,132 $  638,130
Net income               199,426     190,223    185,037
Dividends declared on common
shares                  (148,456)   (144,233)  (139,035)
Premium on redemption of
preferred stock of
subsidiaries                          (2,047)
                      ----------   ---------  ---------
Retained earnings at end
of year               $  779,045  $  728,075 $  684,132

The accompanying notes are an integral part of these consolidated financial
statements.
<PAGE>
New England Electric System and Subsidiaries
Consolidated Balance Sheets
At December 31 (thousands of dollars)
                                                 1994       1993
                                           ---------- ----------
Assets

Utility plant, at original cost          $4,914,807  $4,661,612
Less accumulated provisions for depreciation and
amortization                              1,610,378   1,511,271
                                         ----------  ----------
                                          3,304,429   3,150,341
Net investment in Seabrook 1 under rate settlement
(Note C)                                     38,283     103,344
Construction work in progress               374,009     228,816
                                         ----------  ----------
   Net utility plant                      3,716,721   3,482,501

Oil and gas properties, at full cost (Note A)1,248,3431,220,110
Less accumulated provision for amortization 964,069     884,837
                                         ----------  ----------
   Net oil and gas properties               284,274     335,273

Investments:
Nuclear power companies, at equity (Note D)  46,349      46,342
Other subsidiaries, at equity                42,195      44,676
Other investments                            50,895      28,836
                                         ----------  ----------
   Total investments                        139,439     119,854

Current assets:
Cash                                          3,047       2,876
Accounts receivable, less reserves of $15,095
and $14,551                                 295,627     275,020
Unbilled revenues (Note A)                   55,900      43,400
Fuel, materials, and supplies, at average cost94,431     74,314
Prepaid and other current assets             76,718      69,004
                                         ----------  ----------
   Total current assets                     525,723     464,614

Accrued Yankee Atomic costs (Note D)        122,452     103,501
Deferred charges and other assets (Note A)  296,232     290,135
                                         ----------  ----------
                                         $5,084,841  $4,795,878
                                         ==========  ==========
Capitalization and liabilities

Capitalization (see accompanying statements):
Common share equity                      $1,580,838  $1,529,868
Minority interests in consolidated subsidiaries55,066    55,855
Cumulative preferred stock of subsidiaries  147,016     147,528
Long-term debt                            1,520,488   1,511,589
                                         ----------  ----------
   Total capitalization                   3,303,408   3,244,840

Current liabilities:
Long-term debt due within one year           65,920      12,920
Short-term debt                             233,970      71,775
Accounts payable                            168,937     128,342
Accrued taxes                                11,002      10,332
Accrued interest                             25,193      23,278
Dividends payable                            37,154      36,950
Other current liabilities (Note A)           93,251     153,812
                                         ----------  ----------
   Total current liabilities                635,427     437,409

Deferred federal and state income taxes     751,855     705,026
Unamortized investment tax credits           94,930      99,355
Accrued Yankee Atomic costs (Note D)        122,452     103,501
Other reserves and deferred credits         176,769     205,747
Commitments and contingencies (Note E)   ----------  ----------
                                         $5,084,841  $4,795,878
                                         ==========  ==========

The accompanying notes are an integral part of these consolidated financial
statements.
<PAGE>
New England Electric System and Subsidiaries
Consolidated Statements of Cash Flows
Year ended December 31 (thousands of dollars)

                                    1994        1993      1992
                               ---------   ---------  ---------

Operating activities

Net income                   $ 199,426    $ 190,223  $ 185,037
Adjustments to reconcile net
income to net cash provided by
operating activities:
Depreciation and amortization  305,908      300,444    305,046
Deferred income taxes and
investment tax credits-net      41,741        4,105     11,163
Allowance for funds used during
construction                   (17,962)      (6,611)    (4,936)
Amortization of unbilled revenues(38,458)    (2,700)
Minority interests               7,439        8,022      9,264
Early retirement program                     23,922
Decrease (increase) in accounts
receivable, net and unbilled
revenues                       (33,107)     (27,503)   (27,157)
Decrease (increase) in fuel,
materials, and supplies        (20,117)      13,786     (8,590)
Decrease (increase) in prepaid and
other current assets            (7,714)       5,904    (64,858)
Increase (decrease) in accounts
payable                         40,595      (42,967)    34,623
Increase (decrease) in other current
liabilities                    (25,676)      64,658     (2,447)
Other, net                     (34,109)     (32,632)    (2,146)
                             ---------    ---------   --------
Net cash provided by operating
 activities                  $ 417,966    $ 498,651  $ 434,999

Investing activities

Plant expenditures, excluding
allowance for funds used during
construction                 $(438,016)   $(304,659) $(241,872)
Oil and gas exploration and
development                    (28,233)     (18,965)   (21,262)
Other investing activities     (18,830)        (107)     2,388
                             ---------    ---------  ---------
Net cash used in investing
activities                   $(485,079)   $(323,731) $(260,746)

Financing activities

Dividends paid to minority interests$  (8,416)$ (10,622)$ (15,939)
Dividends paid on NEES common shares(148,063)(142,352)(140,174)
Short-term debt                162,195       29,525     42,250
Long-term debt-issues           97,000      372,500    477,500
Long-term debt-retirements     (34,920)    (395,820)  (585,120)
Preferred stock-issues                       55,000
Preferred stock-retirements       (512)     (70,000)
Premium on reacquisition of long-term
debt                                        (10,996)   (16,135)
Premium on redemption of preferred
stock                                        (2,047)
                             ---------    ---------  ---------
Net cash provided by (used in)
 financing activities        $  67,284    $(174,812) $(237,618)

Net increase (decrease) in cash and
cash equivalents             $     171    $     108  $ (63,365)
Cash and cash equivalents at beginning
of year                          2,876        2,768     66,133
                             ---------    ---------  ---------
Cash and cash equivalents at end of
year                         $   3,047    $   2,876  $   2,768

Supplementary information

Interest paid less amounts capitalized$  90,500$  97,518$ 119,146
Federal and state income taxes paid$ 114,597$ 124,853$  99,935
Dividends received from investments at
equity                       $  15,350    $  14,404  $  18,405

The accompanying notes are an integral part of these consolidated financial
statements.
<PAGE>
New England Electric System and Subsidiaries
Consolidated Statements of Capitalization
At December 31 (thousands of dollars)
<TABLE>
<CAPTION>
                                                         1994       1993
                                                   ---------- ----------
<S>                            <C>        <C>      <C>        <C>

Common share equity

Common shares, par value $1 per share
Authorized-150,000,000 shares
Outstanding-64,969,652 shares                    $   64,970 $   64,970
Paid-in capital                                     736,823    736,823
Retained earnings                                   779,045    728,075
                                                 ---------- ----------
  Total common share equity                      $1,580,838 $1,529,868
</TABLE>

<TABLE>
<CAPTION>

Cumulative preferred stock of     Shares outstanding
subsidiaries
                                    1994       1993      1994      1993
                               ---------  ---------  --------  --------
<S>                            <C>        <C>        <C>      <C>
$100 Par value-
4.44% to 4.76%                  430,140   430,140  $ 43,014  $ 43,014
6.00% to 7.24%                  525,020   530,140    52,502    53,014
$50 Par value-
4.50% to 6.95%                  730,000   730,000    36,500    36,500
$25 Par value-
6.84%                           600,000   600,000    15,000    15,000
                              --------- ---------  --------  --------
  Total cumulative preferred stock of
  subsidiaries (annual dividend
  requirement of $8,690 for 1994
  and $8,720 for 1993)        2,285,160 2,290,280  $147,016  $147,528
</TABLE>

<TABLE> 
<CAPTION> 

Long-term debt (Note H)          Maturity       Rate         1994     1993
                            ------------------------------------- --------
<S>                         <C>             <C>          <C>      <C>

Mortgage bonds*             1995 through 19994.730%-8.280%$  203,500$ 187,500
                            2000 through 20046.240%-8.520%187,500 152,500
                            2005 through 20146.110%-6.660%35,000   35,000
                            2015 through 20247.050%-9.125%422,550 376,550
                            2018 through 2022     Variable342,000 342,000
Notes
Granite State Electric Company1996 through 20237.370%-12.550%14,40015,800
New England Energy Incorporated             1998      Variable216,000238,000
Hydro-Transmission Companies2001 through 20158.820%-9.410%171,050 182,570

Unamortized discounts and premiums, net                   (5,592)  (5,411)
                                                      -------------------
Total long-term debt                                   1,586,4081,524,509
Long-term debt due in one year                           (65,920) (12,920)
                                                      -------------------
                                                      $1,520,488$1,511,589
<FN>
*Includes $382,350 issued to secure tax-exempt pollution control and solid waste disposal
revenue bonds issued by state agencies on behalf of New England Power Company.
</FN>
The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>
<PAGE>
New England Electric System and Subsidiaries
Notes to Consolidated Financial Statements

Note A - Significant accounting policies

1.Basis of consolidation and system of accounts

The consolidated financial statements include the accounts of New England
Electric System (NEES) and all subsidiaries except New England Electric
Transmission Corporation, which is recorded at equity.  Presentation of this
subsidiary on the equity basis is not material to the consolidated financial
statements.  New England Power Company (NEP) has a minority interest in four
regional nuclear generating companies (Yankees).  Narragansett Energy
Resources Company (Resources) has a 20 percent general partnership interest in
the Ocean State Power (OSP) generating facility.  NEP and Resources account
for these ownership interests on the equity method.

NEES owns 50.4 percent of the outstanding common stock of both New England
Hydro-Transmission Electric Company, Inc. and New England Hydro-Transmission
Corporation (Hydro-Transmission companies).  The consolidated financial
statements include 100 percent of the assets, liabilities, and earnings of the
Hydro-Transmission companies.  Since NEES is the majority stockholder in these
companies, the ownership interests of the other stockholders are called
minority interests and have been separately disclosed on the NEES consolidated
income statements and balance sheets.  The "Minority interests" line on the
statements of consolidated income includes the minority interests' portion of
the net earnings of the Hydro-Transmission companies.

NEP is also a 12 percent and 10 percent joint owner, respectively, of the
Millstone 3 and Seabrook 1 nuclear generating units, each 1,150 megawatts
(MW).  NEP's net investment in Millstone 3, included in net utility plant, is
approximately $400 million.  (See Note C for a discussion of Seabrook 1.)
NEP's share of the related expenses for these units is included in "Operating
expenses".

The accounts of NEES and its utility subsidiaries are maintained in
accordance with the Uniform System of Accounts prescribed by regulatory bodies
having jurisdiction.  All significant intercompany transactions between
consolidated subsidiaries have been eliminated.

2.Electric sales revenue

Massachusetts Electric Company (Massachusetts Electric) and The
Narragansett Electric Company (Narragansett), pursuant to rate agreements that
went into effect in 1993 and 1994, respectively, began accruing revenues for
electricity delivered but not yet billed.  Unbilled revenues at December 31,
1994 and 1993 were $56 million and $43 million, respectively, of which, $37
million and $11 million were recognized in income in 1994 and the fourth
quarter of 1993, respectively.  The remainder of $8 million at December 31,
1994 has been deferred for recognition monthly through December 1995.  Accrued
revenues are also recorded in accordance with rate adjustment mechanisms.

3.Allowance for funds used during construction (AFDC)

The utility subsidiaries capitalize AFDC as part of construction costs. 
AFDC represents the composite interest and equity costs of capital funds used
to finance that portion of construction costs not eligible for inclusion in
rate base.  In 1994, an average of $30 million of construction work in
progress was included in rate base, all of which was attributable to the
Manchester Street Station repowering project.  AFDC is capitalized in "Utility
plant" with offsetting non-cash credits to "Other income" and "Interest". 
This method is in accordance with an established rate-making practice under
which a utility is permitted a return on, and the recovery of, prudently
incurred capital costs through their ultimate inclusion in rate base and in
the provision for depreciation.  The composite AFDC rates were 7.6 percent,
7.4 percent, and 8.6 percent, in 1994, 1993, and 1992, respectively.
<PAGE>
4.Depreciation and amortization

The depreciation and amortization expense included in the statements of
consolidated income is composed of the following:

Year ended December 31 (thousands of dollars)  1994  1993   1992
                                      ---------------- --------
Depreciation                          $136,746$127,428 $130,655
Nuclear decommissioning costs (Note A-5) 1,951   1,951    1,890
Amortization:
Oil and gas properties (Note A-6)       79,232  90,399   99,687
Investment in Seabrook 1 nuclear unit under
  rate settlement (Note C)              65,061  58,437   52,443
Oil Conservation Adjustment             11,854  12,137   11,263
Property losses                          6,279   6,279    6,279
                                      ---------------- --------
  Total depreciation and amortization expense$301,123$296,631$302,217

Depreciation is provided annually on a straight-line basis.  The provision
for depreciation as a percentage of weighted average depreciable property was
3.1 percent in 1994, 3.0 percent in 1993, and 3.2 percent in 1992.

The Oil Conservation Adjustment is designed to recover expenditures for
coal conversion facilities at NEP's Salem Harbor Station by 1995. At December
31, 1994, such unamortized coal conversion costs included in utility plant
were $4,467,000.

5.Nuclear plant decommissioning and nuclear fuel disposal

NEP is recovering its share of projected decommissioning costs for
Millstone 3 and Seabrook 1 through depreciation expense. NEP records
decommissioning cost expense on its books consistent with its rate recovery. 
In addition, NEP is paying its portion of projected decommissioning costs for
all of the Yankees through purchased power expense. Such costs reflect
estimates of total decommissioning costs approved by the Federal Energy
Regulatory Commission (FERC).

Each of the operating nuclear units in which NEP has an ownership interest
has established decommissioning trust funds or escrow funds into which
payments are being made to meet the projected costs of decommissioning its
plant.  If any of the units were shut down prior to the end of their operating
licenses, the funds collected for decommissioning to that point would be
insufficient.  Listed below is information on each nuclear plant in which NEP
has an ownership interest.  (See Note D for a discussion of Yankee Atomic
Nuclear Power Station decommissioning.)

                           NEP's share of (millions of dollars)
                  ---------------------------------------------------
                               Estimated
                  Ownership Decommissioning  Fund     License
Unit              Interest  Cost (in 1994 $)Balances**Expiration
- ----------------------------------------------------------------
Connecticut Yankee  15%          53           22        2007
Maine Yankee***     20%          66           22        2008
Vermont Yankee      20%          66           23        2012
Millstone 3*        12%          53           11        2025
Seabrook 1*         10%          36            4        2026

  *Fund balances are included in "Other investments" on the balance sheet
      and approximate market value.

 **Certain additional amounts are anticipated to be available through tax
      deductions.

***A Maine statute provides that if both Maine Yankee and its
   decommissioning trust fund have insufficient assets to pay for the plant
      decommissioning, the owners of Maine Yankee are jointly and severally
      liable for the shortfall.
<PAGE>
In accordance with its recent rate agreement which became effective in
1995, NEP is allowed to defer for later recovery any increases in
decommissioning payments over the level included in rates until its next rate
filing becomes effective.

There is no assurance that decommissioning costs actually incurred by the
Yankees, Millstone 3, or Seabrook 1 will not substantially exceed these
amounts.  For example, decommissioning cost estimates assume the availability
of permanent repositories for both low-level and high-level nuclear waste
which do not currently exist.

The Nuclear Waste Policy Act of 1982 establishes that the federal
government is responsible for the disposal of spent nuclear fuel.  The federal
government requires NEP to pay a fee based on its share of the net generation
from the Millstone 3 and Seabrook 1 nuclear units.  NEP is recovering this fee
through its fuel clause.  Similar costs are incurred by Connecticut Yankee,
Maine Yankee, and Vermont Yankee.  These costs are billed to NEP and recovered
from customers through NEP's fuel clause.

6.Oil and gas operations

New England Energy Incorporated (NEEI) participates in a rate-regulated
domestic oil and gas exploration, development, and production program through
a partnership with a non-affiliated oil company.  This program consists of
prospects acquired prior to December 31, 1983.  No new prospects will be
acquired under this program.

However, NEEI continues to incur costs in connection with existing
prospects.  Savings and losses from this program are being passed on to NEP
and ultimately to retail customers, under an intercompany pricing policy
(Pricing Policy) approved by the Securities and Exchange Commission (SEC). 
NEEI has incurred operating losses since 1986 due to precipitate declines in
oil and gas prices, and expects to incur substantial additional losses in the
future.  Such losses were $40 million, $46 million, and $55 million in 1994,
1993, and 1992, respectively.  NEP's ability to pass these losses on to its
customers was favorably resolved in NEP's 1988 FERC rate settlement.  This
settlement covered all costs incurred by or resulting from commitments made by
NEEI through March 1, 1988.  Other subsequent costs incurred by NEEI are
subject to normal regulatory review. NEEI follows the full cost method of
accounting for its oil and gas operations, under which capitalized costs
(including interest paid to banks) relating to wells and leases determined to
be either commercial or non-commercial are amortized using the unit of
production method.  The Pricing Policy has allowed NEEI to capitalize all
costs incurred in connection with fuel exploration activities of its
rate-regulated program, including interest paid to banks of which $10 million,
$9 million, and $14 million was capitalized in 1994, 1993, and 1992,
respectively.  In the absence of the Pricing Policy, the SEC's full cost
"ceiling test" rule requires non-rate-regulated companies to write down
capitalized costs to a level which approximates the present value of their
proved oil and gas reserves.  Based on NEEI's 1994 average oil and gas selling
prices and NEEI's proved reserves at December 31, 1994, application of the
ceiling test would have resulted in a write-down of approximately $120 million
after tax.

7.Cash

NEES and its subsidiaries classify short-term investments with a maturity
of 90 days or less as cash. Current banking arrangements do not require
outstanding checks to be funded until actually presented for payment. 
Outstanding checks are therefore recorded in accounts payable until such time
as the banks present them for payment.
<PAGE>
8.Deferred charges and other assets

The components of deferred charges and other assets are as follows:


At December 31 (thousands of dollars)         1994       1993
                                           ---------- ----------

Regulatory assets:
  Unamortized losses on reacquired debt   $ 56,249    $ 60,333
  Deferred SFAS No. 106 costs (see Note F-2)41,009      24,563
     Deferred SFAS No. 109 costs (see Note B)74,423     73,760
     Purchased power termination costs      29,012      28,400
     Deferred gas pipeline charges (see Note E-2)37,562 13,187
     Environmental response costs (see Note E-3)13,167  18,752
     Deferred storm costs                   10,822      14,774
     Unamortized property losses             7,373      12,745
     Other                                   5,111      11,892
                                          --------    --------
                                           274,728     258,406

Other deferred charges and other assets:
  Intangible asset-pensions (see Note F-1)   4,749      15,103
  Other                                     16,755      16,626
                                          --------    --------
                                          $296,232    $290,135


Electric utility rates are generally based on a utility's costs.  As a
result, electric utilities are subject to certain accounting standards that
are not applicable to other business enterprises in general.  These accounting
rules require regulated entities, in appropriate circumstances, to establish
regulatory assets and liabilities, which defer the income statement impact of
certain costs that are expected to be recovered in future rates.  The effects
of competition could ultimately cause the operations of the NEES companies, or
a portion thereof, to cease meeting the criteria for application of these
accounting rules.  In such an event, accounting standards applicable to
enterprises in general would apply and immediate write-off of any previously
deferred costs (regulatory assets) would be necessary in the year in which
these criteria were no longer applicable.  Approximately $150 million of the
regulatory assets at December 31, 1994 listed above are expected to be
recovered within 10 years, with the majority of the remaining balance to be
recovered within the following 20 years.  The only items for which the
majority of the balance shown above will not be recovered within the next 10
years are the deferred SFAS No. 109 costs and the deferred gas pipeline
charges.

9.Other current liabilities

The components of other current liabilities are as follows:

At December 31 (thousands of dollars)         1994       1993
                                           ---------- ----------

Accrued wages and benefits                 $26,035    $ 39,756
Deferred unbilled revenues                   8,209      32,300
Rate adjustment mechanisms                  31,311      31,237
Accrued purchased power termination costs               21,900
Customer deposits                           10,951      12,336
Other                                       16,745      16,283
                                           -------    --------
                                           $93,251    $153,812
<PAGE>
Note B - Income taxes

Total income taxes in the statements of consolidated income are as follows:

Year ended December 31 (thousands of dollars)  1994  1993   1992
                                      ---------------- --------

Income taxes charged to operations    $128,257$121,124 $110,761
Income taxes charged to "Other income"     779   3,147    3,192
                                      ---------------- --------
Total income taxes                    $129,036$124,271 $113,953


Total income taxes, as shown above, consist of the following components:

Year ended December 31 (thousands of dollars)    1994    1993    1992
                                      -------- ----------------
Current income taxes                 $ 87,295$120,167 $102,790
Deferred income taxes                  46,166   7,756   13,475
Investment tax credits-net             (4,425) (3,652)  (2,312)
                                     ---------------- --------
Total income taxes                   $129,036$124,271 $113,953


Total income taxes, as shown above, consist of federal and state components as
follows:

Year ended December 31 (thousands of dollars)    1994    1993    1992
                                      -------- ----------------
Federal income taxes                 $104,136$ 98,529 $ 92,647
State income taxes                     24,900  25,742   21,306
                                     ---------------- --------
Total income taxes                   $129,036$124,271 $113,953

Investment tax credits of subsidiaries are deferred and amortized over the
estimated lives of the property giving rise to the credits.  Since the Tax
Reform Act of 1986 generally eliminated investment tax credits, the amounts
shown above principally reflect the amortization of investment tax credits
generated in prior years.

With regulatory approval, the subsidiaries have adopted comprehensive
interperiod tax allocation (normalization) for temporary book/tax differences.

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

Year ended December 31 (thousands of dollars)    1994    1993    1992
                                      -------- ----------------
Computed tax at statutory rate       $118,006$113,778 $105,251
Increases (reductions) in tax resulting from:
Reversal of deferred taxes recorded at a
  higher rate                          (4,230) (5,099)  (7,175)
Amortization of investment tax credits (5,272) (4,697)  (5,384)
State income tax, net of federal income
  tax benefit                          16,185  16,732   14,062
All other differences                   4,347   3,557    7,199
                                     ---------------- --------
  Total income taxes                 $129,036$124,271 $113,953
<PAGE>
The Financial Accounting Standards Board established Statement of Financial
Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes" which
became effective in 1993.  The application of this new standard did not have a
significant impact on 1993 or 1994 net income.

The following table identifies the major components of total deferred
income taxes:

At December 31 (millions of dollars)    1994         1993
                                     ----------   ----------

Deferred tax asset:
Plant related                        $  107         $  99
Investment tax credits                   38            40
All other                               108           129
                                     ------        ------
                                        253           268
Deferred tax liability:
Plant related                          (777)         (758)
Equity AFDC                             (52)          (57)
All other                              (176)         (158)
                                     ------        ------
                                     (1,005)         (973)
                                     ------        ------
  Net deferred tax liability         $ (752)       $ (705)

There were no valuation allowances for deferred tax assets deemed
necessary.

The deferred taxes resulting from timing differences which appear on the
income statement in 1992 (prior to the adoption of SFAS No. 109 in 1993)
primarily include deferred income taxes of $29 million related to utility
plant and $17 million in connection with postretirement benefits, partially
offset by deferred tax credits of $31 million associated with oil and gas
operations.

Federal income tax returns for NEES and its subsidiaries have been examined
and reported on by the Internal Revenue Service through 1991.


Note C - Seabrook Nuclear Unit 1 (Seabrook 1)

NEP owns approximately 10 percent of Seabrook 1, a 1,150 MW nuclear
generating unit that entered commercial service in 1990. NEP's rate recovery
of its investment in Seabrook 1 was resolved through two separate rate
settlement agreements.  NEP's pre-1988 investment was being recovered in rates
over a period of seven and one-half years ending in mid-1995. Under NEP's rate
agreement, that was recently approved by the FERC, approximately $15 million
of the $38 million in Seabrook 1 costs due to be recovered in 1995 pursuant to
a 1988 settlement agreement will be deferred and recovered in 1996.  This
investment, net of amortization, is shown on a separate line on the
consolidated balance sheets.  NEP's net investment in Seabrook 1 since
January 1, 1988, which amounts to approximately $43 million at December 31,
1994, is included under the caption "Utility plant" on the consolidated
balance sheet and is being recovered over 37 years.
<PAGE>
Note D - Yankee Atomic Nuclear Power Station

NEP has a 30 percent ownership interest in Yankee Atomic Electric Company
(Yankee Atomic), which owns a 185 MW nuclear generating station in Rowe,
Massachusetts.  The station began commercial service in 1960.  At December 31,
1994, NEP's investment in Yankee Atomic was approximately $7 million.  In
February 1992, the Yankee Atomic board of directors decided to permanently
cease power operation of, and in time decommission, the facility.

In March 1993, the FERC approved a settlement agreement that allows Yankee
Atomic to recover all but $3 million of its approximately $50 million
remaining investment in the plant over the period extending to July 2000, when
the plant's Nuclear Regulatory Commission (NRC) operating license would have
expired.  Yankee Atomic recorded the $3 million before-tax write-down in 1992. 
The settlement agreement also allows Yankee Atomic to earn a return on the
unrecovered balance during the recovery period and to recover other costs,
including an increased level of decommissioning costs, over this same period. 
Decommissioning cost recovery increased from $6 million per year to $27
million per year for the period 1993 to 1995. In the fourth quarter of 1994,
Yankee announced a new decommissioning cost estimate that, subject to approval
by the FERC, would increase billings to NEP by an additional $11 million per
year through July 2000.

NEP has recorded an estimate of its entire future payment obligations to
Yankee Atomic as a liability on its balance sheet and an offsetting regulatory
asset reflecting its expected future rate recovery of such costs.  This
liability and related regulatory asset amounted to approximately $122 million
each at December 31, 1994, and are included on separate lines in the
consolidated balance sheet.

Note E - Commitments and contingencies

1. Plant expenditures

The NEES subsidiaries' utility plant expenditures are estimated to be $325
million in 1995.  At December 31, 1994, substantial commitments had been made
relative to future planned expenditures.

2. Natural gas pipeline capacity

In connection with NEP's efforts to reduce sulfur dioxide emissions and
repower generating units, NEP has signed several contracts for natural gas
pipeline capacity and gas supply.  These agreements require minimum fixed
payments.  NEP's minimum net payments are currently estimated to be
approximately $65 million in 1995 and $70 million per year during 1996 to
1999.

As part of a rate settlement, NEP is recovering 50 percent of the fixed
pipeline capacity payments through its current fuel clause and deferring the
recovery of the remaining 50 percent until the Manchester Street repowering
project is completed.  NEP has deferred payments of approximately $38 million
as of December 31, 1994 (see Note A-8). NEP has been using a portion of this
capacity to sell natural gas, the proceeds from which have been passed to
customers through NEP's fuel clause.

3. Hazardous waste

The Federal Comprehensive Environmental Response, Compensation and
Liability Act, more commonly known as the "Superfund" law, imposes strict,
joint and several liability, regardless of fault, for remediation of property
contaminated with hazardous substances.  A number of states, including
Massachusetts, have enacted similar laws.

The electric utility industry typically utilizes and/or generates in its
operations a range of potentially hazardous products and by-products.  NEES
subsidiaries currently have in place an environmental audit program intended
to enhance compliance with existing federal, state, and local requirements
regarding the handling of potentially hazardous products and by-products.
<PAGE>
NEES and/or its subsidiaries have been named as a potentially responsible
party (PRP) by either the U.S. Environmental Protection Agency (EPA) or the
Massachusetts Department of Environmental Protection for 22 sites at which
hazardous waste is alleged to have been disposed.  Private parties have also
contacted or initiated legal proceedings against NEES and certain subsidiaries
regarding hazardous waste cleanup.  The most prevalent types of hazardous
waste sites with which NEES and its subsidiaries have been associated are
manufactured gas locations.  (Until the early 1970s, NEES was a combined
electric and gas holding company system.)  NEES is aware of approximately 40
such locations (including seven of the 22 locations for which NEES companies
are PRPs) mostly located in Massachusetts.  NEES and its subsidiaries are
currently aware of other sites, and may in the future become aware of
additional sites, that they may be held responsible for remediating.

NEES has been notified by the EPA that it is one of several PRPs for
cleanup of the Pine Street Canal Superfund site in Burlington, Vermont, at
which coal tar and other materials were deposited.  Between 1931 and 1951,
NEES and its predecessor owned all of the common stock of Green Mountain Power
Corporation (GMP).  Prior to, during, and after that time, gas was
manufactured at the Pine Street Canal site by GMP.  In 1989, NEES was one of
14 parties required to pay the EPA's past response costs related to this site. 
NEES remains a PRP for ongoing and future response costs.  In November 1992,
the EPA proposed a cleanup plan estimated by the EPA to cost $50 million.  In
June 1993, the EPA withdrew this cleanup plan in response to public concern
about the plan and its cost.  It is uncertain at this time what the cost of
any ultimate cleanup plan will be or what NEES's share of such costs will be.

In 1993, the Massachusetts Department of Public Utilities approved a rate
agreement filed by Massachusetts Electric that allows for remediation costs of
former manufactured gas sites and certain other hazardous waste sites located
in Massachusetts to be met from a non-rate recoverable interest-bearing fund
of $30 million established on Massachusetts Electric's books.  Rate
recoverable contributions of $3 million, adjusted for inflation, are added to
the fund annually in accordance with the agreement.  Any shortfalls in the
fund would be paid by Massachusetts Electric and be recovered through rates
over seven years.  The resolution of the issue of rate recovery resulted in a
one-time increase to fourth quarter 1993 earnings of $11 million due to the
reversal of a portion of previously established hazardous waste reserves.

Predicting the potential costs to investigate and remediate hazardous waste
sites continues to be difficult.  There are also significant uncertainties as
to the portion, if any, of the investigation and remediation costs of any
particular hazardous waste site that may ultimately be borne by NEES or its
subsidiaries.  Where appropriate, the NEES companies intend to seek recovery
from their insurers and from other PRPs, but it is uncertain whether and to
what extent such efforts would be successful.  At December 31, 1994, NEES had
total reserves for environmental response costs of $45 million and a related
regulatory asset of $13 million.  NEES believes that hazardous waste
liabilities for all sites of which it is aware, and which are not covered by a
rate agreement, will not be material to its financial position.
<PAGE>
4. Nuclear insurance

The Price-Anderson Act limits the amount of liability claims that would
have to be paid in the event of a single incident at a nuclear plant to $8.9
billion (based upon 110 licensed reactors).  The maximum amount of
commercially available insurance coverage to pay such claims is only $200
million.  The remaining $8.7 billion would be provided by an assessment of up
to $79.3 million per incident levied on each of the nuclear units in the
United States, subject to a maximum assessment of $10 million per incident per
nuclear unit in any year.  The maximum assessment, which was most recently
calculated in 1993, is to be adjusted at least every five years to reflect
inflationary changes.  NEP's current interest in the Yankees (excluding Yankee
Atomic), Millstone 3, and Seabrook 1 would subject NEP to a $58.0 million
maximum assessment per incident.  NEP's payment of any such assessment would
be limited to a maximum of $7.3 million per incident per year.  As a result of
the permanent cessation of power operation of the Yankee Atomic plant, Yankee
Atomic has received from the NRC a partial exemption from obligations under
the Price-Anderson Act.  However, Yankee Atomic must continue to maintain $100
million of commercially available nuclear insurance coverage.

Each of the nuclear units in which NEP has an ownership interest also
carries nuclear insurance to cover the costs of property damage,
decontamination or premature decommissioning and workers' claims resulting
from a nuclear incident.  These policies may require additional premium
assessments if losses relating to nuclear incidents at units covered by this
insurance occurring in a prior six year period exceed the accumulated funds
available.  NEP's maximum potential exposure for these assessments, either
directly, or indirectly through purchased power payments to the Yankees, is
approximately $17 million per year.

5. Long-term contracts for the purchase of electricity

NEP purchases a portion of its electricity requirements pursuant to
long-term contracts with owners of various generating units.  These contracts
expire in various years from 1995 to 2029.

Certain of these contracts require NEP to make minimum fixed payments, even
when the supplier is unable to deliver power, to cover NEP's proportionate
share of the capital and fixed operating costs of these generating units.  The
majority of the payments under these contracts are to the Yankees (excluding
Yankee Atomic-see Note D) and OSP, entities in which NEES subsidiaries hold
ownership interests.  The fixed portion of payments under these contracts
totaled $190 million in 1994 and $220 million in 1993 and 1992.  These
contracts have minimum fixed payment requirements of $215 million in 1995,
$195 million in 1996, $190 million in 1997 and 1998, $185 million in 1999, and
approximately $2 billion thereafter.

NEP's other contracts, principally with non-utility generators, require NEP
to make payments only if power supply capacity and energy are deliverable from
such suppliers.  NEP's payments under these contracts amounted to $210 million
in 1994 and 1993 and $200 million in 1992.
<PAGE>
6. Purchased power contract dispute

In October 1994, NEP was sued by Milford Power Limited Partnership (MPLP),
a venture of Enron Corporation and Jones Capital that owns a 149 MW gas-fired
power plant in Milford, Massachusetts.  NEP purchases 56 percent of the power
output of the facility under a long-term contract with MPLP.  The suit alleges
that NEP has engaged in a scheme to cause MPLP and its power plant to fail and
has prevented MPLP from finding a long-term buyer for the remainder of the
facility's output.  The complaint includes allegations that NEP has violated
the Federal Racketeer Influenced and Corrupt Organizations Act, engaged in
unfair or deceptive acts in trade or commerce, and breached contracts.  MPLP
seeks compensatory damages in an unspecified amount, as well as treble
damages.  NEP believes that the allegations of wrongdoing are without merit. 
NEP has filed counterclaims and crossclaims against MPLP, Enron Corporation,
and Jones Capital, seeking monetary damages and termination of the purchased
power contract.

MPLP also intervened in a recent NEP rate filing.


Note F - Employee benefits

1.Pension plans

The NEES companies' retirement plans are noncontributory defined-benefit
plans covering substantially all employees.  The plans provide pension
benefits based on the employee's compensation during the five years before
retirement.  The NEES companies' funding policy is to contribute each year,
the net periodic pension cost for that year.  However, the contribution for
any year will not be less than the minimum required contribution under federal
law or greater than the maximum tax deductible amount.

Net pension cost for 1994, 1993, and 1992 included the following 
components:

Year ended December 31 (thousands of dollars)    1994    1993    1992
                                      -------- ----------------

Service cost-benefits earned during the period$13,715$11,160$10,984
Plus (less):
Interest cost on projected benefit obligation49,06749,34646,171
Return on plan assets at expected long-term
  rate                                (47,281)(45,032) (43,877)
Amortization                            5,781   1,364    1,239
                                      ------- -------  -------
    Net pension cost                  $21,282 $16,838  $14,517

Assumptions used to determine pension cost were:
Discount rate                           7.25%   8.25%    8.50%
Average rate of increase in future compensation
  levels                                4.35%   5.35%    6.70%
Expected long-term rate of return on assets8.75%8.75%    9.00%
                                      ------- -------  -------
    Actual return on plan assets      $ 4,384 $69,208  $38,489

Service cost for 1993 does not reflect costs incurred in connection with an
early retirement program offered by the NEES subsidiaries in that year (see
Note F-3).
<PAGE>
<TABLE>
<CAPTION> 

The following table sets forth the plans' funded status at December 31 (millions of dollars):

                           ------------------------------------------------------------
                                              Retirement Plans
                           ------------------------------------------------------------
                                      1994                      1993
                           ----------------------------------------------------------
                            Union   Non-Union Supple-  Union  Non-unionSupple-
                           Employee Employee  mental  EmployeeEmployee mental
                            Plans     Plans   Plans    Plans    Plans  Plans
                           -------- --------  ------- ---------------- -------
<S>                        <C>      <C>       <C>     <C>     <C>      <C>
Benefits earned

Actuarial present value
 of accumulated benefit
 liability:
   Vested                   $251      $308     $38     $251     $333      $40
   Non-vested                  8         9       -       20        6        -
                            ----      ----    ----     ----     ----     ----
     Total                  $259      $317     $38     $271     $339      $40

Reconciliation of funded status

Actuarial present value of
 projected benefit liability$303      $355     $44     $310     $383      $44
Unrecognized prior service costs(8)     (4)     (5)      (8)      (6)      (4)
SFAS No. 87 transition liability
 not yet recognized (amortized)-        (1)     (5)       -       (1)      (5)
Net gain (loss) not yet
 recognized (amortized)      (13)      (33)      2      (11)     (45)      (2)
Additional minimum liability
 recognized                    -         -       5        -        8        7
                           -----     -----   -----    -----    -----    -----
                             282       317      41      291      339       40

Pension fund assets at fair value293   323       -      302      318        -
SFAS No. 87 transition asset
 not yet recognized (amortized)(13)      -       -      (14)       -        -
                           -----     -----   -----    -----    -----    -----
                             280       323       -      288      318        -
                           -----     -----   -----    -----    -----    -----
Accrued pension/(prepaid)
 payments recorded on books $  2     $  (6)    $41     $  3     $ 21      $40

</TABLE>

  The assumed discount rate and the assumed average rate of increase in
future compensation levels used to calculate pension cost changed
effective January 1, 1995 to 8.25 percent and 4.63 percent, respectively. 
The expected long-term rate of return on assets used to calculate pension
cost was not changed from the level shown in the table above.  The plans'
funded status at December 31, 1994 was calculated using these revised
rates.

  Plan assets are composed primarily of corporate equity, guaranteed
investment contracts, debt securities, and cash equivalents.

2.Postretirement benefit plans other than pensions

  In 1993, SFAS No. 106, "Employer's Accounting for Postretirement
Benefits Other than Pensions" (PBOPs) went into effect.  The NEES
subsidiaries provide health care and life insurance coverage to eligible
retired employees.  Eligibility is based on certain age and length of
service requirements and in some cases retirees must contribute to the
cost of their coverage.
<PAGE>
The total cost of PBOPs for 1994 and 1993 includes the following
components:

Year ended December 31 (thousands of dollars)   1994     1993
                                         ----------   ----------

Service cost-benefits earned during the period$ 8,575 $ 8,160
Plus (less):
Interest cost on the accumulated benefit
  obligation                              27,813       30,457
Return on plan assets at expected long-term
  rate                                    (7,821)      (5,089)
Amortization                              18,273       18,418
                                         -------      -------
  Net postretirement benefit cost        $46,840      $51,946
                                         -------      -------
  Actual return on plan assets           $   185      $ 5,249


The following table sets forth benefits earned and the plans' funded
status:

At December 31 (millions of dollars)        1994         1993
                                         ----------   ----------

Accumulated postretirement benefit obligation:
Retirees                                    $226         $249
Fully eligible active plan participants       42           23
Other active plan participants                95          130
                                           -----        -----
  Total benefits earned                      363          402
Unrecognized transition obligation          (331)        (350)
Net gain (loss) not yet recognized            43           (7)
                                           -----        -----
                                              75           45

Plan assets at fair value                    109           86
Prepaid postretirement benefit costs
recorded on books                           $ 34         $ 41


                                             1995   1994   1993
                                            ------ ------ ------
Assumptions to determine postretirement
benefit cost:
Discount rate                               8.25%  7.25%  8.25%
Expected long-term rate of return on assets 8.50%  8.50%  8.50%
Health care cost rate - 1994 and 1993         -   11.00% 12.00%
Health care cost rate - 1995 to 2004        8.50%  8.50%  9.50%
Health care cost rate - 2005 and beyond     6.25%  6.25%  7.25%

The plans' funded status at December 31, 1994 and 1993 presented above was
calculated using the assumed rates in effect for 1995 and 1994, respectively.

The health care cost trend rate assumption has a significant effect on the
amounts reported.  Increasing the assumed rates by 1 percent in each year
would increase the accumulated postretirement benefit obligation as of
December 31, 1994 by approximately $54 million and the net periodic cost for
the year 1994 by approximately $7 million.

The NEES subsidiaries fund the annual tax deductible contributions.  Plan
assets are invested in equity and debt securities and cash equivalents.

Prior to 1993, NEES subsidiaries recorded the cost of PBOPs when paid. 
These costs amounted to approximately $13 million in 1992. Each of the NEES
subsidiaries has been permitted to recover amounts on either a current and/or
deferred basis, which are expected to at least equal the amounts calculated in
accordance with this new accounting standard.  Adoption of this new accounting
standard did not have a significant impact on net income.
<PAGE>
3.1993 Early retirement and special severance programs

In February 1993, NEES subsidiary companies offered a voluntary early
retirement program to non-union employees who were at least 55 years old with
10 years of service.  This program was part of an organizational review with
the goal of streamlining operations and reducing the work force.  The early
retirement offer was accepted by 344 employees.  A special severance program
was also announced in February 1993 for employees affected by the
organizational review, but who were not eligible for, or did not accept, the
early retirement offer.  NEES subsidiaries recorded in the first quarter a
one-time charge to 1993 earnings of approximately $18 million, after tax ($28
million, before tax), to reflect the cost of the early retirement and special
severance programs which consisted principally of pension benefits.

Note G - Short-term borrowings

At December 31, 1994, NEES and its consolidated subsidiaries had lines of
credit and standby bond purchase facilities with banks totaling $663 million. 
These lines and facilities were used at December 31, 1994 for $2 million of
direct borrowings, and for liquidity support for $232 million of commercial
paper borrowings and $342 million of NEP mortgage bonds in tax-exempt
commercial paper mode (see Note H).  Fees are paid on the lines and facilities
in lieu of compensating balances.  The weighted average rate on outstanding
short-term borrowings was 6.1 percent at December 31, 1994. The fair value of
the NEES subsidiaries' short-term debt equals carrying value.

Note H - Long-term debt

Substantially all the properties of NEP, Massachusetts Electric, and
Narragansett are subject to the lien of mortgage indentures under which
mortgage bonds have been issued.

The aggregate payments to retire maturing long-term debt are as follows:

(thousands of dollars)      1995    1996    1997    1998    1999
                         ------- --------------- -------- -------

Maturing long-term debt $35,000$10,000 $ 65,500$ 60,000 $33,000
Mandatory prepayments:
Hydro-Transmission Companies11,52011,520 11,520  11,520  11,520
Granite State Electric Company3,4001,000
NEEI                     16,000 75,000   75,000  50,000
                        -------------- ---------------- -------
  Total                 $65,920$97,520 $152,020$121,520 $44,520


The terms of $342 million of variable rate pollution control revenue bonds
collateralized by NEP mortgage bonds require NEP to reacquire the bonds under
certain limited circumstances.  At December 31, 1994, interest rates on NEP's
variable rate bonds ranged from 3.30 percent to 5.60 percent.  Also, at
December 31, 1994, interest rates on NEEI's debt ranged from 5.94 percent to
7.00 percent.  NEP and the retail subsidiaries have issued $56 million of
long-term debt to date in 1995 at interest rates ranging from 7.79 percent to
8.45 percent.

At December 31, 1994, the NEES subsidiaries' long-term debt had a carrying
value of approximately $1,586,000,000 and had a fair value of approximately
$1,555,000,000.  To estimate fair value, the carrying amount was used for debt
that reprices frequently at market rates because the carrying amount is a
reasonable estimate of fair value.  For all other debt, the fair market value
of the NEES subsidiaries' long-term debt was estimated based on the quoted
prices for similar issues or on the current rates offered to the NEES
companies for debt of the same remaining maturity.
<PAGE>
Report of Management

The management of New England Electric System is responsible for the
integrity of the consolidated financial statements included in this annual
report.  The financial statements were prepared in accordance with generally
accepted accounting principles using management's informed best estimates and
judgments where appropriate to fairly present the financial condition of the
NEES companies and their results of operations.  The information included
elsewhere in this report is consistent with the financial statements.

The NEES companies maintain an accounting system and system of internal
controls which are designed to provide reasonable assurance as to the
reliability of the financial records, the protection of assets, and the
prevention of any material misstatement of the financial statements.  The NEES
companies' accounting controls have been designed to provide reasonable
assurance that errors or irregularities, which could be material to the
financial statements, are prevented or detected by employees within a timely
period as they perform their assigned functions. The NEES companies' internal
auditing staff independently assesses the effectiveness of internal controls
and recommends improvements when appropriate.

Coopers & Lybrand L.L.P., the NEES companies' independent accountants, are
engaged to audit and express their opinion on the financial statements.  Their
audit includes a review of internal controls to the extent required by
generally accepted auditing standards.

The Audit Committee, composed solely of outside directors, meets
periodically with management, the internal auditor, and the independent
accountants to ensure that each is carrying out its responsibilities and to
discuss auditing, internal accounting control, and financial reporting
matters.  Both the internal auditor and the independent accountants have free
access to the Audit Committee, without management present, to discuss the
results of their audit work.

/s/ John W. Rowe                     /s/ Alfred D. Houston

John W. Rowe                         Alfred D. Houston
President and                        Executive Vice President
Chief Executive Officer              and Chief Financial Officer

Report of Independent Accountants

To the Board of Directors and Shareholders of New England Electric System:

We have audited the accompanying consolidated balance sheets and
consolidated statements of capitalization of New England Electric System and
subsidiaries (the Company) as of December 31, 1994 and 1993 and the related
consolidated statements of income, retained earnings and cash flows for each
of the three years in the period ended December 31, 1994.  These financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of the Company
as of December 31, 1994 and 1993, and the consolidated results of its
operations and its cash flows for each of the three years in the period ended
December 31, 1994, in conformity with generally accepted accounting
principles.

Boston, Massachusetts                           /s/ COOPERS & LYBRAND L.L.P.
February 27, 1995
<PAGE>
<TABLE>
<CAPTION>
Shareholder Information

New England Electric System
common shares



                          1994                    1993
                 ---------------------------------------------------
                    Price range           Price range
                 ----------------Dividend---------------Dividend
                  High    Low   declared High     Low  declared
                 -------------- --------------- ---------------
<S>              <C>    <C>     <C>     <C>     <C>    <C>

First quarter    $39    $35-1/8 $.56    $42-1/4 $36-7/8  $.54
Second quarter   $37-5/8$31-1/2 $.57-1/2$42-7/8 $39-3/8  $.56
Third quarter    $34    $28-7/8 $.57-1/2$43-3/8 $40-3/4  $.56
Fourth quarter   $32 7/8$29 1/2 $.57 1/2$42     $37      $.56
</TABLE> 

The total number of shareholders at December 31, 1994 was 54,593.

Selected quarterly financial information (unaudited)

<TABLE> 
<CAPTION> 

(thousands of dollars)  1st quarter  2nd quarter 3rd quarter4th quarter*
                        -----------  ----------  ----------------------
<S>                     <C>          <C>         <C>       <C> 
1994
Operating revenue        $576,906   $517,078     $591,633   $557,412
Operating income         $ 91,862   $ 57,716     $ 84,354   $ 62,564
Net income               $ 69,273   $ 33,584     $ 58,851   $ 37,718
Net income per average share$   1.07$    .51     $    .91   $    .58

1993
Operating revenue        $579,490   $518,136     $576,644   $559,708
Operating income         $ 80,711   $ 46,046     $ 82,498   $ 93,688
Net income               $ 53,586    $19,146     $ 55,531   $ 61,960
Net income per average share$    .82$    .30     $    .85   $    .96

<FN>
*See Notes A-2 and E-3 for discussion of items that increased 1993 fourth quarter
 earnings.
</FN>
</TABLE>

Shareholder services

 Shareholders may direct questions or acquire additional information about
shareholder records, quarterly dividend payments, or address changes by
contacting a shareholder services representative.  The following services are
available to shareholders who have shares registered in their own name: direct
deposit of dividends, automatic investments, dividend reinvestment, and
safekeeping of certificated shares.

New England Electric System
Shareholder Services Department
Post Office Box 770
Westborough, Massachusetts 01581-0770
Toll-Free Number: 1-800-466-7215
Local Number: 508-389-2699


Dividends on common shares

Dividends are generally payable on the first business day of January, April,
July, and October.
<PAGE>
Transfer agent

Questions about the transfer of certificate shares should be directed to: 

Bank of Boston, Transfer Processing
Post Office Box 644, Mail Stop 45-01-05
Boston, Massachusetts 02102-0644
617-575-3120


Stock exchange listings

New York Stock Exchange
Boston Stock Exchange

Trading symbol

NES

Annual meeting notice

The annual meeting of New England Electric System will be held at Lowell
Memorial Auditorium, Lowell, Massachusetts, on April 25, 1995, at 10:30 a.m.

Form 10K and Statistical Report

Copies of the annual report on Form 10K to the Securities and Exchange
Commission and a Statistical Report for 1994 can be obtained, free of charge,
by writing to:

New England Electric System
Investor Relations
25 Research Drive
Westborough, Massachusetts 01582

The name "New England Electric System" means the trustee or trustees for the
time being (as trustee or trustees but not personally) under an Agreement and
Declaration of Trust dated January 2, 1926, as amended, which is hereby
referred to, and a copy of which, as amended, has been filed with the
Secretary of The Commonwealth of Massachusetts.  Any agreement, obligation, or
liability made, entered into, or incurred by or on behalf of New England
Electric System binds only its trust estate, and no shareholder, director,
trustee, officer, or agent thereof assumes or shall be held to any liability
therefor.

This report is not to be considered as an offer to sell or buy or solicitation
of an offer to sell or buy any security.

<PAGE>
System Directors
As of December 31, 1994

Joan T. Bok
Chairman of the Board
New England Electric System
Westborough, Massachusetts

Corporate Responsibility Committee
Executive Committee


Paul L. Joskow
Professor of Economics and Management
Massachusetts Institute of Technology
Cambridge, Massachusetts

Audit Committee


John M. Kucharski
Chairman, President, and Chief Executive Officer
EG&G, Inc.
Wellesley, Massachusetts

Compensation Committee


Edward H. Ladd
Chairman
Standish, Ayer & Wood, Inc., Investment counselors
Boston, Massachusetts

Executive Committee


Joshua A. McClure
Former President
American Custom Kitchens, Inc.
Providence, Rhode Island

Corporate Responsibility Committee


Malcolm McLane
Of Counsel
Orr & Reno, P.A., Attorneys
Concord, New Hampshire

Audit Committee


Felix A. Mirando, Jr.
Private investor
Osterville, Massachusetts

Compensation Committee


John W. Rowe
President and Chief Executive Officer
New England Electric System
Westborough, Massachusetts

Corporate Responsibility Committee
Executive Committee

<PAGE>
George M. Sage
President and Treasurer
Bonanza Bus Lines, Inc.
Providence, Rhode Island

Compensation Committee
Executive Committee


Charles E. Soule
President and Chief Executive Officer
Paul Revere Insurance Group
Worcester, Massachusetts

Audit Committee


Anne Wexler
Chairman
The Wexler Group, Management consultants
Washington, D. C.

Corporate Responsibility Committee
Executive Committee


James Q. Wilson
Professor of Management
University of California at Los Angeles

Corporate Responsibility Committee


James R. Winoker
Chief Executive Officer
Belvoir Properties, Inc.,
Providence, Rhode Island

Audit Committee
Compensation Committee


System Officers
As of December 31, 1994

John W. Rowe
President and Chief Executive Officer

Alfred D. Houston
Executive Vice President and Chief Financial Officer

Frederic E. Greenman
Senior Vice President, General Counsel, and Secretary

John W. Newsham
Vice President

Richard P. Sergel
Vice President

Jeffrey D. Tranen
Vice President

Michael E. Jesanis
Treasurer

<PAGE>
System Subsidiaries

Massachusetts Electric Company
25 Research Drive, Westborough, Massachusetts 01582
John H. Dickson, President

The Narragansett Electric Company
280 Melrose Street, Providence, Rhode Island 02901
Robert L. McCabe, President

Granite State Electric Company
407 Miracle Mile, Suite 1, Lebanon, New Hampshire 03766
Lydia M. Pastuszek, President

New England Power Company
25 Research Drive, Westborough, Massachusetts 01582

Narragansett Energy Resources Company
280 Melrose Street, Providence, Rhode Island 02901

New England Electric Resources, Inc.
25 Research Drive, Westborough, Massachusetts 01582
John L. Levett, President

New England Electric Transmission Corporation
407 Miracle Mile, Suite 1, Lebanon, New Hampshire 03766

New England Energy Incorporated
25 Research Drive, Westborough, Massachusetts 01582

New England Hydro-Transmission Corporation 
407 Miracle Mile, Suite 1, Lebanon, New Hampshire 03766

New England Hydro-Transmission Electric Company, Inc.
25 Research Drive, Westborough, Massachusetts 01582

New England Power Service Company
25 Research Drive, Westborough, Massachusetts 01582


[LOGO OF RECYCLED PAPER APPEARS HERE]  
<PAGE>

New England Electric System
25 Research Drive
Westborough, Massachusetts 01582
Telephone 508-366-9011

<PAGE>
Appendix of Graphic and Image Material Appearing in New England
Electric System 1994 Annual Report

1. The cover contains images of a canoe, a pen, a mortarboard,
   and a lighthouse.

2. Foldout inside cover contains a map of New England and
   indicates service areas and generating facilities.

3. The financial highlights page contains a graph comparing
   1994 Return on Equity percentages for New England Electric
   System 12.7%, the median of U.S. Electric Utilities 11.4%,
   and the median of New England/New York Electric Utilities
   11.04%.

4. Pictures of Joan T. Bok, Chairman of the Board, and John W.
   Rowe, President and Chief Executive Officer, appear on the
   pages of the letter to shareholders.

5. A picture of a mortarboard and a picture of Douglas Smith,
   senior technical representative, appear in the Customer
   Focus section.

6. A picture of a lighthouse and a picture of Paul Stasiuk,
   senior analyst, appear in the Competitive Marketplace
   section.

7. A picture of a canoe and a picture of Paula Hamel, senior
   environmental engineer, appear in the Environment section.

8. A picture of a fountain pen and a picture of Masheed Hegi,
   consulting engineer, appear in the New Rules section.

9. The following graphs appear in the Financial Review Section:

   a.   Earnings per average share:  $2.77 in 1991, $2.85 in
        1992, $2.93 in 1993, and $3.07 in 1994.

   b.   The annual rate of dividends declared per share:  $2.08
        in 1991, $2.16 in 1992, $2.24 in 1993, and $2.30 in
        1994.

   c.   Percentage growth in kilowatt hour sales to ultimate
        customers:  negative 1.2% in 1991, 0.4% in 1992, 1.4%
        in 1993, and 1.6% in 1994.

   d.   Customers served per employee:  227 in 1991, 236 in
        1992, 259 in 1993, and 261 in 1994.

   e.   1994 New England Electric System energy mix:  31% coal,
        10% oil, 19% nuclear, 12% hydro, 6% renewables, and 16%
        gas.
<PAGE>
   f.   1994 Distribution of Revenue:  24% Fuel, 9% Purchased
        Power (excluding fuel), 11% Wages and Benefits, 18%
        other O&M, 13% Depreciation and Amortization, 11%
        Taxes, 5% Interest and Preferred Dividends, 9% Earnings
        - Common Shares.

   g.   1994 Revenue by Sales Classification:  43% residential,
        32% small and medium commercial and industrial, 20%
        large commercial and industrial with SED contracts, and
        5% large commercial and industrial without SED
        contracts.

   h.   Diverse Regulation - percent of 1994 electric revenue: 
        73% Federal Energy Regulatory Commission, 19%
        Massachusetts, 7% Rhode Island, and 1% New Hampshire.



<PAGE>
                      POWER OF ATTORNEY
   Each of the undersigned directors of New England Electric
System (the "Company"), individually as a director of the
Company, hereby constitutes and appoints John G. Cochrane, Thomas
F. Killeen, and Geraldine M. Zipser, individually, as attorney-
in-fact to execute on behalf of the undersigned the Company's
annual report on Form 10-K for the year ended December 31, 1994,
to be filed with the Securities and Exchange Commission, and to
execute any appropriate amendment or amendments thereto as may be
required by law.
Dated this 28th day of February, 1995.

s/ Joan T. Bok                        s/ John W. Rowe

__________________________            _________________________
Joan T. Bok                           John W. Rowe

s/ Paul L. Joskow                     s/ George M. Sage

__________________________            _________________________
Paul L. Joskow                        George M. Sage

                                      s/ Charles E. Soule

__________________________            _________________________
John M. Kucharski                     Charles E. Soule

s/ Edward H. Ladd                     s/ Anne Wexler

__________________________            _________________________
Edward H. Ladd                        Anne Wexler

s/Joshua A. McClure

__________________________            _________________________
Joshua A. McClure                     James Q. Wilson

s/ Malcolm McLane                     s/ James R. Winoker

__________________________            _________________________
Malcolm McLane                        James R. Winoker

_________________________
Felix A. Mirando, Jr.


WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<PAGE>
<ARTICLE>     UT
<MULTIPLIER>  1,000
       
<S>                                       <C>           <C>
<FISCAL-YEAR-END>                 DEC-31-1994   DEC-31-1993
<PERIOD-END>                      DEC-31-1994   DEC-31-1993
<PERIOD-TYPE>                          12-MOS        12-MOS
<BOOK-VALUE>                         PER-BOOK      PER-BOOK
<TOTAL-NET-UTILITY-PLANT>           3,716,721     3,482,501
<OTHER-PROPERTY-AND-INVEST>           423,713       455,127
<TOTAL-CURRENT-ASSETS>                525,723       464,614
<TOTAL-DEFERRED-CHARGES>              418,684  <F1> 393,636 <F1>
<OTHER-ASSETS>                                        0               0
<TOTAL-ASSETS>                                5,084,841       4,795,878
<COMMON>                                         64,970          64,970
<CAPITAL-SURPLUS-PAID-IN>                       736,823         736,823
<RETAINED-EARNINGS>                             779,045         728,075
<TOTAL-COMMON-STOCKHOLDERS-EQ>                1,580,838       1,529,868
                                 0               0
                                     147,016  <F2>   147,528  <F2>
<LONG-TERM-DEBT-NET>                          1,520,488       1,511,589
<SHORT-TERM-NOTES>                              233,970  <F3>    71,775
<LONG-TERM-NOTES-PAYABLE>                             0               0
<COMMERCIAL-PAPER-OBLIGATIONS>                        0               0
<LONG-TERM-DEBT-CURRENT-PORT>                    65,920          12,920
                             0               0
<CAPITAL-LEASE-OBLIGATIONS>                           0               0
<LEASES-CURRENT>                                      0               0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                1,536,609       1,522,198
<TOT-CAPITALIZATION-AND-LIAB>                 5,084,841       4,795,878
<GROSS-OPERATING-REVENUE>                     2,243,029       2,233,978
<INCOME-TAX-EXPENSE>                            128,257         121,124
<OTHER-OPERATING-EXPENSES>                    1,818,276       1,809,911
<TOTAL-OPERATING-EXPENSES>                    1,946,533       1,931,035
<OPERATING-INCOME-LOSS>                         296,496         302,943
<OTHER-INCOME-NET>                               16,071          13,657
<INCOME-BEFORE-INTEREST-EXPEN>                  312,567         316,600
<TOTAL-INTEREST-EXPENSE>                         97,005         107,770
<NET-INCOME>                                    199,426         190,223
                       8,697  <F2>    10,585  <F2>
<EARNINGS-AVAILABLE-FOR-COMM>                   199,426         188,176
<COMMON-STOCK-DIVIDENDS>                        148,456         144,233
<TOTAL-INTEREST-ON-BONDS>                        93,500         100,777
<CASH-FLOW-OPERATIONS>                          417,966         498,651
<EPS-PRIMARY>                                     $3.07           $2.93
<EPS-DILUTED>                                     $3.07           $2.93
<FN>
<F1> Total deferred charges includes other assets and accrued Yankee Atomic costs.
<F2> Preferred stock reflects preferred stock of subsidiaries.  Preferred stock dividends reflect preferred stock dividends of
     subsidiaries.
<F3> Short-term notes includes commercial paper obligations.
</FN>
        


<PAGE>
                                                                 Exhibit 10(e)

                          MEMORANDUM OF UNDERSTANDING

      WHEREAS, New England Power Company (NEP) provides all
requirements electric service at wholesale to its retail
affiliates, Massachusetts Electric Company, The Narragansett
Electric Company, and Granite State Electric Company (the NEES
Retail Companies) operating in the respective states of
Massachusetts, Rhode Island, and New Hampshire;
      WHEREAS, the Massachusetts Department of Public Utilities, the
Rhode Island Public Utilities Commission, and the New Hampshire
Public Utilities Commission regulate the retail rates of the NEES
Retail Companies, which retail rates include wholesale purchased
power costs paid to NEP under wholesale rates regulated by the
Federal Energy Regulatory Commission;
      WHEREAS, NEP's cost of providing service and wholesale rates
are affected by the new resources that NEP adds to meet the
electricity requirements of retail customers in Massachusetts,
Rhode Island, and New Hampshire;
      WHEREAS, the State Commissions have in place independent
processes through which they review the resource plans and
decisions by NEP prior to the time that those decisions are
reflected in wholesale rates to the NEES Retail Companies; and
      WHEREAS, the State Commissions, the NEES Retail Companies, and
NEP believe that plans and resource decisions can be implemented
most effectively under a coordinated, consensual, and consistent
process of review;
      NOW THEREFORE, NEP and the NEES Retail Companies commit to do
the following:
<PAGE>
I.    Definitions.
      As used in this Memorandum:
      (A)   "Regional Integrated Resource Plan" means a fifteen-year,
            system wide resource plan filed by NEP and each NEES
            Retail Company with each respective State Commission that
            includes:  (1) a forecast of demands and kilowatthour
            usage by retail customers; (2) an inventory of existing
            resources; (3) an identification of additional resource
            needs; (4) a projection of the amount of capacity to be
            added through Significant New Supply Side Commitments and
            other supply side resources that are not Significant New
            Supply Side Commitments; (5) a projection of demand side
            resources expected to be developed over the planning
            horizon; (6) plans for compliance with new environmental
            laws, regulations, orders, or consent decrees before
            courts or regulatory agencies at existing units involving
            significant expenditures, including NEP's proposals to
            achieve compliance with the regulatory requirements under
            the Clean Air Act Amendments of 1990 at its eight units
            at the Salem Harbor and Brayton Point Stations and an
            evaluation of those proposals against other alternatives
            in the market; (7) a two-year implementation plan
            designed to detail how the Regional Integrated Resource
            Plan will be developed and implemented in the first two
            years; and (8) any other information required to be filed
<PAGE>
            with the State Commission under state law or State
            Commission regulation.
      (B)   "Significant New Supply Side Commitment" means a
            commitment to either (1) a new contract with a power
            supplier ("Purchased Power Contract") or (2) a new
            generating project proposed by NEP that is incorporated
            in a unit power contract with the NEES Retail Companies
            pursuant to Paragraph III ("NEP Unit Power Contract"),
            which commitment:  (a) is executed or whose construction
            will commence after the Regional Integrated Resource Plan
            is filed; (b) extends for a period of three years or
            longer; (c) involves the purchase of an entitlement in at
            least 30 megawatts of additional capacity or requires the
            construction of a new generating unit having a total
            capacity greater than 30 megawatts; and (d) is intended
            to serve the electricity requirements of the NEES retail
            companies.
      (C)   "FERC" means the Federal Energy Regulatory Commission.
      (D)   "State Commission" means the Massachusetts Department of
            Public Utilities, New Hampshire Public Utilities
            Commission, and Rhode Island Public Utilities Commission
            together with any other agency or agencies that are
            authorized under state law to receive or review utility
            forecasts and plans in Massachusetts, New Hampshire, and
            Rhode Island.
<PAGE>
      (E)   "All Requirements Tariff" means FERC Electric Tariff,
            Original Volume Number 1 of New England Power Company
            under which NEP makes all-requirements sales to the NEES
            Retail Companies and other wholesale customers.

II.   Coordinated State Review of the Regional Integrated Resource
      Plans for the NEES Companies.

      (A)   NEP and each NEES Retail Company shall jointly and
            concurrently file at least once every two years a
            Regional Integrated Resource Plan with each NEES Retail
            Company's respective State Commission.
      (B)   Each State Commission will review the Regional Integrated
            Resource Plan in accordance with state law.
      (C)   Within 30 days following either (1) the completion of
            reviews or the receipt of rulings by all State
            Commissions on the Regional Integrated Resource Plan
            filing or (2) one year following the filing of the
            Regional Integrated Resource Plan, whichever occurs
            first, NEP and the NEES Retail Companies shall file a
            compliance plan which shall:
                  (a) notify all State Commissions that the rulings
                  on the Regional Integrated Resource Plans are
                  consistent; or
                  (b) notify all State Commissions that the rulings
                  on the Regional Integrated Resource Plan are
                  inconsistent, identify all such inconsistencies,
                  propose a resolution designed to reconcile the 
<PAGE>
                  inconsistencies, and request a joint hearing before
                  the State Commissions on the compliance filing.
      (D)   The State Commissions shall have the opportunity to
            supplement or revise their rulings in response to the
            compliance plan under Paragraph II.(C) by acting within
            90 days of the request.

III.  State Commission Review of Significant New Supply Side
      Commitments.

      (A)   On or before its next general wholesale rate filing, NEP
            shall file with FERC amendments to its All Requirements
            Tariff requiring:  (1) all Significant New Supply Side
            Commitments, wherever located, to be made initially by
            the NEES Retail Companies, subject to review by their
            respective State Commissions under Paragraph III.(B), and
            conditioned upon a successful completion of that review,
            and (2) all Significant New Supply Side Commitments
            remaining after state review to be assigned by the NEES
            Retail Companies to NEP under Paragraph III.(C).
      (B)   The NEES Retail Companies shall execute all Purchased
            Power Contracts that represent Significant New Supply
            Side Commitments and all such contracts shall include a
            provision requiring an assignment to NEP in accordance
            with the terms of Paragraph III.(C).  In addition, the
            NEES Retail Companies shall sign NEP Unit Power Contracts
            for all projects constructed and owned by NEP that
            represent Significant New Supply Side Commitments under
            which NEP's rate recovery of appropriate project costs 
<PAGE>
            will be through its All Requirements Tariff.  The NEES
            Retail Companies shall file each of these Significant New
            Supply Side Commitments with their respective State
            Commissions before the Significant New Supply Side
            Commitment becomes effective.  Each State Commission
            shall have 90 days to review the Significant New Supply
            Side Commitment; provided, however, that any State
            Commission may extend the review period for itself and
            all other State Commissions for up to an additional 30
            days by issuing a notice or order extending the review
            period.  If during the review period, as it may be
            extended, any State Commission, acting pursuant to state
            law and subject to appellate review, objects to the
            Significant New Supply Side Commitment or any of its
            terms, then the Significant New Supply Side Commitment
            shall be rendered null and void, and NEP and all NEES
            Retail Companies shall be precluded from going forward
            with the Significant New Supply Side Commitment.
      (C)   If no State Commission objects to a Significant New
            Supply Side Commitment within the review period, the
            Significant New Supply Side Commitment shall become
            effective in accordance with its terms.  If the
            Significant New Supply Side Commitment is a Purchased
            Power Contract, the NEES Retail Companies shall assign it
            to NEP, and if the Significant New Supply Side Commitment
            is a NEP Unit Power Contract, NEP may proceed with the
            project's development.
<PAGE>
      (D)   If after the date this Memorandum is executed:
            (1)   A NEES Retail Company terminates all or any part of
                  its purchases under the All-Requirements Tariff; or
            (2)   A new law, rule, or order promulgated by a
                  legislature, court, regulatory agency or other
                  lawful authority limits the right of any NEES
                  Retail Company to be the exclusive seller of
                  electricity at retail within its current franchise
                  territory; or
            (3)   A new law, rule, or order promulgated by a
                  legislature, court, regulatory body or other lawful
                  authority limits NEP's right to make sales to any
                  NEES Retail Company under the All-Requirements
                  Tariff at prices established using NEP's reasonable
                  and prudent cost of providing service as determined
                  by FERC,
            then the costs that NEP has incurred to serve that NEES
            Retail Company shall be allocated to and paid by that
            NEES Retail Company and not allocated to or paid by any
            other NEES Retail Company.
      (E)   The procedures established in this Section do not
            represent in any way a preapproval process for the rate
            recovery by NEP of the costs associated with the
            Significant New Supply Side Commitment, and no action or
            failure to object by a State Commission shall bind the
            State Commission in any way in any future wholesale rate
            proceeding before the FERC in which NEP seeks rate 
<PAGE>
            recovery of the costs associated with the Significant New
            Supply Side Commitment.  Specifically, failure to object
            to a Significant New Supply Side Commitment shall not
            preclude the State Commission from arguing to FERC in a
            later wholesale rate proceeding that NEP's entry into the
            Significant New Supply Side Commitment was unreasonable
            or imprudent.
      (F)   The procedures set forth in this Section shall apply only
            to the development of Significant New Supply Side
            Commitments.  Nothing in this Memorandum shall restrict
            or limit the rights or management discretion of NEP or
            the NEES Retail Companies to operate and manage their
            existing resources and the Significant New Supply Side
            Commitments that become effective or are developed
            following the State Commission reviews under this
            Memorandum, provided, however, that nothing in this
            Memorandum shall affect the existing authority of FERC,
            or the State Commissions with rate jurisdiction over
            reassigned resources, to determine following an
            investigation in which interested persons are permitted
            to intervene whether the costs incurred are appropriately
            recovered in jurisdictional rates.  Significant New
            Supply Side Commitments shall not include investments or
            improvements associated with:  (1) the ongoing operation
            or management of existing units and the Significant New
            Supply Side Commitments that have been developed under
            this Memorandum; or (2) compliance with environmental 
<PAGE>
            laws, regulations, orders, or consent decrees before
            courts or regulatory agencies.  The Manchester Street
            Repowering Project, the replacement of units at the
            Vernon Hydro Station, and purchased power contracts made
            prior to the effective date of this Agreement are
            committed resources and shall not be included in the
            definition of a Significant New Supply Side Commitment
            and shall not be subject to the procedures set forth in
            this Memorandum, provided, however, that all contracts
            executed as a result of NEP's request for proposals dated
            December 17, 1991 (the Green RFP) shall be treated as
            Significant New Supply Side Commitments and shall be
            subject to the procedures set forth in this Memorandum.
IV.   Conservation and Load Management Programs.
      (A)   In an Offer of Partial Settlement filed with and approved
            by FERC in Docket Nos. ER 88-630-000 et al. (the W-10
            Partial Settlement), NEP agreed to cease wholesale rate
            recovery of Nondispatchable Program Costs associated with
            conservation and load management (C&LM) programs
            "whenever a state commission includes Nondispatchable
            Program Costs of that affiliate in retail rates."  (W-10
            Partial Settlement, II.E.3.).  NEP also reserved its
            right to seek recovery "in wholesale rates for any
            expenditures related to C&LM . . . incurred on or after
            January 1, 1993."  (Id at II.E.5.).  Following the
            approval of the W-10 Partial Settlement, each of the
            State Commissions has included the Nondispatchable 
<PAGE>
            Program Costs of its respective NEES Retail Company in
            retail rates and NEP hereby waives its right under
            Section II.E.5 of the W-10 Partial Settlement to seek
            recovery of Nondispatchable Program Costs in wholesale
            rates during the effective period of this Memorandum of
            Understanding.  Nothing in this Memorandum shall affect
            or restrict NEP's ability to seek recovery of Planning
            and Dispatchable Program Costs in wholesale rates or
            prevent the reallocation of these costs back to the NEES
            Retail Companies, provided, however, that if NEP seeks to
            recover these costs, NEP will continue its practice of
            filing all relevant cost recovery information with the
            State Commissions at the same time that it files this
            information with FERC.  For purposes of this Memorandum,
            "Planning and Dispatchable Program Costs" and
            "Nondispatchable Program Costs" shall have the same
            meanings as in the W-10 Partial Settlement (II.D.1. and
            2.).
      (B)   NEP agrees to make available to each State Commission
            information, data, and analysis necessary to establish
            the cost effectiveness of each NEES Retail Company's C&LM
            program when that program is evaluated from the
            perspective of the integrated NEES System based on NEP's
            marginal costs of providing electricity supplies in the
            context of the integrated, least cost resource plan, as
            well as from the perspective of the NEES Retail Companies
            based on NEP's wholesale rate.
<PAGE>
V.    Term of Memorandum.
      The Term of this Memorandum shall commence when each State
Commission has approved this Agreement and FERC has approved NEP's
filing under Paragraph III.(A), and shall continue for the life of
any Significant New Supply Side Commitment that has become
effective under this Memorandum, provided, however, that NEP or any
NEES Retail Company may terminate their obligations to continue the
contracting and filing procedure for future Significant Supply Side
Commitments under Paragraph III, and NEP may rescind the
modifications to its All-Requirements Tariff made pursuant to
Paragraph III(A) by giving two years written notice to each State
Commission.  Notwithstanding the foregoing, NEP or any NEES Retail
Company may immediately terminate such obligations and rescind such
modifications if the following conditions are no longer met:
      (A)   All Significant New Supply Side Commitments, all
            contracts with qualifying facilities wherever they are
            located, and all other purchases from any supply side
            resource having a capacity greater than one megawatt are
            assigned to NEP by the NEES Retail Companies except for
            any qualifying facilities signed by Massachusetts
            Electric Company pursuant to the October 21, 1991 Offer
            of Settlement approved in Docket Nos. E.F.S.C. 91-24 and
            D.P.U. 91-114;
      (B)   An exemption for NEP and Massachusetts Electric Company
            from the Massachusetts Integrated Resource Management
            regulations set forth in 220 C.M.R. 10.00 et seq. is
            granted and remains in effect, and the review of 
<PAGE>
            Significant New Supply Side Commitments under this
            Memorandum is the exclusive procedure for the prior
            review of Significant New Supply Side Commitments by
            State Commissions other than any further reviews that may
            be required by environmental and siting laws within the
            state in which the project is to be located or;
      (C)   Nondispatchable Program Costs are recovered in retail
            rates, and the State Commissions recognize as reasonable
            and appropriate all conservation and load management
            commitments made by or to other State Commissions when
            reviewing the Regional Integrated Resource Plans that are
            filed under Section I.B.

Granite State Electric Company             Massachusetts Electric Company

s/Lydia M. Pastuszek                       s/John H. Dickson
                                                                         
By: Lydia M. Pastuszek                     By: John H. Dickson
Title: President                           Title: President


New England Power Company      The Narragansett Electric Company

s/Jeffrey D. Tranen                  s/Robert L. McCabe
                                                                  
By: Jeffrey D. Tranen          By: Robert L. McCabe
Title: President                   Title: President

DATE: July 21, 1993



<PAGE>
                                                                       Exhibit 10(l)

                                                                           1995 FORM
                          NEW ENGLAND POWER SERVICE COMPANY
                                  25 Research Drive
                          Westborough, Massachusetts 01582

                                  SERVICE CONTRACT

                                                      December 30, 1994

Company
Address

      New England Power Service Company (hereinafter called Service
Company) is a company engaged primarily in the rendering of services to
companies in the New England Electric System holding-company system. 
The organization, conduct of business and method of cost allocation of
the Service Company are designed to meet the requirements of Section 13
under the Public Utility Holding Company Act of 1935 and the rules and
regulations promulgated thereunder to the end that services performed by
the Service Company for said associate companies will be rendered to
them at cost, fairly and equitably allocated.  Services will be rendered
by Service Company only upon receipt from time to time of specific or
general request therefor.  Said requests may always be modified or
cancelled by you at your discretion.  The parties hereto agree as
follows:

      1.    The Service Company agrees to furnish you upon the terms and
conditions herein set forth such of the services described in Schedule
1 hereto as you may from time to time request.  Service Company will
also furnish, if available, such services not described in Schedule 1 as
you may request.  Notwithstanding the foregoing the Service Company
shall not furnish under this agreement any engineering, construction, or
maintenance services for a nuclear generating plant.

      2.    The Service Company has and will maintain a staff trained and
experienced in the engineering, construction, operation, maintenance and
management of public utility properties.  In addition to the services of
its own staff, Service Company will, after consultation with you
concerning services to be rendered pursuant to your request, arrange for
services of non-affiliated experts, consultants, accountants and
attorneys.

      3.    All of the services rendered under this agreement will be at
actual cost thereof.  Direct charges will be made for services where a
direct allocation of cost is possible.  The methods of determining such
costs and the allocation thereof are set forth in Schedule II hereto. 
These methods are reviewed annually and more frequently, if appropriate. 
Such methods may be modified or changed by Service Company without the
necessity of an amendment of this agreement provided that in each
instance all services rendered hereunder will be at actual cost thereof,
fairly and equitably allocated, and all in accordance with the 
<PAGE>
requirements of the Public Utility Holding Company Act of 1935 and the
rules and regulations and orders thereunder.  You will be advised from
time to time of any material changes in such methods.

      4.    Bills will be rendered during the first week of each month
covering amounts due for the month calculated on an estimated basis
using the actual expenses incurred during the previous month.  This
estimated amount would be adjusted on the bill to be rendered during the
first week of the following month.  Any amount remaining unpaid after
fifteen days following receipt of the bill shall bear interest thereon
from the date of the bill at an annual rate of 2% above the lowest
interest rate then being charged by the First National Bank of Boston on
90 day commercial loans.  Services will be performed hereunder for not
more than one year commencing January 1, 1995, and continuing through
December 31, 1995, unless terminated at an earlier date by either party
giving thirty days' written notice to the other of such termination at
the end of any month.

      5.    This agreement will be subject to termination or modification
at any time to the extent its performance may conflict with any federal
or state law or any rule, regulation or order of a federal or state
regulatory body having jurisdiction.  The agreement shall be subject to
approval of any federal or state regulatory body whose approval is a
legal prerequisite to its execution and delivery or performance.


                                    NEW ENGLAND POWER SERVICE COMPANY


                                    By:                                      
                                            Treasurer

Accepted                            , 19    

                                                    

By                                               




<PAGE>
                                                                 Exhibit 10(y)

                              AMENDING AGREEMENT
                              ------------------

THIS AMENDING AGREEMENT dated as of the 29th day of October, 1993


BETWEEN:

                                    TRANSCANADA PIPELINES LIMITED
                                    a Canadian corporation
                                    ("TransCanada")

                                    AND

                                    NEW ENGLAND POWER COMPANY
                                    a Company incorporated under the laws
                                    of the State of Massachusetts
                                    ("Shipper")

WITNESSETH THAT:

            WHEREAS TransCanada and Shipper are parties to a Firm
Service Contract dated January 6, 1992 as amended (the "Firm
Service Contract"), which provides for the firm delivery of gas by
TransCanada to a point on the international border near Iroquois,
Ontario (the "Delivery Point"); and
            WHEREAS Shipper requested and TransCanada agreed, on the
terms and conditions set forth herein, to amend the volume of gas
to be transported under the Firm Service Contract for the period
between November 1, 1993 and October 31, 1994.
            NOW THEREFORE, in consideration of the mutual covenants
and agreements hereinafter set forth, and other good and valuable
consideration, the receipt and sufficiency of which is hereby
acknowledged, TransCanada and Shipper hereby agree as follows:
1.          Article II of the Firm Service Contract is deleted in its
entirety and the following is substituted therefor:
<PAGE>
"ARTICLE II - GAS TO BE TRANSPORTED
- -----------------------------------

2.1         Subject to the provisions of this Contract, the FS Toll 
Schedule,  the List of Tolls, and the General Terms and Conditions
referred to in Section 7.1 hereof, TransCanada shall provide
transportation service hereunder for Shipper in respect of a volume
of gas which, in any one day, from November 1, 1993 until October
31, 1994, shall not exceed 1406.6 10 3m3 and from November 1, 1994
until October 31, 2006, shall not exceed 1699.7 10 3m3 (the
"Contract Demand")."

2.          Subject to the amendments contained herein, the Firm
Service Contract is hereby ratified and confirmed.

                                    TRANSCANADA PIPELINES UNITED

                                     s/ H. Feldman
                              per                                     


                                     s/ S. S. G.
                              per                                     



                                    NEW ENGLAND POWER COMPANY

                                     s/ Jeffrey W. VanSant
                              per                                     


                                     s/ John F. Malley
                              per                                     



<PAGE>
                                                                 Exhibit 10(z)





                 TEMPORARY TRANSPORTATION CONTRACT ASSIGNMENT

THIS TEMPORARY ASSIGNMENT made effective as of the 27th day of
October, 1993

BETWEEN:                                  RENAISSANCE ENERGY LTD.
                                          ("Assignor")

                                          OF THE FIRST PART

                                          AND

                                          NEW ENGLAND POWER COMPANY
                                          ("Assignee")

                                          OF THE SECOND PART


WITNESSES THAT:

WHEREAS, TransCanada PipeLines Limited ("TransCanada") and Assignor
are parties to a Firm Service Contract for firm transportation
service to the Niagara, Ontario Delivery Point made as of November
1, 1993 (a copy of such contract made thereto to the date hereof
being attached hereto as Exhibit " I " and forming a part hereof
(said contract, being hereinafter called the "Contract"); and 

WHEREAS, Assignee has requested that Assignor assign part of
Assignor's rights and obligations as Shipper under the Contract and
Assignor has agreed to do so subject to the terms and conditions of
this Assignment.

NOW. THEREFORE. THIS AGREEMENT WITNESSES THAT in consideration of
the covenants and agreements herein set forth, the parties hereto
covenant and agree as follows:

1.          Subject to paragraph 6 herein, during the operative term
of this Assignment, Assignor does hereby grant, transfer, assign
and set over unto Assignee, and Assignee accepts from Assignor,
that portion of Assignor's service entitlement as shipper under the
Contract equal to 333.6 10 3m3 per day (the "Assigned Volume"),
together with the corresponding rights and obligations of Assignor
as shipper under the Contract.

2.          Subject to Paragraphs 6 and 8 herein, during the
operative term of this Assignment, Assignee hereby covenants and
agrees that it shall perform and observe the covenants and
obligations of Assignor as shipper contained in the Contract
insofar as they pertain to the Assigned Volume, to the same extent
as Assignee would be obligated so to do were Assignee a party to 
<PAGE>
the Contract, as shipper, with a service entitlement thereunder
equal to the Assigned Volume.

3.          This Assignment shall be in full force and effect as of
and from 08:00 hours on November 1, (the "Date of First Delivery")
(provided that, for the purposes of Assignee nominating service for
the Date of First Delivery, this Assignment shall become effective
as at 08:00 hours on the date immediately preceding the Date of
First Delivery) and, subject to paragraph 4 hereof shall be
operative for a term ending at 08:00 hours on November 1, 1994. 
Notwithstanding the foregoing, the operative term of this
Assignment shall not extend beyond the term of the Contract.

4.          In the event that Assignee fails to comply with paragraph
2 hereof, Assignor shall have the right to terminate this
Assignment by following the termination procedure set forth in
Section XVII of the General Terms and Conditions contained in
TransCanada's Transportation Tariff as if Assignor were
TransCanada, Assignee were Shipper and this Assignment was the
Contract for this purpose.

5.          Assignor will request TransCanada to acknowledge the
assignment herein and to treat Assignee as shipper with a service 
entitlement under the Contract equal to the Assigned Volume during
the operative term of this Assignment.  Assignee hereby consents to
such request and to such treatment, and for this purpose Assignee
declares that all notices, nominations, requests, invoices, and
other written communications may be given by TransCanada to
Assignee as follows:

(i)         Mailing address:              25 Research Drive
                                          Westborough, Massachusetts
                                          01582

(ii)        Delivery address:             Same as mailing address

(iii)       Nominations:                  Director of Fuel Supply
                                          Facsimile: (508) 898-3952

(iv)        Legal and Other:              Director of Fuel Supply

6.          Assignee acknowledges that Assignor will not seek
TransCanada's consent to this Assignment and that Assignor
accordingly is and will remain obligated to TransCanada to perform
and observe the covenants and obligations of shipper that are
contained in the Contract in regard to the Assigned Volume insofar
as TransCanada is concerned.  Without limiting the generality of
the foregoing, the Assignor and the Assignee acknowledge that the
Assignor shall remain responsible for all gas imbalances (as such
term is defined in Section XXII of the General Terms and Conditions
in TransCanada's Transportation Tariff) and Energy-in-Transit
balances associated with the Assigned volume and/or the Contract. 
Consequently, Assignee shall indemnify Assignor for and hold
Assignor harmless from all charges that TransCanada may be entitled
to collect from Assignor under the Contract in regard to the
Assigned Volume in the event that Assignee fails to pay them.
<PAGE>
7.          Assignee shall be entitled to sub-assign all or part of 
the Assigned Volume, together with the corresponding rights and
obligations under the Contract, to a third party by assigning all
or part of its rights and obligations under this Assignment;
provided that no such assignment shall relieve Assignee of its
obligations to Assignor hereunder without Assignor's prior written
consent, which consent shall not be unreasonably withheld. 
Notwithstanding any such sub-assignment or sub-assignments,
Assignor is and will remain obligated to TransCanada to perform and
observe the covenants and obligations of shipper that are contained
in the Contract in regard to the Assigned Volume insofar as
TransCanada is concerned.

8.          Notwithstanding anything to the contrary herein set forth
or implied, Assignor reserves and retains for itself exclusively
any option or right to renew or otherwise extend the operative term
of the Contract which may be contained in or granted by the
Contract.

9.          Assignee acknowledges that it has (or may obtain directly
from TransCanada) a copy of the Transportation Tariff.

10.         This Assignment and the rights and obligations of the
parties hereunder are subject to all valid and applicable present
and future laws, rules, regulations, and orders of any governmental
or regulatory authority having jurisdiction or control over the
parties hereto to either of them, or over the Contract.

11.         This Assignment shall be construed in accordance with and
governed by the laws of the Province of Alberta and the laws of
Canada applicable therein.

12.         This Assignment shall enure to the benefit of and be
binding upon, the parties hereto and their respective successors
and permitted assigns.

            IN WITNESS WHEREOF the parties hereto have duly executed
and delivered this Assignment as of the day, month. and year first
above written.

RENAISSANCE ENERGY LTD.                         NEW ENGLAND POWER COMPANY
- ----------------------                          --------------------------
ASSIGNOR                                        ASSIGNEE

    s/ Max Muselius                                 s/ Jeffrey W. VanSant
BY:                                             BY:                       

       Vice President, Marketing                        Vice President
TITLE:                                          TITLE:                    

<PAGE>
                                                    s/ John F. Malley
BY:                                             BY:                       

                                                       Vice President
TITLE:                                          TITLE:                    


cc:         TransCanada PipeLines Limited
            FAX:  (403) 267-8620  S.K. Dorton
<PAGE>

                             FIRM SERVICE CONTRACT
                             ---------------------

            THIS FIRM SERVICE CONTRACT FOR FIRM TRANSPORTATION
SERVICE, made as of the 1st day of November, 1993.


BETWEEN:                                        TRANSCANADA PIPELINES
                                                LIMITED
                                                a Canadian corporation
                                                ("TransCanada")

                                                OF THE FIRST PART

                                                and

                                                RENAISSANCE ENERGY LTD-
                                                a company incorporated
                                                under the laws of the
                                                Province of Alberta 
                                                ("Shipper")

                                                OF THE SECOND PART


WITNESSES THAT:
            WHEREAS TransCanada owns and operates a natural gas
pipeline system extending from a point near the Alberta/
Saskatchewan border where TransCanada's facilities interconnect
with the facilities of NOVA Corporation of Alberta easterly to the
Province of Quebec with branch lines extending to various points on
the Canada/United States of America International Border; and
            WHEREAS Shipper, Norcen Energy Resources Limited, Rigel
Oil and Gas Ltd., Wainoco Oil Corporation, Ulster Petroleum Ltd.,
Canadian Pioneer Energy Inc., Tarragon Oil and Gas Limited,
Northbridge Gas Marketing, Inc. (collectively, the "Assignor"), and
TransCanada are parties to a firm service contract to the Niagara
Falls Delivery Point made as of the 28th day of July, 1989 having
a Daily Contract Quantity of 904.0 10 3m3 (such firm service 
<PAGE>
contract, as amended from time to time to the date hereof being
hereinafter called the "Old Contract"); and
            WHEREAS pursuant to an amending agreement dated November
1, 1993, (the "Amending Agreement") Shipper was removed as a party
to the Old Contract effective upon execution of this Contract by
TransCanada and Shipper; and
            WHEREAS Shipper has satisfied in full, or TransCanada 
has waived, each of the conditions precedent set out in Sections
1.1 (b) and (c) of TransCanada's Firm Service Toll Schedule
referred to in Section 7.1 hereof (the "FS Toll Schedule"); and
            WHEREAS Shipper has requested and TransCanada has agreed
to transport volumes of gas, that are delivered by Shipper or
Shipper's agent to TransCanada at the Receipt Point referred to in
Section 3.2 hereof (the "Receipt Point"), to the Delivery Point
referred to in Section 3.1 hereof (the "Delivery Point") pursuant
to the terms and conditions of this Contract; and
            WHEREAS the volumes of gas delivered hereunder by Shipper
or Shipper's agent to TransCanada are to be removed from the
province of production of such gas by Shipper and/or Shipper's
suppliers and/or its (their) designated agent(s) pursuant to valid
and subsisting permits and/or such other authorizations in respect
thereof.
            NOW THEREFORE THIS CONTRACT WITNESSES THAT, in
consideration of the covenants and agreement herein contained, the
parties hereto covenant and agree as follows:
<PAGE>
ARTICLE I - COMMENCEMENT OF SERVICE
- -----------------------------------

1.1         The date of commencement of service hereunder (the "Date
of Commencement") shall be November 1, 1993.

ARTICLE II - GAS TO BE TRANSPORTED
- ----------------------------------

2.1         Subject to the provisions of this Contract, the FS Toll
Schedule, the List of Tolls, and the General Terms and Conditions
referred to in Section 7.1 hereof, TransCanada shall provide
transportation service hereunder for Shipper in respect of a volume
of gas which, in any one day from the Date of Commencement until
the 31st day of October, 2009, shall not exceed 419.0 10 3m3 (the
"Contract Demand").

ARTICLE III - DELIVERY POINT AND RECEIPT POINT
- ----------------------------------------------

3.1         The Delivery Point hereunder is the point specified as
such in Exhibit "1" which is attached hereto and made a part
hereof.

3.2         The Receipt Point hereunder is the point specified as
such in Exhibit "1" hereof.

<PAGE>
ARTICLE IV - TOLLS
- ------------------

4.1         Shipper shall pay for ail transportation service
hereunder from the Date of Commencement in accordance with
TransCanada's FS Toll Schedule, List of Tolls, and General Terms
and Conditions set out in TransCanada's Transportation Tariff as
the same may be amended or approved from time to time by the
National Energy Board ("NEB").

4.2         Shipper shall pay delivery pressure service hereunder
from the Date of Commencement in accordance with TransCanada's FS
Toll Schedule, List of Tolls and General Terms and Conditions set
out in TransCanada's Transportation Tariff as the same may be
amended or approved from time to time by the NEB.

ARTICLE V - TERM OF CONTRACT
- ----------------------------

5.1         This Contract shall be effective from the date hereof and
shall continue until the 31st day of October, 2009.

ARTICLE VI - NOTICES
- --------------------

6.1         Any notice, request or demand ("Notice") to or upon the 
respective parties hereto shall be in writing and shall be validly
communicated by the delivery thereof to its addressee, either
personally or by courier, first class mail, or telecopier to the
address hereinafter mentioned:
<PAGE>
IN THE CASE OF TRANSCANADA:               TransCanada PipeLines Limited

(i) mailing address:                      P.O. Box 1000
                                          Station M
                                          Calgary, Alberta
                                          T2P 4K5

(ii)  delivery address:                   TransCanada PipeLines Tower
                                          111 - 5th Avenue S.W.
                                          Calgary, Alberta
                                          T2P 3Y6
                                          Attention:  Vice-President, 
                                          Transportation Services &
                                          Rates
                                          Telecopy:  (403) 267-8620

(iii)  nominations:                       Attention: Supervisor, Gas
                                          Accounting
                                          Telecopy:  (403)    267-6338/6339

(iv)  invoices                            Attention:  Manager, Revenue
                                          Accounting
                                          Telecopy:  (403) 267-1074

(v) other matters:                        Attention:  Vice-President,
                                          Transportation Services &
                                          Rates
                                          Telecopy:  (403) 267-8620

IN THE CASE OF SHIPPER:                   Renaissance Energy  Ltd.

(i) mailing address:                      3300, 400 - 3rd Avenue SW
                                          Calgary, Alberta
                                          T2P 4H2

(ii) delivery address:                    Same as above

(iii) nominations:                        Attention:    Coordinator,
                                          Transportation & Supply
                                          Telecopy:   (403) 267-4811

(iv)  invoices:                           Attention:  Manager, Marketing
                                          Contracts &   Operations
                                          Telecopy: (403) 267-4811

(v) other matters:                        Attention:  Manager, Marketing
                                          Contracts   & Operations
                                          Telecopy: (403) 267-4811


Any such Notice shall be sent in order to ensure prompt receipt of
such Notice by the other party.  Such Notice sent as aforesaid
shall be deemed to have been received by the party to whom it is 
<PAGE>
sent at the time of its delivery if personally delivered or if sent
by telecopier, or on the day following transmittal thereof if sent
by courier, or on the third day following the transmittal thereof
if sent by first class mail; PROVIDED however, that, in the event
normal mail service, courier service, or telecopier service shall
be interrupted by a cause beyond the control of the parties hereto,
then the party sending the Notice shall utilize any service that
has not been so interrupted or shall deliver such Notice.  Each
party shall provide Notice to the other of any change of address
for the purposes hereof.

ARTICLE VII - MISCELLANEOUS PROVISIONS
- --------------------------------------

7.1         The FS Toll Schedule, the List of Tolls, and the General 
Terms and Conditions set out in TransCanada's Transportation Tariff
as amended or approved from time to time by the NEB are all by
reference made a part of this Contract and operations hereunder
shall, in addition to the terms and conditions of this Contract, be
subject to the provisions thereof.  TransCanada shall notify
Shipper at any time that TransCanada files with the NEB revisions
to the FS Toll Schedule, the List of Tolls, and/or the General
Terms and Conditions (the "Revisions") and shall provide Shipper
with a copy of the Revisions.

7.2         The headings used throughout this Contract, the FS Toll 
Schedule, the List of Tolls, and the General Terms and Conditions
are inserted for convenience of reference only and are not to be 
<PAGE>
considered or taken into account in construing the terms or
provisions thereof nor to be deemed in any way to quality, modify
or explain the effect of any such provisions or terms.

7.3         This Contract shall be construed and applied, and be 
subject to the laws of the Province of Alberta, and, when
applicable, the laws of Canada, and shall be subject to the rules,
regulations and orders of any regulatory or legislative authority
having jurisdiction.

7.4          All terms and words herein capitalized and not 
otherwise defined in this Contract are incorporated by reference
into this Contract from the FS Toll Schedule, the List of Tolls,
and the General Terms and Conditions set out in TransCanada's
Transportation Tariff as amended from time to time.

ARTICLE VIII - DELIVERY PRESSURE
- --------------------------------

8.1         TransCanada shall increase the line pressure of the gas
it delivers to Shipper at the Delivery Point to a pressure of not
less than 4 850 kPa (g).
<PAGE>
            IN WITNESS WHEREOF, the parties hereto have executed this
Contract as of the date first above written.
                                       TRANSCANADA PIPELINES LIMITED



                                          s/Steve Johnson
                                    per                            

                                          Vice President
                                    title                          

                                          s/ S.S.M.
                                    per                            

                                    title                          


                                       RENAISSANCE ENERGY LTD.

                                          s/Max Muselius
                                    per                            

                                          Vice President-Marketing
                                    title                          

<PAGE>
                                    EXHIBIT "1"


            This is EXHIBIT "1" to the FIRM SERVICE CONTRACT for FIRM
TRANSPORTATION SERVICE, made as of the 1st day of November, 1993
between TRANSCANADA PIPELINES LIMITED ("TransCanada") and
RENAISSANCE ENERGY LTD. ("Shipper")
            The Delivery Point hereunder is the point of
interconnection between the pipeline facilities of TransCanada and
Tennessee Gas Pipeline Company which is located at:
                            Niagara Falls, Ontario


            The Receipt Point hereunder is the point of
interconnection between the pipeline facilities of TransCanada and
NOVA Corporation of Alberta which is located at:
                               Empress, Alberta
<PAGE>
To:         TransCanada PipeLines Limited

Attn:       Ches Maciorowski

Date:       October 25, 1994


To Whom It May Concern:

Attached are copies of Temporary Transportation Contract
Assignments as follows;

1.     Temporary Transportation Contract Assignment between New
England Power Company (Assignor) and Renaissance Energy Ltd.
(Assignee), dated October 28, 1993.

2.  Temporary Transportation Contract Assignment between
Renaissance Energy Ltd. (Assignor) and New England Power Company
(Assignee), dated October 27, 1993.

The purpose of these Assignments was to effect a swap of capacity
held by New England Power Company to Waddington for capacity held
by Renaissance to Niagara for the time period November 1, 1993
through November 1, 1994.  The swap volume was 333.6 10 3m3.

The purpose of this letter is to ask that TransCanada accept the
request of New England Power Company and Renaissance Energy Ltd. to
extend the period of the above outlined agreements from November 1,
1994 through November 1, 1995; and that the volume be changed from
333.6 10 3m3 to 333.9 10 3m3.

Both parties to the assignments outlined above have signed here to
signify to you their mutual agreement to the changes proposed in
the immediately preceding paragraph.

Please advise immediately if this letter agreement is sufficient to
effect the charges outlined herein.

Thank you.

NEW ENGLAND POWER COMPANY                 RENAISSANCE ENERGY LTD.

      s/Jeffrey W. VanSant                     s/J.A. Curkan
By:                                       By:                            
                                                 Manager, Marketing
        Authorized Signatory                     Contracts & Operations
Title:                                    Title:                       


By:                          

Title:                      
                                                  October 26, 1994
Date:                                     Date:                        


<PAGE>
                                                                Exhibit 10(aa)



                         GAS TRANSPORTATION AGREEMENT
                         Firm  Transportation Service
                     ----------------------------
                        (For New England Power Company)
                                  (Continued)



                                   EXHIBIT A
                          RECEIPT AND DELIVERY POINTS
                  TO THE GAS TRANSPORTATION AGREEMENT BETWEEN
             ALGONQUIN GAS TRANSMISSION COMPANY (TRANSPORTER) AND 
                      NEW ENGLAND POWER COMPANY (SHIPPER)
                              DATED APRIL 15,1994
                                 -------------
                                  (Continued)


Deliveries for the account of Shipper shall be made at each Point
of Delivery in quantities not in excess of the Maximum Daily
Delivery Obligation specified herein and at a pressure not less
than the Minimum Delivery Pressure specified herein.

Transporter'             Maximum Daily                          Minimum
Point(s) of          Delivery Obligation                    Delivery Pressure
  Delivery               (MMBtu) (1)                               Psig
- -------------        -------------------          ---------------- 

Beginning on the later of (i) November 1, 1993 or (ii) the date on
which all necessary facilities required to be constructed by
Transporter and upstream domestic pipelines are completed and ready
for service:

Manchester, St.
Meter Station
Providence, RI                            59,220 MMBtu             350

Interconnection between
Algonquin's G-1 System
and the Brayton Point
Lateral in Dighton, MA                    0 MMBtu                  -

801   Milford, MA
      Meter Station                       0 MMBtu                  -


<PAGE>
                         GAS TRANSPORTATION AGREEMENT
                          Firm Transportation Service
                          ---------------------------
                        (For New England Power Company)
                                  (Continued)

                                   EXHIBIT A
                          RECEIPT AND DELIVERY POINTS
                  TO THE GAS TRANSPORTATION AGREEMENT BETWEEN
             ALGONQUIN GAS TRANSMISSION COMPANY (TRANSPORTER) AND
                      NEW ENGLAND POWER COMPANY (SHIPPER)
                              DATED APRIL 15,1994
                                  (Continued)

Transporter's                    Maximum Daily                     Minimum
Point(s) of             Delivery Obligation       Delivery Pressure
  Delivery                  (MMBtu) (1)                  Psig
- -------------          ---------------------      ----------------- 
Beginning on the later of (i) November 1, 1994 or (ii) the date that
all necessary facilities required to be constructed by Transporter
and upstream  domestic pipelines are completed and ready for
service:

Manchester, St.
Meter Station
Providence, RI                         94,214 MMBtu             350

Interconnection between
Algonquin's G-1 System
and the Brayton Point
Lateral in Dighton, MA                 0 MMBtu                     -

801  Milford, MA
      Meter Station                    0 MMBtu                     -


Signed for Identification

                  s/ John J. Mullaney
Algonquin:                             

                  s/ Jeffrey W. VanSant               s/ Jeffrey D. Tranen
Shipper:                                                                  
                  Jeffrey W. VanSant                  Jeffrey D. Tranen
                  Vice President                      President


Supersedes Exhibit A of Contract Number 932002 Dated July 3, 1992.

_______________

(1) The above Maximum Daily Receipt Obligation shall be equal to the
total of Maximum Daily Delivery Obligation for each delivery point
plus Transporter's allowed Fuel Reimbursement Quantity as may exist
from time to time.


<PAGE>
















ANNUAL REPORT 1994
NEW ENGLAND POWER COMPANY


A Subsidiary of
New England Electric System

























                                                    [LOGO]   New England Power
                                         A New England Electric System company
<PAGE>
NEW ENGLAND POWER COMPANY
25 Research Drive
Westborough, Massachusetts 01582


Directors
(As of December 31, 1994)

Joan T. Bok                           John W. Newsham
Chairman of the Board of New          Executive Vice President of the Company
England Electric System               and Vice President of New England
                                      Electric System
Frederic E. Greenman
Vice President, General Counsel,      John W. Rowe
and Assistant Clerk of the Company    Chairman of the Company and President
and Senior Vice President, General    and Chief Executive Officer of New
Counsel, and Secretary of New         England Electric System
England Electric System
                                      Jeffrey D. Tranen
Alfred D. Houston                     President of the Company and Vice
Executive Vice President and Chief    President of New England Electric System
Financial Officer of New England
Electric System


Officers
(As of December 31, 1994)

John W. Rowe                          John F. Malley
Chairman of the Company and           Vice President
President and Chief Executive         
Officer of New England Electric       Arnold H. Turner
System                                Vice President

Jeffrey D. Tranen                     Jeffrey W. VanSant
President of the Company and Vice     Vice President
President of New England Electric
System                                Michael E. Jesanis
                                      Treasurer of the Company and of New
John W. Newsham                       England Electric System
Executive Vice President of the
Company and Vice President of New     Robert King Wulff
England Electric System               Clerk of the Company and of certain
                                      affiliates
Lawrence E. Bailey                    
Vice President                        John G. Cochrane
                                      Assistant Treasurer of the Company and
Jeffrey A. Donahue                    of an affiliate
Vice President                        
                                      Kirk L. Ramsauer
Frederic E. Greenman                  Assistant Clerk of the Company and of an
Vice President, General Counsel, and  affiliate
Assistant Clerk of the Company and    
Senior Vice President, General        Howard W. McDowell
Counsel, and Secretary of New         Controller of the Company and of certain
England Electric System               affiliates


Transfer Agent and Dividend Paying Agent of Preferred Stock
Bank of Boston, Boston, Massachusetts

Registrar of Preferred Stock
State Street Bank and Trust Company, Boston, Massachusetts

This report is not to be considered an offer to sell or buy or solicitation of
an offer to sell or buy any security.
<PAGE>
NEW ENGLAND POWER COMPANY

     New England Power Company, a wholly-owned subsidiary of New England
Electric System, is a Massachusetts corporation and is qualified to do
business in Massachusetts, New Hampshire, Rhode Island, Connecticut, Maine,
and Vermont.  The Company is subject, for certain purposes, to the
jurisdiction of the regulatory commissions of these six states, the
Securities and Exchange Commission and the Federal Energy Regulatory
Commission.  The Company's business is principally that of generating,
purchasing, transmitting, and selling electric energy in wholesale quantities
to other electric utilities, principally its affiliates, Granite State
Electric Company, Massachusetts Electric Company, and The Narragansett
Electric Company.  In 1994, 94 percent of the Company's revenue from the sale
of electricity was derived from sales for resale to affiliated companies and
6 percent from sales for resale to municipal and other utilities.

     The Company, through its own generating units, entitlements and purchase
power contracts, has a total capability of 5,533 megawatts.  In 1994, the
Company's energy mix was 37 percent coal, 19 percent nuclear, 16 percent gas,
12 percent hydro, 10 percent oil, and 6 percent renewable non-utility
generation.

     The Company is a member of the New England Power Pool, which provides
for the coordination of the planning and operation of the generation and
transmission facilities in New England, and the region-wide central dispatch
of generation.

Report of Independent Accountants

New England Power Company, Westborough, Massachusetts:

     We have audited the accompanying balance sheets of New England Power
Company (the Company), a wholly-owned subsidiary of New England Electric
System, as of December 31, 1994 and 1993 and the related statements of
income, retained earnings, and cash flows for each of the three years in the
period ended December 31, 1994.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express
an opinion on these financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of the Company as
of December 31, 1994 and 1993, and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 1994 in
conformity with generally accepted accounting principles.

Boston, Massachusetts                             COOPERS & LYBRAND L.L.P.
February 27, 1995

<PAGE>
NEW ENGLAND POWER COMPANY
Financial Review

Overview

     Net income increased by $8 million in 1994 compared with 1993,
reflecting decreased purchased power charges excluding fuel, lower interest
expense and increased allowance for funds used during construction.  The
decrease in purchased power was due to overhauls and refueling shutdowns of
partially-owned nuclear power suppliers in 1993.  In addition, earnings in
1993 were reduced by a one-time after-tax charge of $6 million ($10 million
before tax) associated with an early retirement program.  Partially
offsetting these increases in 1994 earnings were increased operation and
maintenance expenses and the reimbursement of certain power plant
dismantlement costs through revenue credits to The Narragansett Electric
Company (Narragansett), an affiliate.

     Net income increased by $7 million in 1993, primarily as a result of
increased revenues attributable to increased peak-demands for electricity in
the summer of 1993, lower costs of scheduled overhauls at thermal generating
units in 1993, and reduced interest costs achieved through debt refinancings. 
The increased earnings were partially offset by the one-time charge in
connection with the early retirement program discussed above as well as
increases in operation and maintenance expenses.

Rate Activity

     In February 1995, the Federal Energy Regulatory Commission (FERC)
approved a rate agreement filed by the Company.  Under the agreement, which
is effective January 1995, the Company's base rates will be frozen until
1997.  Before this rate agreement, the Company's rate structure contained two
surcharges which were recovering the costs of a coal conversion project and
a portion of the Company's investment in the Seabrook 1 nuclear unit
(Seabrook 1).  Under the rate agreement, these two surcharges, which were due
to expire in mid-1995, will be rolled into base rates.  The agreement also
provides for the costs resulting from the Manchester Street Station
repowering project, which is expected to be completed in late 1995, to be
included in rate base, without a rate increase (see "Utility Plant
Expenditures and Financings" section).  In addition, the agreement allows the
Company to recover approximately $50 million of deferred costs associated
with terminated purchased power contracts and postretirement benefits other
than pensions (PBOPs) over seven years.  The agreement also provides for full
current recovery of PBOP costs commencing in 1995.  The agreement further
provides for the recovery over three years of $27 million of costs related
to the dismantling of a retired Narragansett generating station and the
replacement of a turbine rotor at one of the Company's generating units.  The
agreement also increases the Company's recovery of depreciation expense by
approximately $8 million annually to recognize costs associated with the
eventual dismantling of its Brayton Point and Salem Harbor generating plants.

     Under the agreement, approximately $15 million of the $38 million in
Seabrook 1 costs due to be recovered in 1995 pursuant to a 1988 settlement
agreement will be deferred and recovered in 1996.  The agreement further
allows for deferral of additional purchased power contract termination costs
and any increases in nuclear decommissioning payments for recovery in future
rates.  Yankee Atomic Electric Company, of which the Company is a 30 percent
owner, recently announced a new decommissioning cost estimate, which, if
approved by the FERC, would increase annual billings to the Company by $11
million, beginning in late 1995 and ending in July 2000.  (See Note C-1 of
the "Notes to Financial Statements" for a discussion of a 1995 shutdown of
the Maine Yankee nuclear unit.)

     The settlement rates provide for approximately $24 million in revenues
in 1996 to complete the amortization of pre-1988 Seabrook 1 costs and the
costs associated with the cancelled Seabrook 2 nuclear unit.  To the extent
the settlement rates stay in effect beyond 1996, the agreement provides that
these revenues be applied first to accelerate recovery of deferred PBOP 
<PAGE>
costs, and then to additional amortization of the Company's investment in the
Millstone 3 nuclear unit.

     Finally, the agreement provided that the Company would reimburse its
wholesale customers for approximately $15 million of discounts provided by
these customers under service extension discount programs.  Under these
programs, retail customers are entitled to such discounts only if they have
signed an agreement not to purchase power from another supplier or generate
any additional power themselves for a three to five year period.

     The FERC's approval of this rate agreement applies to all of the
Company's customers except the Town of Norwood, Massachusetts and the Milford
Power Limited Partnership (MPLP), who intervened in the rate case.  A
separate hearing will be conducted to determine the appropriate rate to
charge these two parties, who represent less than 2 percent of the Company's
sales.

Operating Revenue

     The following table summarizes the changes in operating revenue:

                 Increase (Decrease) in Operating Revenue
                 ----------------------------------------
(In Millions)                                           1994        1993
- -------------                                           ----        ----

Sales growth                                             $10         $17
Narragansett integrated facilities credit
  (excluding fuel)                                        (6)         11
Rate changes                                               -           3
Fuel recovery                                             (6)         (4)
Accrued NEEI fuel revenues                                (7)         (8)
Other                                                      1          (1)
                                                         ---         ---
                                                         $(8)        $18
                                                         ===         ===

     The entire output of Narragansett's generating capacity is made
available to the Company.  Narragansett receives a credit on its purchased
power bill from the Company for its fuel costs and other generation and
transmission-related costs.  The increased credit in 1994 reflects increased
dismantlement costs being incurred on Narragansett's previously retired South
Street generating facility.  The decrease in the credit in 1993 shown in the
table above reflects reduced non-fuel related credits due to the mid-1992
sale by Narragansett to the Company of 90 percent of its ownership interest
in the Manchester Street Station (see "Utility Plant Expenditures and
Financings" section).

     Accrued New England Energy Incorporated (NEEI) fuel revenues and accrued
NEEI fuel costs (see "Operating Expenses" section) reflect losses incurred
by NEEI, an affiliate of the Company, on its rate-regulated oil and gas
operations.  These revenues are accrued in the year of the loss but are
billed to the Company's customers through its fuel adjustment clause in the
following year.  Changes in accrued NEEI fuel revenues and fuel costs are
principally due to fluctuations in NEEI production (see "Fuel Supply"
section).

<PAGE>
Operating Expenses

     The following table summarizes the changes in total operating expenses
discussed below:

                 Increase (Decrease) in Operating Expenses
                 -----------------------------------------
(In Millions)                                           1994        1993
- ------------                                            ----        ----

Fuel costs                                               $(7)        $(3)
Accrued NEEI fuel costs                                   (7)         (8)
Purchased energy excluding fuel                          (11)         (2)
Other operation and maintenance                           18          13
Depreciation and amortization                              6           4
Taxes                                                      5          15
                                                         ---         ---
                                                         $ 4         $19
                                                         ===         ===

     Total fuel costs represent fuel for generation and the portion of
purchased electric energy permitted to be recovered through the Company's
fuel adjustment clause.

     Purchased energy excluding fuel represents the remainder of purchased
electric energy costs.  The 1994 decrease in purchased energy excluding fuel
was primarily due to overhauls and refueling shutdowns of partially-owned
nuclear power suppliers in 1993.

     The increase in other operation and maintenance expense in 1994 reflects
increases in generating plant maintenance costs associated with overhauls of
wholly-owned generating units in part to achieve compliance with the Clean
Air Act.  The increase also reflects cost increases in computer system
development, increased demand-side management program expenses, and general
increases in other areas.  These increases were partially offset by a
one-time charge in 1993 of $10 million associated with an early retirement
program.

     The increase in other operation and maintenance expense in 1993
primarily reflects the previously mentioned early retirement program costs,
$2 million associated with the adoption of a new accounting standard for
postemployment benefits, increased computer systems development costs, and
general increases in other areas.  These increases were partially offset by
an $8 million decrease in generating plant maintenance costs.

     The increases in depreciation and amortization expense in 1994 and 1993
primarily reflect increased amortization of Seabrook 1 as part of a 1988 rate
settlement and increased depreciation on new plant expenditures.  The
increase in 1993 was partially offset by a decrease in depreciation as a
result of new lower depreciation rates established in a prior rate case,
which went into effect in March 1992.

     The increase in taxes in 1994 and 1993 primarily reflects increased
income taxes and municipal property taxes.  The increase in income taxes in
1993 also includes the effects of the 1993 increase in the federal income tax
rate from 34 percent to 35 percent.

Interest Expense

     The decreases in interest expense in 1994 and 1993 are primarily due to
significant refinancings of corporate debt at lower interest rates during
1993 and 1992.  In addition, the decrease in 1994 also reflects reduced
interest on rate refunds and taxes primarily in the fourth quarter, partially
offset by increased interest on short-term debt.
<PAGE>
Allowance for Funds Used During Construction (AFDC)

     AFDC increased in 1994 and 1993 due to increased construction work in
progress associated with the repowering of the Manchester Street Station (see
"Utility Plant Expenditures and Financings" section).

Fuel Supply

     NEEI is engaged in domestic oil and gas exploration, development, and
production.  NEEI operates under an intercompany pricing policy (Pricing
Policy) with the Company which was approved by the Securities and Exchange
Commission under the Public Utility Holding Company Act of 1935.  The Pricing
Policy requires the Company to purchase all fuel meeting its specifications
offered to it by NEEI.  Due to precipitate declines in oil and gas prices,
NEEI has incurred operating losses since 1986, and expects to incur
substantial additional losses in the future.  These losses are being passed
on to the Company under the Pricing Policy.  The Company is allowed to
recover these losses from its customers under the Company's 1988 FERC rate
settlement, which covered all costs incurred by or resulting from commitments
made by NEEI through March 1, 1988.  Other subsequent costs incurred by NEEI
are subject to normal regulatory review.

Hazardous Waste

     The Federal Comprehensive Environmental Response, Compensation and
Liability Act, more commonly known as the "Superfund" law, imposes strict,
joint and several liability, regardless of fault, for remediation of property
contaminated with hazardous substances.  A number of states, including
Massachusetts, have enacted similar laws.

     The electric utility industry typically utilizes and/or generates in its
operations a range of potentially hazardous products and by-products.  New
England Electric System (NEES) subsidiaries currently have in place an
environmental audit program intended to enhance compliance with existing
federal, state, and local requirements regarding the handling of potentially
hazardous products and by-products.

     The Company has been named as a potentially responsible party (PRP) by
either the U.S. Environmental Protection Agency (EPA) or the Massachusetts
Department of Environmental Protection for six sites at which hazardous waste
is alleged to have been disposed.  Private parties have also contacted or
initiated legal proceedings against the Company regarding hazardous waste
cleanup.  The Company is currently aware of other sites, and may in the
future become aware of additional sites, that it may be held responsible for
remediating.

     Predicting the potential costs to investigate and remediate hazardous
waste sites continues to be difficult.  There are also significant
uncertainties as to the portion, if any, of the investigation and remediation
costs of any particular hazardous waste site that may ultimately be borne by
the Company.  Where appropriate, the Company intends to seek recovery from
its insurers and from other PRPs, but it is uncertain whether and to what
extent such efforts would be successful.  The Company believes that hazardous
waste liabilities for all sites of which it is aware will not be material to
its financial position.

Electric and Magnetic Fields (EMF)

     In recent years, concerns have been raised about whether EMF, which
occur near transmission and distribution lines as well as near household
wiring and appliances, cause or contribute to adverse health effects. 
Numerous studies on the effects of these fields, some of them sponsored by
electric utilities (including NEES companies), have been conducted and are
continuing.  Some of the studies have suggested associations between certain
EMF and health effects, including various types of cancer, while other 
<PAGE>
studies have not substantiated such associations.  It is impossible to
predict the ultimate impact on the Company and the electric utility industry
if further investigations were to demonstrate that the present electricity
delivery system is contributing to increased risk of cancer or other health
problems.

     Many utilities, including the NEES companies, have been contacted by
customers regarding a potential relationship between EMF and adverse health
effects.  To date, no court in the United States has ruled that EMF from
electrical facilities cause adverse health effects and no utility has been
found liable for personal injuries alleged to have been caused by EMF.  In
any event, the Company believes that it currently has adequate insurance
coverage for personal injury claims.

     Several state courts have recognized a cause of action for damage to
property values in transmission line condemnation cases based on the fear
that power lines cause cancer.  It is difficult to predict what the impact
on the Company would be if this cause of action is recognized in the states
in which the Company operates and in contexts other than condemnation cases.

     Legislation has been introduced in Massachusetts that, if passed, would
require state agencies to study existing EMF-related research and make
recommendations for further legislation.

Clean Air Requirements

     Approximately 45 percent of the Company's electricity is produced at
eight older thermal generating units in Massachusetts.  Six are fueled by
coal, one by oil, and one by oil and gas.  The federal Clean Air Act requires
significant reduction in utility sulfur dioxide (SO2) and nitrogen oxides
(NOx) emissions that result from burning fossil fuels by the year 2000 to
reduce acid rain and ground-level ozone (smog).

     The Company is reducing SO2 emissions under Phase 1 of the federal acid
rain program that became effective in 1995.  The Company is also subject to
Massachusetts SO2 and NOx reduction regulations taking effect in 1995.  The
SO2 and NOx reductions that are being made to meet 1995 Phase 1 requirements
have resulted in one-time operation and maintenance costs of $16 million and
capital costs of $88 million through December 31, 1994.  Additional
expenditures in 1995 are expected to be less than $10 million and $30
million, respectively.  Depending on fuel prices, the Company also expects
to incur up to $5 million annually in increased costs to purchase cleaner
fuels to meet SO2 emission reduction requirements.

     All eight of the Company's thermal units will be subject to Phase 2 of
the federal and state acid rain regulations that become effective in 2000. 
The Company believes that the SO2 controls already installed for the 1995
requirements will satisfy the Phase 2 acid rain regulations.

     In connection with the federal ozone emission requirements, state
environmental agencies in ozone non-attainment areas are developing a second
phase of NOx reduction regulations that would have to be fully implemented
by the Company no later than 1999.  While the exact costs are not known, the
Company estimates that the cost of implementing these regulations would not
jeopardize continued operation of its units.

     The generation of electricity from fossil fuel also emits trace amounts
of certain hazardous air pollutants and fine particulates.  An EPA study of
utility hazardous air pollutant emissions will be completed in 1995.  The
study's conclusions could lead to new emission standards requiring costly
controls or fuel restrictions on the Company's plants.  At this time, NEES
and its subsidiaries cannot estimate the impact the findings of this research
might have on the Company's operations.

<PAGE>
Purchased Power Contract Dispute

     In October 1994, the Company was sued by Milford Power Limited
Partnership (MPLP), a venture of Enron Corporation and Jones Capital that
owns a 149 megawatt (MW) gas-fired power plant in Milford, Massachusetts. 
The Company purchases 56 percent of the power output of the facility under
a long-term contract with MPLP.  The suit alleges that the Company has
engaged in a scheme to cause MPLP and its power plant to fail and has
prevented MPLP from finding a long-term buyer for the remainder of the
facility's output.  The complaint includes allegations that the Company has
violated the Federal Racketeer Influenced and Corrupt Organizations Act,
engaged in unfair or deceptive acts in trade or commerce, and breached
contracts.  MPLP seeks compensatory damages in an unspecified amount, as well
as treble damages.  The Company believes that the allegations of wrongdoing
are without merit.  The Company has filed counterclaims and crossclaims
against MPLP, Enron Corporation, and Jones Capital, seeking monetary damages
and termination of the purchased power contract.

     MPLP also intervened in the Company's rate filing (see "Rate Activity"
section).

Competitive Conditions

     The electric utility business is being subjected to increasing
competitive pressures, stemming from a combination of trends, including
increasing electric rates, improved technologies, and new regulations and
legislation intended to foster competition.  To date, this competition has
been most prominent in the bulk power market in which non-utility generating
sources have noticeably increased their market share.  For example, since
non-utilities were allowed to enter the wholesale generation market,
two-thirds of the Company's new generating capability has come from
independent generating sources and Hydro-Quebec.

     Since 94 percent of the Company's revenues are from its affiliates that
serve retail customers, the Company is affected by increased competition that
these affiliates are facing in the retail market.  Currently, retail
competition includes competition with alternative fuel suppliers (including
natural gas companies) for heating and cooling, competition with
customer-owned generation to displace purchases from electric utilities, and
direct competition among electric utilities to attract major new facilities
to their service territories.  Electric utilities, including the NEES
companies, are under increasing pressure from large commercial and industrial
customers to discount rates or face the possibility that such customers might
relocate or seek alternate suppliers.  Across the country, including the
states serviced by the NEES companies, there have been an increasing number
of proposals to allow retail customers to choose their electricity supplier,
with utilities required to deliver that electricity over their transmission
and distribution systems.  In Massachusetts, the Massachusetts Division of
Energy Resources (DOER) proposed in January 1995 that the Massachusetts
Department of Public Utilities (MDPU) modify its regulations to allow retail
utility customers to choose a supplier and bid for access to the local
utility's transmission and distribution systems in situations where new
generating capacity is needed.  The NEES companies have indicated their
support for the DOER proposal.  The Company's Massachusetts retail affiliate
has announced plans to propose a limited bidding experiment consistent with
the DOER proposal.  Also in Massachusetts, the MDPU initiated a proceeding
in February 1995 regarding electric industry regulation and structure.  In
Rhode Island, the Rhode Island Public Utilities Commission has convened a
task force of utilities, commercial and industrial customers, regulators, and
other interested parties to prepare a report by May 1995 regarding
restructuring the industry.  In New Hampshire, the New Hampshire Public
Utilities Commission is considering the proposal of a new company to sell
electricity at retail to large customers in New Hampshire.

<PAGE>
     The impact of increased customer choice on the financial condition of
utilities is uncertain.  In recent years, substantial surplus generating
capacity in the Northeast has resulted in the sale of bulk power by utilities
to other utilities at prices substantially below the total costs of owning
and operating, or contracting for, such generating capacity.  Should retail
customers gain access to the bulk power market, particularly while surplus
capacity exists, it is unlikely that utilities would be able to charge power
prices which fully cover their costs.  Such unrecovered costs, which could
be substantial, have been referred to by the industry as stranded costs.

     Whether and to what extent utilities should be able to recover stranded
costs resulting from increased customer choice has been the subject of much
debate.  In 1994, the FERC issued a notice of proposed rule-making on the
recovery of stranded costs.  The NEES companies and other utilities have
taken the position that when a regulatory body changes policies which govern
customer choice and the resultant rates paid by customers, utilities must be
compensated for commitments made under the former policies.  Furthermore, the
utility industry believes that recovery of stranded costs is necessary to
promote efficient competition among market participants.  Previously, the
FERC ruled in 1992, in a proceeding not involving NEES subsidiaries, that a
utility may recover such stranded costs from a departing wholesale
requirements customer.  On appeal, the United States Court of Appeals for the
District of Columbia Circuit has questioned whether allowing utilities to
recover stranded costs is anti-competitive and the Court remanded the case
back to the FERC for further proceedings and development of the competitive
issues.

     In addition to the arguments described above, the NEES companies have
taken the position that, because utility transmission and distribution assets
have a replacement value in excess of their historic costs (on which utility
rates are set), utilities should have the ability to recover stranded
generation-related costs by realizing the higher value of transmission and
distribution assets.  The NEES companies have stated their willingness, in
order to assure stranded cost recovery and promote increased competition, to
consider divesting their transmission system, either through sale or spinoff.

     The NEES companies are actively responding to current and anticipated
competitive pressures in a variety of ways, including cost control and a 1993
corporate reorganization into separate retail and wholesale business units. 
The wholesale business unit has responded to increased competition by
freezing base rates until at least 1997 (wholesale base rates were last
raised in March 1992), terminating certain purchased power and gas pipeline
contracts, shutting down uneconomic generating stations, and accelerating the
recovery of uneconomic assets and other deferred costs.  In addition, the
Company's wholesale tariff requires its wholesale customers, including NEES's
retail subsidiaries, to provide seven years notice before they may terminate
the tariff.

     The retail business unit's response to competition includes the
EnergyFIT program, which offers comprehensive value-added services for large
business customers, intensified business development efforts, including
economic development rates and service packages to encourage businesses to
locate in the retail companies' service territories, and development of new
pricing and service options for customers.  Additionally, more than 80
percent of the NEES companies' currently eligible large commercial and
industrial customers have signed service extension discount contracts
providing for discounts in exchange for agreements requiring three to five
years notice before they may change electricity suppliers.  As part of their
long-term planning process, the NEES companies are from time to time
evaluating other strategies, such as business combinations and other forms
of restructuring, to better respond to the changing competitive environment.

     Electric utility rates are generally based on a utility's costs.  As a
result, electric utilities are subject to certain accounting standards that
are not applicable to other business enterprises in general.  These 
<PAGE>
accounting rules require regulated entities, in appropriate circumstances,
to establish regulatory assets and liabilities, which defer the income
statement impact of certain costs that are expected to be recovered in future
rates.  The effects of competition could ultimately cause the operations of
the Company, or a portion thereof, to cease meeting the criteria for
application of these accounting rules.  In such an event, accounting
standards applicable to enterprises in general would apply and immediate
write-off of any previously deferred costs (regulatory assets) would be
necessary in the year in which these criteria were no longer applicable.  In
addition, if, because of competition, utilities are unable to recover all of
their costs in rates, it may be necessary to write off those costs that are
not recoverable.

Utility Plant Expenditures and Financings

     Cash expenditures for utility plant totaled $229 million for 1994
including $142 million related to the Manchester Street Station repowering
project discussed below.  The funds necessary for utility plant expenditures
during the period were provided by net cash from operating activities, after
the payment of dividends, and proceeds of long-term and short-term debt
issues.  Cash expenditures for utility plant for 1995 are estimated to be
$160 million (including $110 million related to the repowering of Manchester
Street Station).  Internally generated funds are estimated to provide 90
percent of the Company's 1995 capital expenditure requirements for utility
plant.  Cash expenditures for utility plant for 1995 are also expected to be
funded through the issuance of long-term and short-term debt.

     In 1994, the Company issued $28 million of mortgage bonds at rates
ranging from 8.10 percent to 8.53 percent.  The Company has issued $25
million of long-term debt to date in 1995 at interest rates ranging from 7.40
percent to 7.94 percent.  In addition, the Company has refinanced $10 million
of variable rate mortgage bonds to date in 1995.  The Company plans to issue
an additional $25 million of long-term debt in 1995.

     The Company's major construction project is the repowering of Manchester
Street Station, a 140 MW electric generating station in Providence, Rhode
Island.  Repowering will more than triple the power generation capacity of
Manchester Street Station and substantially increase the plant's thermal
efficiency.  To facilitate financing this project, Narragansett sold a 90
percent interest in the existing station to the Company effective July 1,
1992.  The total cost for the generating station, scheduled to be placed in
service in late 1995, is estimated to be approximately $520 million,
including AFDC.  At December 31, 1994, $298 million, including AFDC, had been
spent on the generating station ($270 million by the Company).  In addition,
related transmission improvements, which were principally the responsibility
of Narragansett, were placed in service in September 1994 at a cost of
approximately $60 million.  Substantial commitments have been made relative
to future planned expenditures for this project.

     At December 31, 1994, the Company had $146 million of short-term debt
outstanding including $129 million in the form of commercial paper borrowings
and $17 million of borrowings from affiliates.  At December 31, 1994, the
Company had lines of credit and bond purchase facilities with banks totaling
$490 million which are available to provide liquidity support for commercial
paper borrowings and for $342 million of the Company's outstanding variable
rate mortgage bonds in tax-exempt commercial paper mode and for other
corporate purposes.  There were no borrowings under these lines of credit at
December 31, 1994.

March 22, 1995

<PAGE>
NEW ENGLAND POWER COMPANY

Statements of Income

                                    Year Ended December 31,
                                        (In Thousands)
                             ------------------------------------
                                   1994       1993      1992
                                   ----       ----      ----
Operating revenue, principally from
affiliates                    $1,540,757 $1,549,014 $1,530,875

Operating expenses:
Fuel for generation              260,540    273,347    288,868
Purchased electric energy        513,583    525,985    524,134
Other operation                  196,610    186,087    162,134
Maintenance                      110,528    103,261    114,210
Depreciation and amortization    137,979    131,932    127,733
Taxes, other than income taxes    54,400     51,931     50,828
  Income taxes                               96,596       93,997       79,799
                                         ----------   ----------   ----------
      Total operating expenses            1,370,236    1,366,540    1,347,706
                                         ----------   ----------   ----------
Operating income                            170,521      182,474      183,169

Other income:
  Allowance for equity funds used
    during construction                       9,142        3,252        2,722
  Equity in income of nuclear power
    companies                                 4,816        5,646        6,252
  Other income (expense) - net, including
    related taxes                              (293)        (566)       1,822
                                         ----------   ----------   ----------
      Operating and other income            184,186      190,806      193,965
                                         ----------   ----------   ----------
Interest:
  Interest on long-term debt                 38,711       45,837       59,382
  Other interest                              1,956        5,427        2,071
  Allowance for borrowed funds used
    during construction - credit             (5,854)      (1,926)      (1,639)
                                         ----------   ----------   ----------
      Total interest                         34,813       49,338       59,814
                                         ----------   ----------   ----------
Net income                               $  149,373   $  141,468   $  134,151
                                         ==========   ==========   ==========

Statements of Retained Earnings

                                                Year Ended December 31,
                                                    (In Thousands)
                                         ------------------------------------
                                             1994         1993         1992
                                             ----         ----         ----
Retained earnings at beginning of year   $  346,153   $  321,699   $  293,113
Net income                                  149,373      141,468      134,151
Dividends declared on cumulative
  preferred stock                            (3,440)      (4,883)      (5,591)
Dividends declared on common stock,
  $18.50, $17.25, and $15.50 per share,
  respectively                             (119,323)    (111,261)     (99,974)
Premium on redemption of preferred stock                    (870)
                                         ----------   ----------   ----------
Retained earnings at end of year         $  372,763   $  346,153   $  321,699
                                         ==========   ==========   ==========


The accompanying notes are an integral part of these financial statements.
<PAGE>
NEW ENGLAND POWER COMPANY

Balance Sheets

                                                          At December 31,
                                                          (In Thousands)
                                                     ------------------------
                                                        1994          1993
                                                        ----          ----
Assets
Utility plant, at original cost                      $2,524,544    $2,445,702
  Less accumulated provisions for depreciation
    and amortization                                  1,001,393       943,750
                                                     ----------    ----------
                                                      1,523,151     1,501,952
Net investment in Seabrook 1 under rate settlement
  (Note C-2)                                             38,283       103,344
Construction work in progress                           314,777       165,860
                                                     ----------    ----------
      Net utility plant                               1,876,211     1,771,156
                                                     ----------    ----------
Investments:
  Nuclear power companies, at equity (Note C-1)          46,349        46,342
  Non-utility property and other investments             22,980        19,927
                                                     ----------    ----------
      Total investments                                  69,329        66,269
                                                     ----------    ----------
Current assets:
  Cash                                                      377           610
  Accounts receivable:
    Affiliated companies                                197,655       201,674
    Others                                               69,532        58,581
  Fuel, materials, and supplies, at average cost         73,361        55,955
  Prepaid and other current assets                       33,729        26,454
                                                     ----------    ----------
      Total current assets                              374,654       343,274
                                                     ----------    ----------
Accrued Yankee Atomic costs (Note C-1)                  122,452       103,501
Deferred charges and other assets (Note A-6)            170,192       157,087
                                                     ----------    ----------
                                                     $2,612,838    $2,441,287
                                                     ==========    ==========

Capitalization and Liabilities
Capitalization:
  Common stock, par value $20 per share, authorized
    and outstanding 6,449,896 shares                 $  128,998    $  128,998
  Premiums on capital stocks                             86,829        86,829
  Other paid-in capital                                 288,000       288,000
  Retained earnings                                     372,763       346,153
                                                     ----------    ----------
      Total common equity                               876,590       849,980
  Cumulative preferred stock, par value $100 per
    share (Note H)                                       60,516        61,028
  Long-term debt                                        695,466       667,448
                                                     ----------    ----------
      Total capitalization                            1,632,572     1,578,456
                                                     ----------    ----------
Current liabilities:
  Short-term debt (including $16,575,000 and
    $8,325,000 to affiliates)                           145,575        50,525
  Accounts payable (including $69,089,000 and
    $58,056,000 to affiliates)                          179,761       144,100
  Accrued liabilities:
    Taxes                                                 6,133         9,337
    Interest                                              9,914        10,086
    Other accrued expenses (Note A-7)                    10,866        38,313
  Dividends payable                                                    14,512
                                                     ----------    ----------
      Total current liabilities                         352,249       266,873
                                                     ----------    ----------
Deferred federal and state income taxes                 364,073       344,077
Unamortized investment tax credits                       59,014        62,591
Accrued Yankee Atomic costs (Note C-1)                  122,452       103,501
Other reserves and deferred credits                      82,478        85,789
Commitments and contingencies (Note D)
                                                     ----------    ----------
                                                     $2,612,838    $2,441,287
                                                     ==========    ==========


The accompanying notes are an integral part of these financial statements.
<PAGE>
NEW ENGLAND POWER COMPANY

Statements of Cash Flows

                                                Year Ended December 31,
                                                    (In Thousands)
                                         ------------------------------------
                                             1994         1993         1992
                                             ----         ----         ----
Operating activities:
  Net income                              $ 149,373    $ 141,468    $ 134,151
  Adjustments to reconcile net income to
   net cash provided by operating
   activities:
    Depreciation and amortization           142,764      135,746      130,562
    Deferred income taxes and
      investment tax credits - net           23,051       20,665        6,378
    Allowance for funds used during
      construction                          (14,996)      (5,178)      (4,361)
    Early retirement program                               2,967
    Decrease (increase) in accounts 
      receivable                             (6,932)      31,323          120
    Decrease (increase) in fuel,
      materials, and supplies               (17,406)      16,902      (12,079)
    Decrease (increase) in prepaid and
      other current assets                   (7,275)      (4,908)     (15,938)
    Increase (decrease) in accounts payable  35,661      (35,913)      26,437
    Increase (decrease) in other current
      liabilities                           (30,823)      25,205      (16,374)
    Other, net                              (26,845)     (46,559)      (4,995)
                                          ---------    ---------    ---------
      Net cash provided by operating
        activities                        $ 246,572    $ 281,718    $ 243,901
                                          ---------    ---------    ---------

Investing activities:
  Plant expenditures, excluding allowance
    for funds used during construction    $(229,015)   $(156,614)   $(115,093)
   Other investing activities                (3,053)      (2,402)
   Purchase of 90 percent interest in
    Manchester Street Station from
    affiliate                                                         ( 3,249)
                                          ---------    ---------    ---------
      Net cash used in investing
        activities                        $(232,068)   $(159,016)   $(118,342)
                                          ---------    ---------    ---------

Financing Activities:
  Dividends paid on common stock          $(133,835)   $(120,936)   $ (75,787)
  Dividends paid on preferred stock          (3,440)      (4,883)      (5,591)
  Changes in short-term debt                 95,050       32,200       18,325
  Long-term debt - issues                    28,000      224,000      260,000
  Long-term debt - retirements                          (224,000)    (337,000)
  Preferred stock - retirements                (512)     (25,000)
  Premium on reacquisition of long-term
    debt                                                  (3,255)     (12,294)
  Premium on redemption of preferred
    stock                                                   (870)
                                          ---------    ---------    ---------
      Net cash used in financing
        activities                        $ (14,737)   $(122,744)   $(152,347)
                                          ---------    ---------    ---------
  Net decrease in cash and cash
    equivalents                           $    (233)   $     (42)   $ (26,788)
  Cash and cash equivalents at
    beginning of year                           610          652       27,440
                                          ---------    ---------    ---------
  Cash and cash equivalents at end
    of year                               $     377    $     610    $     652
                                          =========    =========    =========

Supplementary Information:
  Interest paid less amounts capitalized  $  32,510    $  42,390    $  65,210
                                          ---------    ---------    ---------
  Federal and state income taxes paid     $  83,455    $  78,300    $  65,484
                                          ---------    ---------    ---------
  Dividends received from investments
    at equity                             $   4,809    $   5,103    $   5,932
                                          ---------    ---------    ---------


The accompanying notes are an integral part of these financial statements.
<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements

Note A - Significant Accounting Policies
- ----------------------------------------

1.   System of Accounts:

     The accounts of the Company are maintained in accordance with the
Uniform System of Accounts prescribed by regulatory bodies having
jurisdiction.

2.   Allowance for Funds Used During Construction (AFDC):

     The Company capitalizes AFDC as part of construction costs.  AFDC
represents the composite interest and equity costs of capital funds used to
finance that portion of construction costs not eligible for inclusion in rate
base.  In 1994, an average of $25 million of construction work in progress
was included in rate base, all of which was attributable to the Manchester
Street Station repowering project.  AFDC is capitalized in "Utility plant"
with offsetting non-cash credits to "Other income" and "Interest".  This
method is in accordance with an established rate-making practice under which
a utility is permitted a return on, and the recovery of, prudently incurred
capital costs through their ultimate inclusion in rate base and in the
provision for depreciation.  The composite AFDC rates were 7.8 percent, 8.1
percent, and 9.7 percent in 1994, 1993, and 1992, respectively.

3.   Depreciation and Amortization:

     The depreciation and amortization expense included in the statements of
income is composed of the following:

                                                Year Ended December 31,
                                                    (In Thousands)
                                         ------------------------------------
                                             1994         1993         1992
                                             ----         ----         ----
Depreciation                               $ 52,834     $ 53,128     $ 55,858
Nuclear decommissioning costs (Note A-4)      1,951        1,951        1,890
Amortization:
  Investment in Seabrook 1 nuclear unit
    under rate settlement (Note C-2)         65,061       58,437       52,443
  Oil Conservation Adjustment                11,854       12,137       11,263
  Property losses                             6,279        6,279        6,279
                                           --------     --------     --------
      Total depreciation and amortization
        expense                            $137,979     $131,932     $127,733
                                           ========     ========     ========

     Depreciation is provided annually on a straight-line basis.  The
provisions for depreciation (excluding nuclear decommissioning) as a
percentage of weighted average depreciable property were 2.4 percent in 1994,
2.5 percent in 1993, and 2.7 percent in 1992.

     The Oil Conservation Adjustment is designed to recover expenditures for
coal conversion facilities at the Company's Salem Harbor Station by 1995. 
At December 31, 1994, such unamortized coal conversion costs included in
utility plant were $4,467,000.

4.   Nuclear Plant Decommissioning and Nuclear Fuel Disposal:

     The Company is recovering its share of projected decommissioning costs
for the Millstone 3 nuclear generating unit (Millstone 3) and the Seabrook
1 nuclear generating unit (Seabrook 1) through depreciation expense.  The
Company records decommissioning cost expense on its books consistent with its
rate recovery.  ln addition, the Company is paying its portion of projected
decommissioning costs for all of the Yankee nuclear power companies 
<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note A - Significant Accounting Policies  (continued)
- ----------------------------------------

(Yankees) through purchased power expense.  Such costs reflect estimates of
total decommissioning costs approved by the Federal Energy Regulatory
Commission (FERC).

     Each of the operating nuclear units in which the Company has an
ownership interest has established decommissioning trust funds or escrow
funds into which payments are being made to meet the projected costs of
decommissioning its plant.  If any of the units were shut down prior to the
end of their operating licenses, the funds collected for decommissioning to
that point would be insufficient.  Listed below is information on each
nuclear plant in which the Company has an ownership interest.  (See Note C-1
for a discussion of Yankee Atomic nuclear power station decommissioning.)

                     The Company's share of (in millions of dollars)
                     -----------------------------------------------

                                   Estimated
                                Decommissioning
                    Ownership        Cost             Fund        License
Unit                Interest      (in 1994 $)      Balances**   Expiration
- ----                ---------   ---------------    ----------   ----------

Connecticut Yankee     15%             53              22          2007
Maine Yankee ***       20%             66              22          2008
Vermont Yankee         20%             66              23          2012
Millstone 3 *          12%             53              11          2025
Seabrook 1 *           10%             36               4          2026

*   Fund balances are included in "Non-utility property and other
    investments" on the balance sheet and approximate market value.
**  Certain additional amounts are anticipated to be available through tax
    deductions.
*** A Maine statute provides that if both Maine Yankee and its
    decommissioning trust fund have insufficient assets to pay for the plant
    decommissioning, the owners of Maine Yankee are jointly and severally
    liable for the shortfall.

     In accordance with its recent rate agreement which became effective in
1995, the Company is allowed to defer for later recovery any increases in
decommissioning payments over the level included in rates until its next rate
filing becomes effective.

     There is no assurance that decommissioning costs actually incurred by
the Yankees, Millstone 3, or Seabrook 1 will not substantially exceed these
amounts.  For example, decommissioning cost estimates assume the availability
of permanent repositories for both low-level and high-level nuclear waste
which do not currently exist.

     The Nuclear Waste Policy Act of 1982 establishes that the federal
government is responsible for the disposal of spent nuclear fuel.  The
federal government requires the Company to pay a fee based on its share of
the net generation from the Millstone 3 and Seabrook 1 nuclear units.  The
Company is recovering this fee through its fuel clause.  Similar costs are
incurred by Connecticut Yankee, Maine Yankee, and Vermont Yankee.  These
costs are billed to the Company and recovered from customers through the
Company's fuel clause.

5.   Cash:

     The Company classifies short-term investments with a remaining maturity
of 90 days or less as cash.  Current banking arrangements do not require
outstanding checks to be funded until actually presented for payment.  
<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note A - Significant Accounting Policies  (continued)
- ----------------------------------------

Outstanding checks are therefore recorded in accounts payable until such time
as the banks present them for payment.

6.   Deferred Charges and Other Assets:

     The components of deferred charges and other assets are as follows:

                                                      At December 31,
                                                      (In Thousands)
                                                   ---------------------
                                                       1994       1993
                                                       ----       ----
Regulatory assets:
  Deferred SFAS No. 109 costs (see Note B)         $ 34,482   $ 41,114
  Unamortized losses on reacquired debt              34,862     37,107
  Purchased power termination costs                  29,012     28,400
  Deferred gas pipeline charges (see Note D-4)       37,562     13,187
  Unamortized property losses                         7,373     12,745
  Deferred SFAS No. 106 costs (see Note E-2)         19,149     10,538
  Other                                               2,542      8,928
                                                   --------   --------
                                                    164,982    152,019
Other deferred charges and other assets               5,210      5,068
                                                   --------   --------
                                                   $170,192   $157,087
                                                   ========   ========

     Electric utility rates are generally based on a utility's costs.  As a
result, electric utilities are subject to certain accounting standards that
are not applicable to other business enterprises in general.  These
accounting rules require regulated entities, in appropriate circumstances,
to establish regulatory assets and liabilities, which defer the income
statement impact of certain costs that are expected to be recovered in future
rates.  The effects of competition could ultimately cause the operations of
the Company, or a portion thereof, to cease meeting the criteria for
application of these accounting rules.  In such an event, accounting
standards applicable to enterprises in general would apply and immediate
write-off of any previously deferred costs (regulatory assets) would be
necessary in the year in which these criteria were no longer applicable. 
Approximately $100 million of the regulatory assets at December 31, 1994
listed above are expected to be recovered within 10 years, with the majority
of the remaining balance to be recovered within the following 20 years.  The
only items for which the majority of the balance shown above will not be
recovered within the next 10 years are the deferred SFAS No. 109 costs and
the deferred gas pipeline charges.

7.   Other Accrued Expenses:

     The components of other accrued expenses are as follows:

                                                      At December 31,
                                                      (In Thousands)
                                                   ---------------------
                                                       1994       1993
                                                       ----       ----
Accrued wages and benefits                          $ 6,397    $10,619
Capital lease obligations due within one year         4,324      4,151
Accrued purchased power termination costs                       21,900
Other                                                   145      1,643
                                                    -------    -------
                                                    $10,866    $38,313
                                                    =======    =======
<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note B - Income Taxes
- ---------------------

     The Company and other subsidiaries participate with New England Electric
System (NEES) in filing consolidated federal income tax returns.  The
Company's income tax provision is calculated on a separate return basis. 
Federal income tax returns have been examined and reported on by the Internal
Revenue Service through 1991.

     Total income taxes in the statements of income are as follows:

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----
Income taxes charged to operations         $96,596   $93,997   $79,799
Income taxes charged (credited) to
 "Other income"                               (994)      838     2,627
                                           -------   -------   -------
     Total income taxes                    $95,602   $94,835   $82,426
                                           =======   =======   =======


     Total income taxes, as shown above, consist of the following components:

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----

Current income taxes                       $72,551   $74,171   $76,048
Deferred income taxes                       26,628    23,270     7,706
Investment tax credits--net                 (3,577)   (2,606)   (1,328)
                                           -------   -------   -------
     Total income taxes                    $95,602   $94,835   $82,426
                                           =======   =======   =======

     Investment tax credits are deferred and amortized over the estimated
lives of the property giving rise to the credits.  Since the Tax Reform Act
of 1986 generally eliminated investment tax credits, the amounts shown above
principally reflect the amortization of investment tax credits generated in
prior years.

     Total income taxes, as shown above, consist of federal and state
components as follows:

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----

Federal income taxes                       $78,274   $77,593   $67,830
State income taxes                          17,328    17,242    14,596
                                           -------   -------   -------
     Total income taxes                    $95,602   $94,835   $82,426
                                           =======   =======   =======

     With regulatory approval of the FERC, the Company has adopted
comprehensive interperiod tax allocation (normalization) for temporary
book/tax differences.

<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note B - Income Taxes - (continued)
- ---------------------

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

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----

Computed tax at statutory rate             $85,741   $82,706   $73,636
Increases (reductions) in tax resulting
 from:
 Amortization of investment tax credits     (3,045)   (2,511)   (3,210)
 State income taxes, net of federal income
  tax benefit                               11,263    10,770     9,634
 All other differences                       1,643     3,870     2,366
                                           -------   -------   -------
     Total income taxes                    $95,602   $94,835   $82,426
                                           =======   =======   =======

     The Financial Accounting Standards Board established Statement of
Financial Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes"
which became effective in 1993.  The application of this new standard did not
have a significant impact on 1993 or 1994 net income.

     The following table identifies the major components of total deferred
income taxes:

                                                      At December 31,
                                                       (In Millions)
                                                   ---------------------
                                                       1994       1993
                                                       ----       ----
Deferred tax asset:
  Plant related                                       $  96      $  86
  Investment tax credits                                 25         26
  All other                                              29         39
                                                      -----      -----
                                                        150        151
                                                      -----      -----
Deferred tax liability:
  Plant related                                        (384)      (373)
  Equity AFDC                                           (47)       (48)
  All other                                             (83)       (74)
                                                      -----      -----
                                                       (514)      (495)
                                                      -----      -----
      Net deferred tax liability                      $(364)     $(344)
                                                      =====      =====

     There were no valuation allowances for deferred tax assets deemed
necessary.

     The deferred taxes resulting from timing differences which appeared on
the income statement in 1992 (prior to the adoption of SFAS No. 109 in 1993)
primarily included deferred income taxes of $12 million related to utility
plant and $5 million related to losses on reacquired debt, partially offset
by deferred tax credits related to Seabrook 2 property losses of $5 million
and rate adjustment mechanisms of $6 million.

<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note C - Nuclear Power Investments
- ----------------------------------

1.   Yankee Nuclear Power Companies:

     The Company has minority interests in the four Yankees.  These ownership
interests are accounted for on the equity method.  The Company's share of the
expenses of the Yankee units is accounted for on the "Purchased electric
energy" line on the statements of income.  A summary of combined results of
operations, assets and liabilities of the four Yankees is as follows:

                                                 (In Thousands)
                                      ------------------------------------
                                            1994         1993         1992
                                            ----         ----         ----
Operating revenue                     $  631,940   $  700,148   $  684,775
                                      ==========   ==========   ==========
Net income                            $   30,345   $   30,061   $   35,298
                                      ==========   ==========   ==========
Company's equity in net income        $    4,816   $    5,646   $    6,252
                                      ==========   ==========   ==========
Net plant                                537,103      591,650      666,685
Other assets                           1,458,186    1,286,923    1,221,905
Liabilities and debt                  (1,748,960)  (1,633,139)  (1,644,962)
                                      ----------   ----------   ----------
Net assets                            $  246,329   $  245,434   $  243,628
                                      ==========   ==========   ==========
Company's equity in net assets        $   46,349   $   46,342   $   45,799
                                      ==========   ==========   ==========
Company's purchased electric energy   $  106,404   $  118,362   $  118,465
                                      ==========   ==========   ==========

     At December 31, 1994, $12 million of undistributed earnings of the
nuclear power companies were included in the Company's retained earnings.

     The Company has a 30 percent ownership interest in Yankee Atomic, which
owns a 185 megawatt (MW) nuclear generating station in Rowe, Massachusetts. 
The station began commercial service in 1960.  At December 31, 1994, the
Company's investment in Yankee Atomic was approximately $7 million.  In
February 1992, the Yankee Atomic board of directors decided to permanently
cease power operation of, and in time decommission, the facility.

     In March 1993, the FERC approved a settlement agreement that allows
Yankee Atomic to recover all but $3 million of its approximately $50 million
remaining investment in the plant over the period extending to July 2000,
when the plant's Nuclear Regulatory Commission (NRC) operating license would
have expired.  Yankee Atomic recorded the $3 million before-tax write-down
in 1992.  The settlement agreement also allows Yankee Atomic to earn a return
on the unrecovered balance during the recovery period and to recover other
costs, including an increased level of decommissioning costs, over this same
period.  Decommissioning cost recovery increased from $6 million per year to
$27 million per year for the period 1993 to 1995.  In the fourth quarter of
1994, Yankee announced a new decommissioning cost estimate that, subject to
approval by the FERC, would increase billings to the Company by an additional
$11 million per year through July 2000.

     The Company has recorded an estimate of its entire future payment
obligations to Yankee Atomic as a liability on its balance sheet and an
offsetting regulatory asset reflecting its expected future rate recovery of
such costs.  This liability and related regulatory asset amounted to
approximately $122 million each at December 31, 1994, and are included on
separate lines on the balance sheet.

<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note C - Nuclear Power Investments (continued)
- ----------------------------------

     The Company has a 20 percent ownership interest in Maine Yankee which
owns an 880 MW nuclear generating station in Wiscasset, Maine.  Since January
1995, the station has been shut down for refueling and inspection.  On the
basis of preliminary results of testing and analysis performed during this
shutdown, Maine Yankee has detected substantially greater deterioration of
its steam generator tubes than had been previously found and is unable to
predict its effect on the future of the unit.

2.   Jointly-Owned Nuclear Generating Units:

     The Company is also a 12 percent and 10 percent owner, respectively, of
the Millstone 3 and Seabrook 1 nuclear generating units, each 1,150 MW.  The
Company's net investment in Millstone 3, included in "Net utility plant" is
approximately $400 million.  The Company's rate recovery of its investment
in Seabrook 1 was resolved through two separate rate settlement agreements. 
A portion of the Company's pre-1988 investment is being recovered in base
rates over a period of seven and one-half years ending in mid-1995.  Under
the Company's rate agreement, that was recently approved by the FERC,
approximately $15 million of the $38 million in Seabrook 1 costs due to be
recovered in 1995 pursuant to a 1988 settlement agreement will be deferred
and recovered in 1996.  This investment, net of amortization, is shown on a
separate line on the balance sheets.  The Company's net investment in
Seabrook 1 since January 1, 1988, which amounts to approximately $43 million
at December 31, 1994, is included in "Net utility plant" on the balance sheet
and is being recovered over 37 years.  The Company's share of the related
expenses for Millstone 3 and Seabrook 1 is included in the operating expenses
of the Company's income statements.

Note D - Commitments and Contingencies
- --------------------------------------

1.   Oil and Gas Operations:

     New England Energy Incorporated (NEEI), a subsidiary of NEES, is engaged
in domestic oil and gas exploration, development, and production.  NEEI
operates under an intercompany pricing policy (Pricing Policy) with the
Company approved by the Securities and Exchange Commission under the Public
Utility Holding Company Act of 1935.  The Pricing Policy requires the Company
to purchase all fuel meeting its specifications offered to it by NEEI.

     Under the Pricing Policy, NEEI's oil and gas exploration program is
composed of prospects entered into through December 31, 1983 under a
rate-regulated program.  NEEI has incurred operating losses since 1986, due
to precipitate declines in oil and gas prices, and expects to incur
substantial additional losses in the future.  These losses are passed on to
the Company in the year after they are incurred by NEEI and, in turn, are
being recovered from customers through the Company's fuel clause.  The
Company's ability to pass such losses on to its customers was favorably
resolved in the Company's 1988 FERC rate settlement.  This settlement covered
all costs incurred by or resulting from commitments made by NEEI through
March 1, 1988.

     In 1994, 1993, and 1992, the Company recorded accrued fuel expenses and
accrued revenues of $40 million, $46 million, and $55 million, respectively,
representing losses incurred by NEEI in each year.  Under the settlement,
certain NEEI costs incurred subsequent to March 1, 1988 are subject to normal
regulatory review.

<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note D - Commitments and Contingencies (continued)
- --------------------------------------

2.   Plant Expenditures:

     The Company's utility plant expenditures are estimated to be $160
million in 1995.  At December 31, 1994, substantial commitments had been made
relative to future planned expenditures.

3.   Hydro-Quebec Interconnection:

     The Company is a participant in both the Hydro-Quebec Phase I and Phase
II projects.  The Company's participation percentage in both projects is
approximately 18 percent.  The Hydro-Quebec Phase I and Phase II projects
were established to transmit power from Hydro-Quebec to New England.  Three
affiliates of the Company were created to construct and operate transmission
facilities related to these projects.  The participants, including the
Company, have entered into support agreements that end in 2020, to pay
monthly their proportionate share of the total cost of constructing, owning,
and operating the transmission facilities.  The Company accounts for these
support agreements as capital leases and accordingly recorded approximately
$78 million in utility plant at December 31, 1994.  Under the support
agreements, the Company has agreed, in conjunction with any Hydro-Quebec
Phase II project debt financing, to guarantee its share of project debt.  At
December 31, 1994, the Company had guaranteed approximately $32 million.

4.   Natural Gas Pipeline Capacity:

     In connection with the Company's efforts to reduce sulfur dioxide
emissions and repower generating units, the Company has signed several
contracts for natural gas pipeline capacity and gas supply.  These agreements
require minimum fixed payments.  The Company's minimum net payments are
currently estimated to be approximately $65 million in 1995 and $70 million
per year during 1996 to 1999.

     As part of a rate settlement, the Company is recovering 50 percent of
the fixed pipeline capacity payments through its current fuel clause and
deferring the recovery of the remaining 50 percent until the Manchester
Street repowering project is completed.  The Company has deferred payments
of approximately $38 million as of December 31, 1994 (see Note A-6).  The
Company has been using a portion of this capacity to sell natural gas. 
Proceeds from the sale of natural gas and pipeline capacity of $55 million,
$21 million, and $3 million in 1994, 1993, and 1992, respectively, have been
passed to customers through the Company's fuel clause.  These proceeds have
been included on the fuel for generation line in the Company's statements of
income as an offset to the related fuel expense.

5.   Hazardous Waste:

     The Federal Comprehensive Environmental Response, Compensation and
Liability Act, more commonly known as the "Superfund" law, imposes strict,
joint and several liability, regardless of fault, for remediation of property
contaminated with hazardous substances.  A number of states, including
Massachusetts, have enacted similar laws.

     The electric utility industry typically utilizes and/or generates in its
operations a range of potentially hazardous products and by-products.  The
NEES subsidiaries currently have in place an environmental audit program
intended to enhance compliance with existing federal, state, and local
requirements regarding the handling of potentially hazardous products and
by-products.

     The Company has been named as a potentially responsible party (PRP) by
either the U.S. Environmental Protection Agency or the Massachusetts
Department of Environmental Protection for six sites at which hazardous 
<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note D - Commitments and Contingencies (continued)
- --------------------------------------

waste is alleged to have been disposed.  Private parties have also contacted
or initiated legal proceedings against the Company regarding hazardous waste
cleanup.  The Company is currently aware of other sites, and may in the
future become aware of additional sites, that it may be held responsible for
remediating.

     Predicting the potential costs to investigate and remediate hazardous
waste sites continues to be difficult.  There are also significant
uncertainties as to the portion, if any, of the investigation and remediation
costs of any particular hazardous waste site that may ultimately be borne by
the Company.  Where appropriate, the Company intends to seek recovery from
its insurers and from other PRPs, but it is uncertain whether and to what
extent such efforts would be successful.  The Company believes that hazardous
waste liabilities for all sites of which it is aware will not be material to
its financial position.

6.   Nuclear Insurance:

     The Price-Anderson Act limits the amount of liability claims that would
have to be paid in the event of a single incident at a nuclear plant to $8.9
billion (based upon 110 licensed reactors).

     The maximum amount of commercially available insurance coverage to pay
such claims is only $200 million.  The remaining $8.7 billion would be
provided by an assessment of up to $79.3 million per incident levied on each
of the nuclear units in the United States, subject to a maximum assessment
of $ 10 million per incident per nuclear unit in any year.  The maximum
assessment, which was most recently calculated in 1993, is to be adjusted at
least every five years to reflect inflationary changes.  The Company's
current interest in the Yankees (excluding Yankee Atomic), Millstone 3, and
Seabrook 1 would subject the Company to a $58.0 million maximum assessment
per incident.  The Company's payment of any such assessment would be limited
to a maximum of $7.3 million per incident per year.  As a result of the
permanent cessation of power operation of the Yankee Atomic plant, Yankee
Atomic has received from the NRC a partial exemption from obligations under
the Price-Anderson Act.  However, Yankee Atomic must continue to maintain
$100 million of commercially available nuclear insurance coverage.

     Each of the nuclear units in which the Company has an ownership interest
also carries nuclear insurance to cover the costs of property damage,
decontamination or premature decommissioning and workers' claims resulting
from a nuclear incident.  These policies may require additional premium
assessments if losses relating to nuclear incidents at units covered by this
insurance occurring in a prior six year period exceed the accumulated funds
available.  The Company's maximum potential exposure for these assessments,
either directly, or indirectly through purchased power payments to the
Yankees, is approximately $17 million per year.

7.   Long-term Contracts for the Purchase of Electricity:

     The Company purchases a portion of its electricity requirements pursuant
to long-term contracts with owners of various generating units.  These
contracts expire in various years from 1995 to 2029.

     Certain of these contracts require the Company to make minimum fixed
payments, even when the supplier is unable to deliver power, to cover the
Company's proportionate share of the capital and fixed operating costs of
these generating units.  The majority of the payments under these contracts
are to the Yankees (excluding Yankee Atomic--see Note C-1) and Ocean State
Power, entities in which the Company or its affiliates hold ownership
interests.

<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note D - Commitments and Contingencies (continued)
- --------------------------------------

     The fixed portion of payments under these contracts totaled $190 million
in 1994 and $220 million in 1993 and 1992.  These contracts have minimum
fixed payment requirements of $215 million in 1995, $195 million in 1996,
$190 million in 1997 and 1998, $185 million in 1999, and approximately $2
billion thereafter.

     The Company's other contracts, principally with non-utility generators,
require the Company to make payments only if power supply capacity and energy
are deliverable from such suppliers.  The Company's payments under these
contracts amounted to $210 million in 1994 and 1993 and $200 million in 1992.

8.   Purchased Power Contract Dispute:

     In October 1994, the Company was sued by Milford Power Limited
Partnership (MPLP), a venture of Enron Corporation and Jones Capital that
owns a 149 MW gas-fired power plant in Milford, Massachusetts.  The Company
purchases 56 percent of the power output of the facility under a long-term
contract with MPLP.  The suit alleges that the Company has engaged in a
scheme to cause MPLP and its power plant to fail and has prevented MPLP from
finding a long-term buyer for the remainder of the facility's output.  The
complaint includes allegations that the Company has violated the Federal
Racketeer Influenced and Corrupt Organizations Act, engaged in unfair or
deceptive acts in trade or commerce, and breached contracts.  MPLP seeks
compensatory damages in an unspecified amount, as well as treble damages. 
The Company believes that the allegations of wrongdoing are without merit. 
The Company has filed counterclaims and crossclaims against MPLP, Enron
Corporation, and Jones Capital, seeking monetary damages and termination of
the purchased power contract.

     MPLP also intervened in the Company's recent rate filing.

Note E - Employee Benefits
- --------------------------

1.   Pension Plans:

     The Company participates with other subsidiaries of NEES in
noncontributory defined-benefit plans covering substantially all employees
of the Company.  The plans provide pension benefits based on the employee's
compensation during the five years before retirement.  The Company's funding
policy is to contribute each year, the net periodic pension cost for that
year.  However, the contribution for any year will not be less than the
minimum required contribution under federal law or greater than the maximum
tax deductible amount.

<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note E - Employee Benefits (continued)
- --------------------------

     Net pension cost for 1994, 1993, and 1992 included the following
components:

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----
Service cost--benefits earned during
 the period                                $ 2,202   $ 1,953   $ 1,858
Plus (less):
 Interest cost on projected benefit
   obligation                                6,403     6,070     5,558
 Return on plan assets at expected
   long-term rate                           (6,554)   (5,850)   (5,600)
 Amortization                                  557        47        31
                                           -------   -------   -------
     Net pension cost                      $ 2,608   $ 2,220   $ 1,847
                                           =======   =======   =======
Assumptions used to determine pension
 cost:
 Discount rate                                7.25%     8.25%      8.50%
 Average rate of increase in future
   compensation levels                        4.35%     5.35%      6.70%
 Expected long-term rate of return on
   assets                                     8.75%     8.75%      9.00%
                                           -------   -------   -------
     Actual return on plan assets          $   608   $ 8,949   $ 4,887
                                           =======   =======   =======

     Service cost for 1993 does not reflect costs incurred in connection with
an early retirement program offered by the Company in that year (see Note
E-3).

     The funded status of the plans cannot be presented separately for the
Company as the Company participates in the plans with other NEES
subsidiaries.  The following table sets forth the funded status of the NEES
companies' plans at December 31:

<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note E - Employee Benefits (continued)
- --------------------------

                                                Retirement Plans,
                                                  (In Millions)
                                           ---------------------------
                                            1994                 1993
                                            ----                 ----

                                       Union   Non-Union    Union   Non-Union
                                     Employee  Employee   Employee  Employee
                                       Plans     Plans      Plans     Plans
                                     --------  ---------  --------  ---------
Benefits earned
 Actuarial present value of
   accumulated benefit liability:
     Vested                             $251      $308      $251      $333
     Non-vested                            8         9        20         6
                                        ----      ----      ----      ----
       Total                            $259      $317      $271      $339
                                        ====      ====      ====      ====
Reconciliation of funded status
 Actuarial present value of projected
   benefit liability                    $303      $355      $310      $383
 Unrecognized prior service costs         (8)       (4)       (8)       (6)
 SFAS No. 87 transition liability not
   yet recognized (amortized)              -        (1)        -        (1)
 Net loss not yet recognized
   (amortized)                           (13)      (33)      (11)      (45)
 Additional minimum liability
   recognized                              -         -         -         8
                                        ----      ----      ----      ----
                                         282       317       291       339
                                        ----      ----      ----      ----
 Pension fund assets at fair value       293       323       302       318
 SFAS No. 87 transition asset not
   yet recognized (amortized)            (13)        -       (14)        -
                                        ----      ----      ----      ----
                                         280       323       288       318
                                        ----      ----      ----      ----
 Accrued pension/(prepaid)
   payments recorded on books            $ 2      $ (6)      $ 3      $ 21
                                        ====      ====      ====      ====

     The assumed discount rate and the assumed average rate of increase in
future compensation levels used to calculate pension cost changed effective
January 1, 1995 to 8.25 percent and 4.63 percent, respectively.  The expected
long-term rate of return on assets used to calculate pension cost was not
changed from the level shown in the table above.  The plans' funded status
at December 31, 1994 was calculated using these revised rates.

     Plan assets are composed primarily of corporate equity, guaranteed
investment contracts, debt securities, and cash equivalents.

2.   Postretirement Benefit Plans Other Than Pensions and Postemployment
     Benefits:

     In 1993, SFAS No. 106, "Employer's Accounting for Postretirement
Benefits Other Than Pensions" (PBOPs) went into effect.  The Company provides
health care and life insurance coverage to eligible retired employees. 
Eligibility is based on certain age and length of service requirements and
in some cases retirees must contribute to the cost of their coverage.

<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note E - Employee Benefits (continued)
- --------------------------

     The total cost of PBOPs for 1994 and 1993 included the following
components:

                                                  Year Ended December 31,
                                                      (In Thousands)
                                                   ---------------------
                                                       1994       1993
                                                       ----       ----
Service cost--benefits earned during the period      $1,628     $1,632
Plus (less):
  Interest cost on the accumulated benefit
    obligation                                        3,954      4,275
  Return on plan assets at expected long-term
    rate                                             (1,111)      (725)
  Amortization                                        2,591      2,558
                                                     ------     ------
      Net postretirement benefit cost                $7,062     $7,740
                                                     ======     ======
      Actual return on plan assets                   $   54     $  746
                                                     ======     ======

     The following table sets forth benefits earned and the plans' funded
status:

                                                      At December 31,
                                                       (In Millions)
                                                   ---------------------
                                                       1994       1993
                                                       ----       ----

Accumulated postretirement benefit obligation:
  Retirees                                             $ 31       $ 34
  Fully eligible active plan participants                 3          1
  Other active plan participants                         17         22
                                                       ----       ----
      Total benefits earned                              51         57
Unrecognized transition obligation                      (46)       (49)
Net gain (loss) not yet recognized                        6         (1)
                                                       ----       ----
                                                         11          7

Plan assets at fair value                                15         12
                                                       ----       ----
Prepaid postretirement benefit costs recorded
  on books                                             $  4       $  5
                                                       ====       ====


                                            1995       1994       1993
                                            ----       ----       ----
Assumptions used to determine
  postretirement benefit cost:
   Discount rate                            8.25%      7.25%       8.25%
   Expected long-term rate of return on
    assets                                  8.50%      8.50%       8.50%
   Health care cost rate - 1994 and 1993       -      11.00%      12.00%
   Health care cost rate - 1995 to 2004     8.50%      8.50%       9.50%
   Health care cost rate - 2005 and beyond  6.25%      6.25%       7.25%

<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note E - Employee Benefits (continued)
- --------------------------

     The plans' funded status at December 31, 1994 and 1993 presented above
was calculated using the assumed rates in effect for 1995 and 1994,
respectively.

     The health care cost trend rate assumption has a significant effect on
the amounts reported.  Increasing the assumed rates by 1 percent in each year
would increase the accumulated postretirement benefit obligation as of
December 31, 1994 by approximately $8 million and the net periodic cost for
the year 1994 by approximately $1 million.

     The Company funds the annual tax deductible contributions.  Plan assets
are invested in equity and debt securities and cash equivalents.

     Prior to 1993, the Company recorded the cost of PBOPs when paid which
amounted to approximately $1.7 million in 1992.  The Company has deferred all
increased costs that have resulted from the adoption of SFAS No. 106 in 1993. 
Pursuant to a recently approved rate agreement, recovery of PBOP costs on a
current basis and recovery of $19 million of previously deferred amounts over
a seven year period commenced January 1, 1995.  Therefore adoption of this
new accounting standard did not have a significant impact on net income.

3.   1993 Early Retirement and Special Severance Programs:

     In February 1993, the Company offered a voluntary early retirement
program to non-union employees who were at least 55 years old with 10 years
of service.  This program was part of an organizational review with the goal
of streamlining operations and reducing the work force.  The early retirement
offer was accepted by 43 employees.  A special severance program was also
announced in February 1993 for employees affected by the organizational
review, but who were not eligible for, or did not accept, the early
retirement offer.  The Company recorded a one-time charge to 1993 earnings
of approximately $6 million, after tax ($10 million, before tax), to reflect
the cost of the early retirement and special severance programs which
consisted principally of pension benefits.  This total includes the Company's
portion of its affiliated service company's cost of these programs.

Note F - Short-term Borrowing Arrangements
- ------------------------------------------

     At December 31, 1994, the Company had $146 million of short-term debt
outstanding including $129 million in the form of commercial paper borrowings
and $17 million of borrowings of borrowings from affiliates.  At December 31,
1994, the Company had lines of credit and standby bond purchase facilities
with banks totaling $490 million which are available to provide liquidity
support for commercial paper borrowings and for $342 million of the Company's
outstanding variable rate mortgage bonds in tax-exempt commercial paper mode
(see Note I) and for other corporate purposes.  There were no borrowings
under these lines of credit at December 31, 1994.  Fees are paid on the lines
and facilities in lieu of compensating balances.  The weighted average rate
on outstanding short-term borrowings was 6.0 percent at December 31, 1994.

Note G - Intercompany Lending Arrangement
- -----------------------------------------

     NEES and certain subsidiaries, including the Company, with regulatory
approval, operate a money pool to more effectively utilize cash resources and
to reduce outside short-term borrowings.  Short-term borrowing needs are met
first by available funds of the money pool participants.  Borrowing companies
pay interest at a rate designed to approximate the cost of outside short-term
borrowings.  Companies which invest in the pool share the interest earned on 
<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note G - Intercompany Lending Arrangement (continued)
- -----------------------------------------

a basis proportionate to their average monthly investment in the money pool. 
Funds may be withdrawn from or repaid to the pool at any time without prior
notice.

Note H - Cumulative Preferred Stock
- -----------------------------------

     A summary of cumulative preferred stock at December 31, 1994 and 1993
is as follows (in thousands of dollars except for share data):

                     Shares
                   Authorized
                       and                              Dividends       Call
                   Outstanding         Amount           Declared        Price
                  -------------     -------------     -------------    ------
                  1994     1993     1994     1993     1994     1993
                  ----     ----     ----     ----     ----     ----
$100 Par value--
  6.00% Series   75,020   80,140  $ 7,502  $ 8,014   $  458  $  481      (a)
  4.56% Series  100,000  100,000   10,000   10,000      456     456   $104.08
  4.60% Series   80,140   80,140    8,014    8,014      368     368    101.00
  4.64% Series  100,000  100,000   10,000   10,000      464     464    102.56
  6.08% Series  100,000  100,000   10,000   10,000      608     608    102.34
  7.24% Series  150,000  150,000   15,000   15,000    1,086   1,086    103.06
  8.40% Series                                                  840
  8.68% Series                                                  580
                -------  -------  -------  -------   ------  ------
     Total      605,160  610,280  $60,516  $61,028   $3,440  $4,883
                =======  =======  =======  =======   ======  ======
(a) Noncallable.

     The annual dividend requirement for total cumulative preferred stock was
$3,433,000 and $3,463,000 for 1994 and 1993, respectively.

     During 1993, all of the Company's 8.68 percent Series and 8.40 percent
Series of cumulative preferred stock were redeemed.  Total premiums of
$870,000 in connection with these redemptions were charged to retained
earnings in 1993.  There are no mandatory redemption provisions on the
Company's cumulative preferred stock.


<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note I - Long-term Debt
- -----------------------

     A summary of long-term debt is as follows:

                        At December 31, (In Thousands)
                        ------------------------------
Series        Rate %        Maturity                   1994         1993
- ------        ------        --------                   ----         ----
General and Refunding Mortgage Bonds:

W (93-3)      5.12          February 2, 1996       $  5,000     $  5,000
W (93-8)      5.06          February 5, 1996          5,000        5,000
Y (94-3)      8.10          December 22, 1997         3,000
W (93-2)      6.17          February 2, 1998          4,300        4,300
W (93-4)      6.14          February 2, 1998          1,300        1,300
W (93-5)      6.17          February 3, 1998          5,000        5,000
W (93-7)      6.10          February 4, 1998         10,000       10,000
W (93-9)      6.04          February 4, 1998         29,400       29,400
Y (94-4)      8.28          December 21, 1999        10,000
W (93-6)      6.58          February 10, 2000         5,000        5,000
W (93-1)      7.00          February 3, 2003         25,000       25,000
Y (94-2)      8.33          November 8, 2004         10,000
K             7.25          October 15, 2015         38,500       38,500
L             7.80          April 1, 2016            29,850       29,850
X             variable      March 1, 2018            79,250       79,250
R             variable      November 1, 2020        107,850      107,850
S             variable      November 1, 2020         20,750       20,750
T             variable      November 1, 2020         28,000       28,000
U             8.00          August 1, 2022          170,000      170,000
V             variable      October 1, 2022         106,150      106,150
Y (94-1)      8.53          September 20, 2024        5,000
Unamortized discounts and premiums                   (2,884)      (2,902)
                                                   --------     --------
Long-term debt                                     $695,466     $667,448
                                                   ========     ========

     Substantially all of the properties and franchises of the Company are
subject to the lien of the mortgage indentures under which the general and
refunding mortgage bonds have been issued.

     The Company will make cash payments of $10 million in 1996, $3 million
in 1997, $50 million in 1998, and $10 million in 1999 to retire maturing
mortgage bonds.  There are no cash payments for maturing mortgage bonds
required in 1995.

     The terms of $342 million of variable rate pollution control revenue
bonds collateralized by the Company's mortgage bonds require the Company to
reacquire the bonds under certain limited circumstances.  At December 31,
1994, interest rates on the Company's variable rate bonds ranged from 3.30
percent to 5.60 percent.

Note J - Fair Value of Financial Instruments
- --------------------------------------------

     At December 31, 1994, the Company's long-term debt had a carrying value
of $695,000,000 and had a fair value of approximately $685,000,000.  To
estimate fair value, the carrying amount was used for debt that reprices
frequently at market rates because the carrying amount is a reasonable
estimate of fair value.  For all other debt, the fair market value of the
Company's long-term debt was estimated based on the quoted prices for similar
issues or on the current rates offered to the Company for debt of the same
remaining maturity.  The fair value of the Company's short-term debt equals
carrying value.  The fair value of the Company's other investments equals
carrying value.
<PAGE>
NEW ENGLAND POWER COMPANY
Notes to Financial Statements (continued)

Note K - Restrictions on Retained Earnings Available for
         Dividends on Common Stock
- --------------------------------------------------------

     Pursuant to the provisions of the Articles of Organization and the
By-Laws relating to the Dividend Series Preferred Stock, certain restrictions
on payment of dividends on common stock would come into effect if the "junior
stock equity" was, or by reason of payment of such dividends became, less
than 25 percent of "Total capitalization."  However, the junior stock equity
at December 31, 1994 was 54 percent of total capitalization including
long-term debt due in one year and, accordingly, none of the Company's
retained earnings at December 31, 1994 were restricted as to dividends on
common stock under the foregoing provisions.

     Under restrictions contained in the indentures relating to general and
refunding mortgage bonds, none of the Company's retained earnings at
December 31, 1994 were restricted as to dividends on common stock.

Note L - Supplementary Income Statement Information
- ---------------------------------------------------

     Advertising expenses, expenditures for research and development, and
rents were not material and there were no royalties paid.  Taxes, other than
income taxes, charged to operating expenses are set forth by classes as
follows:

                                             Year Ended December 31,
                                                 (In Thousands)
                                          -----------------------------
                                              1994      1993      1992
                                              ----      ----      ----
Municipal property taxes                   $46,506   $44,124   $43,124
Federal and state payroll and other taxes    7,894     7,807     7,704
                                           -------   -------   -------
                                           $54,400   $51,931   $50,828
                                           =======   =======   =======

     New England Power Service Company, an affiliated service company
operating pursuant to the provisions of Section 13 of the Public Utility
Holding Company Act of 1935, furnished services to the Company at the cost
of such services.  These costs amounted to $103,961,000, $94,366,000, and
$80,535,000, including capitalized construction costs of $22,396,000,
$20,335,000, and $22,759,000, for each of the years 1994, 1993, and 1992,
respectively.
<PAGE>
NEW ENGLAND POWER COMPANY
Operating Statistics (Unaudited)
<TABLE>
<CAPTION>                                                        Year Ended December 31,
                                                                 -----------------------
                                                1994         1993         1992         1991         1990
                                                ----         ----         ----         ----         ----
<S>                                              <C>          <C>          <C>          <C>          <C>
Sources of Energy (Thousands of KWH)

  Net generation - thermal                  10,971,319   11,621,038   12,087,775   13,569,122   13,333,413
  Net generation - conventional hydro        1,352,600    1,253,925    1,212,155    1,507,656    1,887,521
  Generation - pumped storage                  525,653      548,358      530,796      498,895      511,175
  Net generation - nuclear                   1,767,959    1,696,677    1,592,340    1,033,332    1,415,029
  Nuclear entitlements                       2,535,534    2,196,998    2,214,976    2,713,947    1,945,459
  Purchased energy from
    non-affiliates (B)                       8,674,191    7,800,975    7,287,856    6,323,144    5,128,451
  Energy for pumping                          (723,352)    (750,784)    (738,364)    (685,659)    (699,473)
                                            ----------   ----------   ----------   ----------   ----------
      Total generated and purchased         25,103,904   24,367,187   24,187,534   24,960,437   23,521,575
  Losses, company use, etc.                   (635,695)    (548,228)    (632,850)    (589,001)    (557,978)
                                            ----------   ----------   ----------   ----------   ----------
      Total sources of energy               24,468,209   23,818,959   23,554,684   24,371,436   22,963,597
                                            ==========   ==========   ==========   ==========   ==========

Sales of Energy (Thousands of KWH)
  Resale:
    Affiliated companies                    22,182,761   21,858,491   21,497,993   21,496,098   21,706,432
     Less - generation by affiliated
      Company (A)                               (5,781)      (4,506)     (83,753)    (162,844)    (583,413)
                                            ----------   ----------   ----------   ----------   ----------
      Net sales to affiliated companies     22,176,980   21,853,985   21,414,240   21,333,254   21,123,019
    Other utilities (B)                      1,731,225    1,528,686    1,705,591    2,613,034    1,421,325
    Municipals                                 551,866      426,525      415,659      411,171      404,352
                                            ----------   ----------   ----------   ----------   ----------
      Total sales for resale                24,460,071   23,809,196   23,535,490   24,357,459   22,948,696
  Ultimate customers                             8,138        9,763       19,194       13,977       14,901
                                            ----------   ----------   ----------   ----------   ----------
      Total sales of energy                 24,468,209   23,818,959   23,554,684   24,371,436   22,963,597
                                            ==========   ==========   ==========   ==========   ==========
</TABLE>
<PAGE>
NEW ENGLAND POWER COMPANY
Operating Statistics (Unaudited) (continued)
<TABLE>
<CAPTION>                                                        Year Ended December 31,
                                                                 -----------------------
                                                1994         1993         1992         1991         1990
                                                ----         ----         ----         ----         ----
<S>                                              <C>          <C>          <C>          <C>          <C>
Operating Revenue (In Thousands)
  Revenue from electric sales
    Resale:
    Affiliated companies                    $1,448,503   $1,459,619   $1,450,831   $1,384,222   $1,281,933
     Less - G and T credits (A)                (32,346)     (26,001)     (38,697)     (50,961)     (66,048)
                                            ----------   ----------   ----------   ----------   ----------
      Net sales to affiliated companies      1,416,157    1,433,618    1,412,134    1,333,261    1,215,885
    Other utilities (B)                         56,306       52,695       55,156       76,162       66,971
    Municipals                                  32,055       27,574       26,980       25,755       22,989
                                            ----------   ----------   ----------   ----------   ----------
      Total revenue from sales for resale    1,504,518    1,513,887    1,494,270    1,435,178    1,305,845
  Ultimate customers                               606          752        1,399        1,097        1,033
                                            ----------   ----------   ----------   ----------   ----------
      Total revenue from electric sales      1,505,124    1,514,639    1,495,669    1,436,275    1,306,878
  Other operating revenue                       35,633       34,375       35,206       36,016       35,196
                                            ----------   ----------   ----------   ----------   ----------
      Total operating revenue               $1,540,757   $1,549,014   $1,530,875   $1,472,291   $1,342,074
                                            ==========   ==========   ==========   ==========   ==========

Annual Maximum Demand
(Kw - one hour peak)                         4,385,000    4,081,000    3,964,000    4,250,000    4,059,000

<FN>
(A) The generation and transmission facilities of affiliates are operated as an integrated part of the
    Company's power supply and the affiliates receive generation and transmission (G and T) credits against
    their power bills for costs of facilities so integrated.

(B) Includes transactions with the New England Power Pool.
</FN>
</TABLE>
<PAGE>
NEW ENGLAND POWER COMPANY

Selected Financial Information


                                        Year Ended December 31, (In Millions)
                                        -------------------------------------
                                        1994    1993    1992    1991    1990
                                        ----    ----    ----    ----    ----
Operating revenue:
  Electric sales
    (excluding fuel cost recovery)     $  942  $  939  $  907  $  861  $  809
  Fuel cost recovery                      563     576     589     575     498
  Other                                    36      34      35      36      35
                                       ------  ------  ------  ------  ------
Total operating revenue                $1,541  $1,549  $1,531  $1,472  $1,342
Net income                             $  149  $  141  $  134  $  135  $ 222*
Total assets                           $2,613  $2,441  $2,387  $2,277  $2,306
Capitalization:
  Common equity                        $  877  $  850  $  825  $  797  $  784
  Cumulative preferred stock               61      61      86      86      86
  Long-term debt                          695     667     666     730     781
                                       ------  ------  ------  ------  ------
Total capitalization                   $1,633  $1,578  $1,577  $1,613  $1,651
Preferred dividends declared           $    3  $    5  $    6  $    6  $    6
Common dividends declared              $  119  $  111  $  100  $  116  $  105

* Includes the reversal of a portion of a 1988 write-down under a rate
settlement related to the Seabrook 1 nuclear power plant.  See Note C-2.


Selected Quarterly Financial Information (Unaudited)

                           First       Second        Third       Fourth
(In Thousands)            Quarter      Quarter      Quarter      Quarter
- --------------            -------      -------      -------      -------
1994
Operating revenue        $399,574     $356,488     $419,555     $365,140
Operating income         $ 56,873     $ 32,192     $ 55,217     $ 26,239
Net income               $ 49,189     $ 26,182     $ 49,818     $ 24,184

1993
Operating revenue        $395,065     $361,131     $417,912     $374,906
Operating income         $ 51,579     $ 35,864     $ 56,625     $ 38,406
Net income               $ 40,090     $ 26,944     $ 47,072     $ 27,362

     Per share data is not relevant because the Company's common stock is
wholly-owned by New England Electric System.


     A copy of New England Power Company's Annual Report on Form 10-K to the
Securities and Exchange Commission, for the year ended December 31, 1994,
will be available on or about April 1, 1995, without charge, upon written
request to New England Power Company, Shareholder Services Department,
25 Research Drive, Westborough, Massachusetts 01582.




<PAGE>
                               POWER OF ATTORNEY

      Each of the undersigned directors of New England Power Company
(the "Company"), individually as a director of the Company, hereby
constitutes and appoints John G. Cochrane, Thomas F. Killeen, and
Geraldine M. Zipser, individually, as attorney-in-fact to execute
on behalf of the undersigned the Company's annual report on Form
10-K for the year ended December 31, 1994, to be filed with the
Securities and Exchange Commission, and to execute any appropriate
amendment or amendments thereto as may be required by law.
Dated this 21st day of March, 1995.

s/ Joan T. Bok                            s/ John W. Newsham

                                                                
Joan T. Bok                               John W. Newsham

s/ Frederic E. Greenman

                                                                        
Frederic E. Greenman                      John W. Rowe

s/ Alfred D. Houston                      s/ Jeffrey D. Tranen

                                                                        
Alfred D. Houston                         Jeffrey D. Tranen


WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<PAGE>
<ARTICLE>     UT
<MULTIPLIER>  1,000
       
<S>                                                 <C>             <C>
<FISCAL-YEAR-END>                           DEC-31-1994     DEC-31-1993
<PERIOD-END>                                DEC-31-1994     DEC-31-1993
<PERIOD-TYPE>                                    12-MOS          12-MOS
<BOOK-VALUE>                                   PER-BOOK        PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                     1,876,211       1,771,156
<OTHER-PROPERTY-AND-INVEST>                      69,329          66,269
<TOTAL-CURRENT-ASSETS>                          374,654         343,274
<TOTAL-DEFERRED-CHARGES>                        292,644  <F1>   260,588  <F1>
<OTHER-ASSETS>                                        0               0
<TOTAL-ASSETS>                                2,612,838       2,441,287
<COMMON>                                        128,998         128,998
<CAPITAL-SURPLUS-PAID-IN>                       374,829         374,829
<RETAINED-EARNINGS>                             372,763         346,153
<TOTAL-COMMON-STOCKHOLDERS-EQ>                  876,590         849,980
                                 0               0
                                      60,516          61,028
<LONG-TERM-DEBT-NET>                            695,466         667,448
<SHORT-TERM-NOTES>                              145,575  <F2>    50,525  <F2>
<LONG-TERM-NOTES-PAYABLE>                             0               0
<COMMERCIAL-PAPER-OBLIGATIONS>                        0               0
<LONG-TERM-DEBT-CURRENT-PORT>                         0               0
                             0               0
<CAPITAL-LEASE-OBLIGATIONS>                           0               0
<LEASES-CURRENT>                                      0               0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                  834,691         812,306
<TOT-CAPITALIZATION-AND-LIAB>                 2,612,838       2,441,287
<GROSS-OPERATING-REVENUE>                     1,540,757       1,549,014
<INCOME-TAX-EXPENSE>                             96,596          93,997
<OTHER-OPERATING-EXPENSES>                    1,273,640       1,272,543
<TOTAL-OPERATING-EXPENSES>                    1,370,236       1,366,540
<OPERATING-INCOME-LOSS>                         170,521         182,474
<OTHER-INCOME-NET>                               13,665           8,332
<INCOME-BEFORE-INTEREST-EXPEN>                  184,186         190,806
<TOTAL-INTEREST-EXPENSE>                         34,813          49,338
<NET-INCOME>                                    149,373         141,468
                       3,440           4,883
<EARNINGS-AVAILABLE-FOR-COMM>                   145,933         135,715
<COMMON-STOCK-DIVIDENDS>                        119,323         111,261
<TOTAL-INTEREST-ON-BONDS>                        38,711          45,837
<CASH-FLOW-OPERATIONS>                          246,572         281,718
<EPS-PRIMARY>                                         0               0
<EPS-DILUTED>                                         0               0
<FN>
<F1> Total deferred charges includes other assets and accrued Yankee Atomic costs.
<F2> Short-term notes includes commercial paper obligations and short-term debt to affiliates.
</FN>
        


<PAGE>
















ANNUAL REPORT 1994
MASSACHUSETTS ELECTRIC COMPANY


A Subsidiary of
New England Electric System

























                                               [LOGO]   Massachusetts Electric
                                         A New England Electric System company
<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
25 Research Drive
Westborough, Massachusetts 01582


Directors
(As of December 31, 1994)

Urville J. Beaumont                   Patricia McGovern
Treasurer and Director, Beaumont      Of Counsel, Goulston and Storrs, P.C.,
and Campbell, P.A. (Attorneys),       Boston, Massachusetts
Salem, New Hampshire
                                      John F. Reilly
Joan T. Bok                           President and Chief Executive Officer
Chairman of the Board of New          of Fred C. Church, Inc., Lowell,
England Electric System               Massachusetts

Sally L. Collins                      John W. Rowe
Director--Workplace Health Services,  President and Chief Executive Officer
Greenfield, Massachusetts             of New England Electric System

John H. Dickson                       Richard P. Sergel
President and Chief Executive         Chairman of the Company and Vice
Officer of the Company                President of New England Electric
                                      System
Charles B. Housen
Chairman and President, Erving        Richard M. Shribman
Industries, Erving, Massachusetts     Treasurer, Norick Realty Corporation,
                                      Salem, Massachusetts
Dr. Kathryn A. McCarthy
Research Professor of Physics,        Roslyn M. Watson
Tufts University, Medford,            President, Watson Ventures, Boston,
Massachusetts                         Massachusetts


Officers
(As of December 31, 1994)

Richard P. Sergel                     Anthony C. Pini
Chairman of the Company and           Vice President
Vice President of New England
Electric System                       Nancy H. Sala
                                      Vice President
John H. Dickson
President and Chief Executive         Dennis E. Snay
Officer                               Vice President

David L. Holt                         Michael E. Jesanis
Executive Vice President              Treasurer of the Company and of New
                                      England Electric System
John C. Amoroso
Vice President                        Robert King Wulff
                                      Clerk of the Company and of certain
Peter H. Gibson                       affiliates
Vice President
                                      Howard W. McDowell
Gregory A. Hale                       Controller and Assistant Treasurer of
Vice President                        the Company and Controller of certain
                                      affiliates
Cheryl A. LaFleur
Vice President                        Frederic E. Greenman
                                      Assistant Clerk and General Counsel of
Robert H. McLaren                     the Company and Senior Vice President,
Vice President                        General Counsel, and Secretary of New
                                      England Electric System
Charles H. Moser
Vice President

Lydia M. Pastuszek
Vice President of the Company and
President of an affiliate


Transfer Agent, Dividend Paying Agent, and Registrar of Preferred Stock
State Street Bank and Trust Company, Boston, Massachusetts


This report is not to be considered an offer to sell or buy or solicitation of
an offer to sell or buy any security.
<PAGE>
MASSACHUSETTS ELECTRIC COMPANY

     Massachusetts Electric Company is a wholly-owned subsidiary of New
England Electric System operating in Massachusetts.  The Company's business
is the distribution and sale of electricity at retail.  Electric service is
provided to approximately 940,000 customers in 149 cities and towns having
a population of about 2,160,000 (1990 Census).  The Company's service area
covers approximately 43 percent of Massachusetts.  The cities and towns
served by the Company include the highly diversified commercial and
industrial cities of Worcester, Lowell, and Quincy, the Interstate 495 high
technology belt, suburban communities, and many rural towns.  The principal
industries served include computer manufacturing and related businesses,
electrical and industrial machinery, plastic goods, fabricated metals and
paper, and chemical products.  In addition, a broad range of professional,
banking, medical, and educational institutions is served.

     The properties of the Company consist principally of substations and
distribution lines interconnected with transmission and other facilities of
New England Power Company (NEP), an affiliate.  The Company buys its electric
energy requirements from NEP under a contract which obligates NEP to furnish
such requirements at its standard resale rate.  The Company participates
through NEP in the New England Power Pool, which provides for the
coordination of the planning and operation of the generation and transmission
facilities in New England, and the region-wide central dispatch of
generation.

Report of Independent Accountants

Massachusetts Electric Company, Westborough, Massachusetts:

     We have audited the accompanying balance sheets of Massachusetts
Electric Company (the Company), a wholly-owned subsidiary of New England
Electric System, as of December 31, 1994 and 1993 and the related statements
of income, retained earnings, and cash flows for each of the three years in
the period ended December 31, 1994.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express
an opinion on these financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of the Company as
of December 31, 1994 and 1993, and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 1994 in
conformity with generally accepted accounting principles.

Boston, Massachusetts                             COOPERS & LYBRAND L.L.P.
February 27, 1995

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Financial Review

Overview

     Net income for 1994 increased by $11 million compared with 1993.  The
increase was primarily due to the inclusion in 1993 of one-time charges
associated with an early retirement program and the establishment of
additional gas waste reserves.  In addition, the increase in 1994 earnings
reflects increased kilowatthour (KWH) sales.  These factors were partially
offset by increased operation and maintenance expenses excluding the effect
of the one-time charges discussed above.

     Net income decreased in 1993 by $11 million compared with 1992 primarily
due to the 1993 one-time charges mentioned above.  The Company also
experienced an increase in purchased power expense due to increased
peak-demand billings.  This decrease was partially offset by a $45.6 million
October 1992 rate increase, the effects of a 1993 rate agreement, and an
increase in KWH sales billed to ultimate customers.

Rate Activity

     On March 15, 1995, the Company filed a request with the Massachusetts
Department of Public Utilities (MDPU) to increase its base rates by $62
million, effective October 1, 1995.  As an alternative to this proposed
increase, the Company filed an incentive rate plan which would increase rates
by about $30 million effective October 1, 1995.  Under the proposed incentive
rate plan, subsequent base rate adjustments could occur annually on May 1 and
would be based on a comparison of the Company's rates to rates of all
electric utilities in Massachusetts.  The Company is the first electric
utility in the state to file under the MDPU's incentive ratemaking guidelines
issued in February 1995.

     The Company also proposed a new discount program for large industrial
customers that are willing to make a minimum annual usage commitment for a
period of five years.  The discounts would range from 5 percent to 12.5
percent of base rates depending on a customer's level of commitment.  The
Company expects an MDPU decision on its filing in late September 1995.

     In 1993, the MDPU approved a rate agreement filed by the Company, the
Massachusetts Attorney General, and two groups of large commercial and
industrial customers.

     Under the agreement, effective December 1, 1993, the Company implemented
an 11 month general rate decrease of $26 million (annual basis).  This rate
reduction continued in effect through October 31, 1994, at which time rates
increased to the previously approved levels.  The Company also agreed not to
further increase its base rates before October 1, 1995.  The agreement also
provided for the recognition of unbilled revenues for accounting purposes. 
Unbilled revenues at September 30, 1993 of approximately $35 million were
amortized to income over 13 months commencing December 1993.

     The agreement further provided for rate discounts for large commercial
and industrial customers who signed agreements to give a five-year notice to
the Company before they purchase power from another supplier or generate any
additional power themselves.  The notice provision may be reduced from five
to three years under certain conditions.  The aggregate amount of these
service extension discounts was $4 million during 1994 but will increase in
1995 to approximately $10 million per year under the terms of the agreement. 
Customers representing approximately 88 percent of revenue from currently
eligible large commercial and industrial customers have signed these
agreements.  The discounts are currently available to customers with average
monthly peak demands over 500 kilowatts.  However, as part of its March 1995
rate filing with the MDPU, the Company proposed expanding this program to
customers with average monthly peak demands over 200 kilowatts.  In addition,
commencing in 1995 the cost of these discounts is being passed on to New
England Power Company (NEP), the Company's affiliated wholesale power
supplier.  This is the result of a NEP rate settlement that was approved by 
<PAGE>
the Federal Energy Regulatory Commission (FERC) in early 1995.  The 1993
agreement also resolved all rate recovery issues associated with
environmental remediation costs of Massachusetts manufactured gas waste sites
formerly owned by the Company and its affiliates, as well as certain other
environmental cleanup costs (see "Hazardous Waste" section).  Lastly, the
agreement provided for the rate recovery of $8 million of certain storm
restoration and other costs previously charged to expense.  The deferral of
these expenses increased 1993 fourth quarter earnings.

     Effective October 1992, the MDPU authorized a $45.6 million annual
increase in rates for the Company.

Demand-Side Management

     The Company regularly files its demand-side management (DSM) programs
with the MDPU and has received approval to recover DSM program expenditures
in rates on a current basis.  These expenditures were $59 million, $47
million, and $44 million in 1994, 1993, and 1992, respectively.  Since 1990,
the Company has been allowed to earn incentives based on the results of its
DSM programs.  The Company must be able to demonstrate the electricity
savings produced by its DSM programs to the MDPU before incentives are
recorded.  The Company recorded before-tax incentives of $7.1 million, $6.7
million, and $8.6 million in 1994, 1993, and 1992, respectively.  The Company
has received regulatory orders that will give it the opportunity to continue
to earn incentives based on 1995 DSM program results.

Operating Revenue

     The following table summarizes the changes in operating revenue:

                 Increase (Decrease) in Operating Revenue
                 ----------------------------------------
(In Millions)                                           1994        1993
- -------------                                           ----        ----

Sales growth                                            $ 12         $10
General rate changes                                     (22)         33
Unbilled revenues                                         21          11
Purchased power cost adjustment (PPCA) mechanism           7          (6)
DSM recovery                                              12           2
Fuel recovery                                            (16)          6
                                                        ----        ----
                                                        $ 14         $56
                                                        ====        ====

     KWH sales increased by 1.8 percent in 1994 compared with a 0.9 percent
increase in 1993.  The increase in KWH sales in 1994 reflects an improved
economy.

     The Company's rates contain a fuel clause and a PPCA provision.  These
mechanisms are designed to allow the Company to pass on to its customers
changes in purchased energy costs resulting from rate increases or decreases
by NEP, the Company's affiliated wholesale power supplier.

     General rate changes in 1994 reflect an 11 month rate decrease which
went into effect on December 1, 1993.  The agreement also provided for the
recognition of unbilled revenues.  For a further discussion, see the "Rate
Activity" section.

     General rate changes in 1993 reflect general rate increases which went
into effect in October 1992.

<PAGE>
Operating Expenses

     The following table summarizes the changes in total operating expenses
discussed below:

                 Increase (Decrease) in Operating Expenses
                 -----------------------------------------
(In Millions)                                           1994        1993
- ------------                                            ----        ----

Purchased electric energy:
 Fuel costs                                             $(16)        $ 6
 NEP refunds                                               4           1
 Purchases and demand charges from NEP                     4           9
Other operation and maintenance:
 DSM                                                      11           4
 Other                                                   (17)         48
Depreciation                                               2           2
Taxes                                                     13          (5)
                                                        ----        ----
                                                        $  1         $65
                                                        ====        ====

     The changes in fuel costs in 1994 and 1993 are the result of changes in
the amount of New England Energy Incorporated (NEEI) costs passed through by
NEP.  NEEI is an affiliated company involved in oil and gas exploration and
development.  The 1994 decrease also reflects a reduction in the fuel
component of NEP's purchased electric energy costs.  In addition, the
increase in fuel costs in 1993 reflects increased KWH purchases.

     The changes in other operation and maintenance expense in 1994 and 1993
are primarily the result of 1993 one-time charges of $26 million for the
establishment of additional gas waste reserves and $13 million associated
with an early retirement program, partially offset by the effects in the
fourth quarter of 1993 of the Company's rate agreement which allowed recovery
of amounts previously charged to expense (see "Rate Activity" section). 
Other operation and maintenance expense in 1994 and 1993 also included
increased computer system development costs, increased postretirement benefit
expenses, and general increases in other areas.  The increase in 1993 also
included increased uninsured claims and increased costs associated with the
adoption of a new accounting standard for postemployment benefits.

     The increase in taxes in 1994 was primarily due to increased income and
increased municipal property tax accruals.

Hazardous Waste

     The Federal Comprehensive Environmental Response, Compensation and
Liability Act, more commonly known as the "Superfund" law, imposes strict,
joint and several liability, regardless of fault, for remediation of property
contaminated with hazardous substances.  A number of states, including
Massachusetts, have enacted similar laws.

     The electric utility industry typically utilizes and/or generates in its
operations a range of potentially hazardous products and by-products.  New
England Electric System (NEES) subsidiaries currently have in place an
environmental audit program intended to enhance compliance with existing
federal, state, and local requirements regarding the handling of potentially
hazardous products and by-products.

     The Company has been named as a potentially responsible party (PRP) by
either the U.S. Environmental Protection Agency or the Massachusetts
Department of Environmental Protection for 17 sites at which hazardous waste
is alleged to have been disposed.  Private parties have also contacted or
initiated legal proceedings against the Company regarding hazardous waste 
<PAGE>
cleanup.  The most prevalent types of hazardous waste sites with which the
Company has been associated are manufactured gas locations.  The Company is
aware of approximately 35 such locations in Massachusetts (including seven
of the 17 locations for which the Company is a PRP).  The Company is
currently aware of other sites, and may in the future become aware of
additional sites, that it may be held responsible for remediating.

     In 1993, the MDPU approved a rate agreement filed by the Company (see
"Rate Activity" section) that allows for remediation costs of former
manufactured gas sites and certain other hazardous waste sites located in
Massachusetts to be met from a non-rate recoverable interest-bearing fund of
$30 million established on the Company's books.  Rate recoverable
contributions of $3 million, adjusted for inflation, are added to the fund
annually in accordance with the agreement.  Any shortfalls in the fund would
be paid by the Company and be recovered through rates over seven years.

     Predicting the potential costs to investigate and remediate hazardous
waste sites continues to be difficult.  There are also significant
uncertainties as to the portion, if any, of the investigation and remediation
costs of any particular hazardous waste site that may ultimately be borne by
the Company.  Where appropriate, the Company intends to seek recovery from
its insurers and from other PRPs, but it is uncertain whether and to what
extent such efforts would be successful.  At December 31, 1994, the Company
had total reserves for environmental response costs of $35 million and a
related regulatory asset of $9 million.  The Company believes that hazardous
waste liabilities for all sites of which it is aware, and which are not
covered by a rate agreement, will not be material to its financial position.

Electric and Magnetic Fields (EMF)

     In recent years, concerns have been raised about whether EMF, which
occur near transmission and distribution lines as well as near household
wiring and appliances, cause or contribute to adverse health effects. 
Numerous studies on the effects of these fields, some of them sponsored by
electric utilities (including NEES companies), have been conducted and are
continuing.  Some of the studies have suggested associations between certain
EMF and health effects, including various types of cancer, while other
studies have not substantiated such associations.  It is impossible to
predict the ultimate impact on the Company and the electric utility industry
if further investigations were to demonstrate that the present electricity
delivery system is contributing to increased risk of cancer or other health
problems.

     Many utilities, including the NEES companies, have been contacted by
customers regarding a potential relationship between EMF and adverse health
effects.  To date, no court in the United States has ruled that EMF from
electrical facilities cause adverse health effects and no utility has been
found liable for personal injuries alleged to have been caused by EMF.  In
any event, the Company believes that it currently has adequate insurance
coverage for personal injury claims.

     Several state courts have recognized a cause of action for damage to
property values in transmission line condemnation cases based on the fear
that power lines cause cancer.  It is difficult to predict what the impact
on the Company would be if this cause of action is recognized in
Massachusetts and in contexts other than condemnation cases.

     Legislation has been introduced in Massachusetts that, if passed, would
require state agencies to study existing EMF-related research and make
recommendations for further legislation.

Competitive Conditions

     The electric utility business is being subjected to increasing
competitive pressures, stemming from a combination of trends, including 
<PAGE>
increasing electric rates, improved technologies, and new regulations and
legislation intended to foster competition.  To date, this competition has
been most prominent in the bulk power market in which non-utility generating
sources have noticeably increased their market share.  For example, since
non-utilities were allowed to enter the wholesale generation market,
two-thirds of NEP's new generating capability has come from independent
generating sources and Hydro-Quebec.

     Electric utilities are also facing increased competition in the retail
market.  Currently, retail competition includes competition with alternative
fuel suppliers (including natural gas companies) for heating and cooling,
competition with customer-owned generation to displace purchases from
electric utilities, and direct competition among electric utilities to
attract major new facilities to their service territories.  Electric
utilities, including the Company, are under increasing pressure from large
commercial and industrial customers to discount rates or face the possibility
that such customers might relocate or seek alternate suppliers.  Across the
country, including Massachusetts and the other states in which the Company's
affiliates operate, there have been an increasing number of proposals to
allow retail customers to choose their electricity supplier, with utilities
required to deliver that electricity over their transmission and distribution
systems.  The Massachusetts Division of Energy Resources (DOER) proposed in
January 1995 that the MDPU modify its regulations to allow retail utility
customers to choose a supplier and bid for access to the local utility's
transmission and distribution systems in situations where new generating
capacity is needed.  The NEES companies have indicated their support for the
DOER proposal.  The Company has announced plans to propose a limited bidding
experiment consistent with the DOER proposal.  In addition, the MDPU
initiated a proceeding in February 1995 regarding electric industry
regulation and structure.  In Rhode Island, the Rhode Island Public Utilities
Commission has convened a task force of utilities, commercial and industrial
customers, regulators, and other interested parties to prepare a report by
May 1995 regarding restructuring the industry.  In New Hampshire, the New
Hampshire Public Utilities Commission is considering the proposal of a new
company to sell electricity at retail to large customers in New Hampshire.

     The impact of increased customer choice on the financial condition of
utilities is uncertain.  In recent years, substantial surplus generating
capacity in the Northeast has resulted in the sale of bulk power by utilities
to other utilities at prices substantially below the total costs of owning
and operating, or contracting for, such generating capacity.  Should retail
customers gain access to the bulk power market, particularly while surplus
capacity exists, it is unlikely that utilities would be able to charge power
prices which fully cover their costs.  Such unrecovered costs, which could
be substantial, have been referred to by the industry as stranded costs.

     Whether and to what extent utilities should be able to recover stranded
costs resulting from increased customer choice has been the subject of much
debate.  In 1994, the FERC issued a notice of proposed rule-making on the
recovery of stranded costs.  The NEES companies and other utilities have
taken the position that when a regulatory body changes policies which govern
customer choice and the resultant rates paid by customers, utilities must be
compensated for commitments made under the former policies.  Furthermore, the
utility industry believes that recovery of stranded costs is necessary to
promote efficient competition among market participants.  Previously, the
FERC ruled in 1992, in a proceeding not involving NEES subsidiaries, that a
utility may recover such stranded costs from a departing wholesale
requirements customer.  On appeal, the United States Court of Appeals for the
District of Columbia Circuit has questioned whether allowing utilities to
recover stranded costs is anti-competitive and the Court remanded the case
back to the FERC for further proceedings and development of the competitive
issues.

     In addition to the arguments described above, the NEES companies have
taken the position that, because utility transmission and distribution assets
<PAGE>
have a replacement value in excess of their historic costs (on which utility
rates are set), utilities should have the ability to recover stranded
generation-related costs by realizing the higher value of transmission and
distribution assets.  The NEES companies have stated their willingness, in
order to assure stranded cost recovery and promote increased competition, to
consider divesting their transmission system, either through sale or spinoff.

     The NEES companies are actively responding to current and anticipated
competitive pressures in a variety of ways, including cost control and a 1993
corporate reorganization into separate retail and wholesale business units. 
The retail business unit, which includes the Company, is responding to
competition through the development of an EnergyFIT program, which offers
comprehensive value-added services for large business customers, intensified
business development efforts, including economic development rates and
service packages to encourage businesses to locate in the Company's service
territory, and development of new pricing and service options for customers. 
Additionally, customers representing approximately 88 percent of the
Company's currently eligible revenues have signed service extension discount
contracts providing for discounts in exchange for agreements requiring three
to five years notice before they may change electricity suppliers (see "Rate
Activity" section).  As part of their long-term planning process, the NEES
companies are from time to time evaluating other strategies, such as business
combinations and other forms of restructuring, to better respond to the
changing competitive environment.

     Since the largest component of the Company's costs is represented by the
cost of power purchased from NEP, its competitive position is affected by
NEP's ability to control costs.  NEP is controlling costs and positioning
itself for increased competition by freezing base rates until at least 1997
(wholesale base rates were last raised in March 1992), terminating certain
purchased power and gas pipeline contracts, shutting down uneconomic
generating stations, and accelerating the recovery of uneconomic assets and
other deferred costs.  In addition, NEP's wholesale tariff requires its
wholesale customers, including the Company and NEES's other retail
subsidiaries, to provide seven years notice before they may terminate the
tariff.

     Electric utility rates are generally based on a utility's costs.  As a
result, electric utilities are subject to certain accounting standards that
are not applicable to other business enterprises in general.  These
accounting rules require regulated entities, in appropriate circumstances,
to establish regulatory assets and liabilities, which defer the income
statement impact of certain costs that are expected to be recovered in future
rates.  The effects of competition could ultimately cause the operations of
the Company, or a portion thereof, to cease meeting the criteria for
application of these accounting rules.  In such an event, accounting
standards applicable to enterprises in general would apply and immediate
write-off of any previously deferred costs (regulatory assets) would be
necessary in the year in which these criteria were no longer applicable.  In
addition, if, because of competition, utilities are unable to recover all of
their costs in rates, it may be necessary to write off those costs that are
not recoverable.

Utility Plant Expenditures and Financings

     Cash expenditures for utility plant totaled $94 million in 1994.  The
funds necessary for utility plant expenditures during 1994 were primarily
provided by net cash from operating activities, after the payment of
dividends, and long-term and short-term debt issues.  Cash expenditures for
utility plant for 1995 are estimated to be approximately $105 million. 
Internally generated funds are expected to meet approximately 65 percent of
capital expenditure requirements in 1995.

     In 1994, the Company issued $36 million of first mortgage bonds, bearing
interest rates ranging from 7.05 percent to 8.85 percent.  The Company has 
<PAGE>
issued $48 million of long-term debt to date in 1995 at interest rates
ranging from 7.79 percent to 8.46 percent, and plans to issue an additional
$42 million of long-term debt later in 1995 to meet maturing long-term debt
obligations and fund capital expenditures.

     At December 31, 1994, the Company had $82 million of short-term debt
outstanding including $73 million in the form of commercial paper borrowings
and $9 million of borrowings from affiliates.  As of December 31, 1994, the
Company had lines of credit with banks totaling $90 million which are
available to provide liquidity support for commercial paper borrowings and
other corporate purposes.  There were no borrowings under these lines of
credit at December 31, 1994.

March 20, 1995
<PAGE>
MASSACHUSETTS ELECTRIC COMPANY

Statements of Income

                                                Year Ended December 31,
                                                    (In Thousands)
                                         ------------------------------------
                                             1994         1993         1992
                                             ----         ----         ----

Operating revenue                        $1,482,070   $1,468,540   $1,412,948
                                         ----------   ----------   ----------
Operating expenses:
  Purchased electric energy, principally
    from New England Power Company,
    an affiliate                          1,074,402    1,081,918    1,065,189
  Other operation                           215,794      229,438      171,326
  Maintenance                                35,502       28,168       34,166
  Depreciation                               42,775       40,848       39,200
  Taxes, other than income taxes             28,664       26,527       23,041
  Income taxes                               22,265       11,055       19,915
                                         ----------   ----------   ----------
      Total operating expenses            1,419,402    1,417,954    1,352,837
                                         ----------   ----------   ----------
Operating income                             62,668       50,586       60,111

Other income (expense) - net, including
  related taxes                                (995)         (64)         147
                                         ----------   ----------   ----------
      Operating and other income             61,673       50,522       60,258
                                         ----------   ----------   ----------
Interest:
  Interest on long-term debt                 20,967       23,403       21,910
  Other interest                              6,366        3,638        3,657
  Allowance for borrowed funds used during
    construction - credit                      (386)        (298)        (214)
                                         ----------   ----------   ----------
      Total interest                         26,947       26,743       25,353
                                         ----------   ----------   ----------
Net income                               $   34,726   $   23,779   $   34,905
                                         ==========   ==========   ==========


Statements of Retained Earnings

                                                Year Ended December 31,
                                                    (In Thousands)
                                         ------------------------------------
                                             1994         1993         1992
                                             ----         ----         ----
Retained earnings at beginning of year   $  135,276   $  134,670   $  125,976
Net income                                   34,726       23,779       34,905
Dividends declared on cumulative
  preferred stock                            (3,114)      (3,772)      (3,428)
Dividends declared on common stock,
  $12.50, $7.75, and $9.50 per share,
  respectively                              (29,977)     (18,585)     (22,783)
Premium on redemption of preferred stock                    (816)
                                         ----------   ----------   ----------
Retained earnings at end of year         $  136,911   $  135,276   $  134,670
                                         ==========   ==========   ==========


The accompanying notes are an integral part of these financial statements.
<PAGE>
MASSACHUSETTS ELECTRIC COMPANY

Balance Sheets

                                                          At December 31,
                                                          (In Thousands)
                                                     ------------------------
                                                        1994          1993
                                                        ----          ----
Assets
Utility plant, at original cost                      $1,346,824    $1,279,194
  Less accumulated provisions for depreciation          373,501       352,467
                                                     ----------    ----------
                                                        973,323       926,727
Construction work in progress                            22,672        18,558
                                                     ----------    ----------
      Net utility plant                                 995,995       945,285
                                                     ----------    ----------
Current assets:
  Cash                                                    1,225           773
  Accounts receivable:
    From sales of electric energy                       137,431       142,532
    Other (including $6,609,000 and $3,517,000
      from affiliates)                                   36,022        22,881
      Less reserves for doubtful accounts                10,394        10,534
                                                     ----------    ----------
                                                        163,059       154,879
  Unbilled revenues (Note A-2)                           42,800        43,400
  Materials and supplies, at average cost                11,524        10,601
  Prepaid and other current assets                       21,583        19,990
                                                     ----------    ----------
      Total current assets                              240,191       229,643
                                                     ----------    ----------
Deferred charges and other assets (Note A-6)             59,536        57,376
                                                     ----------    ----------
                                                     $1,295,722    $1,232,304
                                                     ==========    ==========

Capitalization and Liabilities
Capitalization:
  Common stock, par value $25 per share, authorized
    and outstanding 2,398,111 shares                 $   59,953    $   59,953
  Premiums on capital stocks                             45,862        45,862
  Other paid-in capital                                 141,310       141,310
  Retained earnings                                     136,911       135,276
                                                     ----------    ----------
      Total common equity                               384,036       382,401
  Cumulative preferred stock (Note G)                    50,000        50,000
  Long-term debt                                        265,631       264,719
                                                     ----------    ----------
      Total capitalization                              699,667       697,120
                                                     ----------    ----------
Current liabilities:
  Long-term debt due in one year                         35,000
  Short-term debt (including $8,650,000 and
    $8,350,000 to affiliates)                            81,820        37,925
  Accounts payable (including $157,076,000 and
    $160,852,000 to affiliates)                         182,102       178,117
  Accrued liabilities:
    Taxes                                                   906         1,133
    Interest                                              7,945         6,784
    Other accrued expenses (Note A-7)                    27,132        69,823
  Customer deposits                                       4,985         5,907
  Dividends payable                                      13,968         5,575
                                                     ----------    ----------
      Total current liabilities                         353,858       305,264
                                                     ----------    ----------
Deferred federal and state income taxes                 176,913       146,414
Unamortized investment tax credits                       18,816        20,044
Other reserves and deferred credits                      46,468        63,462
Commitments and contingencies (Note C)
                                                     ----------    ----------
                                                     $1,295,722    $1,232,304
                                                     ==========    ==========


The accompanying notes are an integral part of these financial statements.
<PAGE>
MASSACHUSETTS ELECTRIC COMPANY

Statements of Cash Flows

                                                Year Ended December 31,
                                                    (In Thousands)
                                         ------------------------------------
                                             1994         1993         1992
                                             ----         ----         ----
Operating activities:
  Net income                               $ 34,726     $ 23,779     $ 34,905
  Adjustments to reconcile net income to
   net cash provided by operating
   activities:
    Depreciation                             42,775       40,848       39,200
    Deferred income taxes and
      investment tax credits - net           28,909        3,126       15,252
    Allowance for borrowed funds
      used during construction                 (386)        (298)        (214)
    Amortization of unbilled revenues       (32,300)      (2,700)
    Early retirement program                               7,665
    Decrease (increase) in accounts
      receivable, net and unbilled
      revenues                               (7,580)     (46,434)     (20,266)
    Decrease (increase) in materials and
      supplies                                 (923)        (682)         221
    Decrease (increase) in prepaid and
      other current assets                   (1,593)       6,229      (24,806)
    Increase (decrease) in accounts
      payable                                 3,985       (9,112)       5,678
    Increase (decrease) in other current
      liabilities                           (10,379)      32,507        2,804
    Other, net                              (12,982)      14,723       (1,692)
                                           --------     --------     --------
      Net cash provided by operating
        activities                         $ 44,252     $ 69,651     $ 51,082
                                           --------     --------     --------

Investing activities:
  Plant expenditures, excluding allowance
    for funds used during construction     $(94,105)    $(80,473)    $(80,547)
  Other investing activities                 (4,892)
                                           --------     --------     --------
      Net cash used in investing
        activities                         $(98,997)    $(80,473)    $(80,547)
                                           --------     --------     --------

Financing activities:
  Capital contributions from parent                     $ 50,572     $ 10,000
  Dividends paid on common stock           $(21,584)     (19,185)     (18,586)
  Dividends paid on preferred stock          (3,114)      (3,850)      (3,428)
  Changes in short-term debt                 43,895       (7,775)      31,150
  Long-term debt - issues                    36,000      116,000      150,000
  Long-term debt- retirements                           (117,000)    (138,000)
  Preferred stock - issues                                35,000
  Preferred stock - retirements                          (35,000)
  Premium on reacquisition of long-term
    debt                                                  (7,089)      (2,197)
  Premium on redemption of preferred
    stock                                                   (816)
                                           --------     --------     --------
      Net cash provided by financing
        activities                         $ 55,197     $ 10,857     $ 28,939
                                           --------     --------     --------
  Net increase (decrease) in cash and
    cash equivalents                       $    452     $     35     $   (526)
  Cash and cash equivalents at
    beginning of year                           773          738        1,264
                                           --------     --------     --------
  Cash and cash equivalents at end
    of year                                $  1,225     $    773     $    738
                                           ========     ========     ========

Supplementary Information:
  Interest paid less amounts capitalized   $ 24,562     $ 25,220     $ 23,928
                                           --------     --------     --------
  Federal and state income taxes paid      $  1,645     $ 12,090     $ 11,521
                                           --------     --------     --------


The accompanying notes are an integral part of these financial statements.
<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements

Note A - Significant Accounting Policies
- ----------------------------------------

1.   System of Accounts:

     The accounts of the Company are maintained in accordance with the
Uniform System of Accounts prescribed by regulatory bodies having
jurisdiction.

2.   Revenue:

     Under a 1993 rate agreement, the Company began recognizing, for
accounting purposes, revenues for electricity delivered but not yet billed
(unbilled revenues).  At December 31, 1993, the Company recorded on its
balance sheet approximately $43 million of unbilled revenues, of which $11
million was recognized in income in the fourth quarter of 1993 pursuant to
this rate agreement, with the balance recognized in 1994.  Other accrued
revenues are recorded in accordance with rate adjustment mechanisms.

3.   Allowance for Funds Used During Construction (AFDC):

     The Company capitalizes AFDC as part of construction costs.  AFDC
represents an allowance for the cost of funds used to finance construction. 
AFDC is capitalized in "Utility plant" with offsetting non-cash credits to
"Interest".  This method is in accordance with an established rate-making
practice under which a utility is permitted a return on, and the recovery of,
prudently incurred capital costs through their ultimate inclusion in rate
base and in the provision for depreciation.  The composite AFDC rates were
4.8 percent, 3.5 percent, and 3.9 percent, in 1994, 1993, and 1992,
respectively.

4.   Depreciation:

     Depreciation is provided annually on a straight-line basis.  The
provisions for depreciation as a percentage of weighted average depreciable
property were 3.3 percent in 1994, 1993, and 1992.

5.   Cash:

     The Company classifies short-term investments with a remaining maturity
of 90 days or less as cash.  Current banking arrangements do not require
outstanding checks to be funded until actually presented for payment. 
Outstanding checks are therefore recorded in accounts payable until such time
as the banks present them for payment.

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note A - Significant Accounting Policies (continued)
- ----------------------------------------

6.   Deferred Charges and Other Assets:

     The components of deferred charges and other assets are as follows:

                                                      At December 31,
                                                      (In Thousands)
                                                   ---------------------
                                                       1994       1993
                                                       ----       ----
Regulatory assets:
  Deferred SFAS No. 106 costs (see Note D-2)        $16,079    $ 9,663
  Environmental response costs (see Note C-2)         9,417     15,002
  Unamortized losses on reacquired debt               8,848      9,843
  Deferred SFAS No. 109 costs (see Note B)            8,445      8,083
  Deferred storm costs                                6,545      9,652
  Other                                               1,764      2,212
                                                    -------    -------
                                                     51,098     54,455
Other deferred charges and other assets:
  Non-utility property                                5,344      1,697
  Other                                               3,094      1,224
                                                    -------    -------
                                                    $59,536    $57,376
                                                    =======    =======

     Electric utility rates are generally based on a utility's costs.  As a
result, electric utilities are subject to certain accounting standards that
are not applicable to other business enterprises in general.  These
accounting rules require regulated entities, in appropriate circumstances,
to establish regulatory assets and liabilities, which defer the income
statement impact of certain costs that are expected to be recovered in future
rates.  The effects of competition could ultimately cause the operations of
the Company, or a portion thereof, to cease meeting the criteria for
application of these accounting rules.  In such an event, accounting
standards applicable to enterprises in general would apply and immediate
write-off of any previously deferred costs (regulatory assets) would be
necessary in the year in which these criteria were no longer applicable. 
Approximately $25 million of the regulatory assets at December 31, 1994
listed above are expected to be recovered within 10 years.  All of the
remainder will be fully recovered within the next 20 years with the exception
of the Deferred SFAS No. 109 costs which will take longer to recover.

7.   Other Accrued Expenses:

     The components of other accrued expenses are as follows:

                                                      At December 31,
                                                      (In Thousands)
                                                   ---------------------
                                                       1994       1993
                                                       ----       ----
Rate adjustment mechanisms                          $15,087    $21,560
Deferred unbilled revenues                                      32,300
Accrued wages and benefits                            9,969     13,094
Other                                                 2,076      2,869
                                                    -------    -------
                                                    $27,132    $69,823
                                                    =======    =======

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note B - Income Taxes
- ---------------------

     The Company and other subsidiaries participate with New England Electric
System (NEES) in filing consolidated federal income tax returns.  The
Company's income tax provision is calculated on a separate return basis. 
Federal income tax returns have been examined and reported on by the Internal
Revenue Service through 1991.

     Total income taxes in the statements of income are as follows:

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----
Income taxes charged to operations         $22,265   $11,055   $19,915
Income taxes charged (credited) to
 "Other income"                               (642)      101       143
                                           -------   -------   -------
     Total income taxes                    $21,623   $11,156   $20,058
                                           =======   =======   =======

     Total income taxes, as shown above, consist of the following components:

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----

Current income taxes                       $(7,286)  $ 8,030   $ 4,806
Deferred income taxes                       30,137     4,354    16,480
Investment tax credits--net                 (1,228)   (1,228)   (1,228)
                                           -------   -------   -------
     Total income taxes                    $21,623   $11,156   $20,058
                                           =======   =======   =======

     Total income taxes, as shown above, consist of federal and state
components as follows:

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----

Federal income taxes                       $16,942   $ 7,808   $16,200
State income taxes                           4,681     3,348     3,858
                                           -------   -------   -------
     Total income taxes                    $21,623   $11,156   $20,058
                                           =======   =======   =======

     Investment tax credits are deferred and amortized over the estimated
lives of the property giving rise to the credits.  Since the Tax Reform Act
of 1986 generally eliminated investment tax credits, the amounts shown above
principally reflect the amortization of investment tax credits generated in
prior years.

     Consistent with rate-making policies of the Massachusetts Department of
Public Utilities (MDPU), the Company has adopted comprehensive interperiod
tax allocation (normalization) for temporary book/tax differences.

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note B - Income Taxes (continued)
- ---------------------

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

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----

Computed tax at statutory rate             $19,722   $12,227   $18,687
Increases (reductions) in tax resulting
 from:
 Amortization of investment tax credits     (1,228)   (1,228)   (1,228)
 Adjustment of prior year tax accruals        (110)   (2,528)
 State income taxes, net of federal
   income tax benefit                        3,043     2,459     2,546
 All other differences                         196       226        53
                                           -------   -------   -------
     Total income taxes                    $21,623   $11,156   $20,058
                                           =======   =======   =======

     The Financial Accounting Standards Board established Statement of
Financial Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes"
which became effective in 1993.  The application of this new standard did not
have a significant impact on 1993 or 1994 net income.

     The following table identifies the major components of total deferred
income taxes:

                                                      At December 31,
                                                       (In Millions)
                                                   ---------------------
                                                       1994       1993
                                                       ----       ----
Deferred tax asset:
  Plant related                                       $   8      $  11
  Investment tax credits                                  8          8
  All other                                              45         59
                                                      -----      -----
                                                         61         78
                                                      -----      -----
Deferred tax liability:
  Plant related                                        (201)      (191)
  All other                                             (37)       (33)
                                                      -----      -----
                                                       (238)      (224)
                                                      -----      -----
      Net deferred tax liability                      $(177)     $(146)
                                                      =====      =====

     There were no valuation allowances for deferred tax assets deemed
necessary.

     The deferred taxes resulting from timing differences which appeared on
the income statement in 1992 (prior to the adoption of SFAS No. 109 in 1993)
primarily included deferred income taxes of $8 million related to utility
plant and $8 million in connection with postretirement benefits other than
pensions (PBOPs).

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note C - Commitments and Contingencies
- --------------------------------------

1.   Plant Expenditures:

     The Company's utility plant expenditures are estimated to be
approximately $105 million in 1995.  At December 31, 1994, substantial
commitments had been made relative to future planned expenditures.

2.   Hazardous Waste:

     The Federal Comprehensive Environmental Response, Compensation and
Liability Act, more commonly known as the "Superfund" law, imposes strict,
joint and several liability, regardless of fault, for remediation of property
contaminated with hazardous substances.  A number of states, including
Massachusetts, have enacted similar laws.

     The electric utility industry typically utilizes and/or generates in its
operations a range of potentially hazardous products and by-products.  NEES
subsidiaries currently have in place an environmental audit program intended
to enhance compliance with existing federal, state, and local requirements
regarding the handling of potentially hazardous products and by-products.

     The Company has been named as a potentially responsible party (PRP) by
either the U.S. Environmental Protection Agency or the Massachusetts
Department of Environmental Protection for 17 sites at which hazardous waste
is alleged to have been disposed.  Private parties have also contacted or
initiated legal proceedings against the Company regarding hazardous waste
cleanup.  The most prevalent types of hazardous waste sites with which the
Company has been associated are manufactured gas locations.  The Company is
aware of approximately 35 such locations in Massachusetts (including seven
of the 17 locations for which the Company is a PRP).  The Company is
currently aware of other sites, and may in the future become aware of
additional sites, that it may be held responsible for remediating.

     In 1993, the MDPU approved a rate agreement filed by the Company that
allows for remediation costs of former manufactured gas sites and certain
other hazardous waste sites located in Massachusetts to be met from a
non-rate recoverable interest-bearing fund of $30 million established on the
Company's books composed of previously recorded reserves of $21 million plus
$9 million of additional reserves recorded in the fourth quarter of 1993. 
Rate recoverable contributions of $3 million, adjusted for inflation, are
added to the fund annually in accordance with the agreement.  Any shortfalls
in the fund would be paid by the Company and be recovered through rates over
seven years.

     Predicting the potential costs to investigate and remediate hazardous
waste sites continues to be difficult.  There are also significant
uncertainties as to the portion, if any, of the investigation and remediation
costs of any particular hazardous waste site that may ultimately be borne by
the Company.  Where appropriate, the Company intends to seek recovery from
its insurers and from other PRPs, but it is uncertain whether and to what
extent such efforts would be successful.  At December 31, 1994, the Company
had total reserves for environmental response costs of $35 million and a
related regulatory asset of $9 million.  The Company believes that hazardous
waste liabilities for all sites of which it is aware, and which are not
covered by a rate agreement, will not be material to its financial position.

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note D - Employee Benefits
- --------------------------

1.   Pension Plans:

     Employee Benefits The Company participates with other subsidiaries of
NEES in noncontributory defined-benefit plans covering substantially all
employees of the Company.  The plans provide pension benefits based on the
employee's compensation during the five years before retirement.  The
Company's funding policy is to contribute each year, the net periodic pension
cost for that year.  However, the contribution for any year will not be less
than the minimum required contribution under federal law or greater than the
maximum tax deductible amount.

     Net pension cost for 1994, 1993, and 1992 included the following
components:

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----
Service cost--benefits earned during
 the period                               $  4,134  $  3,348  $  3,326
Plus (less):
 Interest cost on projected benefit
   obligation                               16,435    16,905    15,886
 Return on plan assets at expected
   long-term rate                          (17,223)  (16,683) $(16,441)
 Amortization                                1,060      (208)     (260)
                                          --------  --------  --------
     Net pension cost                     $  4,406  $  3,362  $  2,511
                                          ========  ========  ========

Assumptions used to determine pension
 cost:
 Discount rate                                7.25%     8.25%      8.50%
 Average rate of increase in future
   compensation levels                        4.35%     5.35%      6.70%
 Expected long-term rate of return on
   assets                                     8.75%     8.75%      9.00%
                                          --------  --------  --------
     Actual return on plan assets         $  1,541  $ 25,785  $ 14,479
                                          ========  ========  ========

     Service cost for 1993 does not reflect costs incurred in connection with
an early retirement program offered by the Company in that year (see Note
D-3).

     The funded status of the plans cannot be presented separately for the
Company as the Company participates in the plans with other NEES
subsidiaries.  The following table sets forth the funded status of the NEES
companies' plans at December 31:

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note D - Employee Benefits (continued)
- --------------------------

                                                Retirement Plans,
                                                  (In Millions)
                                           ---------------------------
                                            1994                1993
                                          --------            --------

                                       Union   Non-Union    Union   Non-Union
                                     Employee  Employee   Employee  Employee
                                       Plans     Plans      Plans     Plans
                                     --------  ---------  --------  ---------
Benefits earned
 Actuarial present value of
   accumulated benefit liability:
     Vested                             $251      $308      $251      $333
     Non-vested                            8         9        20         6
                                        ----      ----      ----      ----
       Total                            $259      $317      $271      $339
                                        ====      ====      ====      ====
Reconciliation of funded status
 Actuarial present value of projected
   benefit liability                    $303      $355      $310      $383
 Unrecognized prior service costs         (8)       (4)       (8)       (6)
 SFAS No. 87 transition liability not
   yet recognized (amortized)              -        (1)        -        (1)
 Net loss not yet recognized
   (amortized)                           (13)      (33)      (11)      (45)
 Additional minimum liability
   recognized                              -         -         -         8
                                        ----      ----      ----      ----
                                         282       317       291       339
                                        ----      ----      ----      ----
 Pension fund assets at fair value       293       323       302       318
 SFAS No. 87 transition asset not
   yet recognized (amortized)            (13)        -       (14)        -
                                        ----      ----      ----      ----
                                         280       323       288       318
                                        ----      ----      ----      ----
 Accrued pension/(prepaid)
   payments recorded on books           $  2      $ (6)     $  3      $ 21
                                        ====      ====      ====      ====

     The assumed discount rate and the assumed average rate of increase in
future compensation levels used to calculate pension cost changed effective
January 1, 1995 to 8.25 percent and 4.63 percent, respectively.  The expected
long-term rate of return on assets used to calculate pension cost was not
changed from the level shown in the table above.  The plans' funded status
at December 31, 1994 was calculated using these revised rates.

     Plan assets are composed primarily of corporate equity, guaranteed
investment contracts, debt securities, and cash equivalents.

2.   Postretirement Benefit Plans Other Than Pensions and Postemployment
     Benefits:

     In 1993, SFAS No. 106, "Employer's Accounting for Postretirement
Benefits Other Than Pensions" (PBOPs) went into effect.  The Company provides
health care and life insurance coverage to eligible retired employees. 
Eligibility is based on certain age and length of service requirements and
in some cases retirees must contribute to the cost of their coverage.

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note D - Employee Benefits (continued)
- --------------------------

     The total cost of PBOPs for 1994 and 1993 included the following
components:

                                                  Year Ended December 31,
                                                      (In Thousands)
                                                  -----------------------
                                                       1994       1993
                                                       ----       ----
Service cost--benefits earned during the period     $ 2,840    $ 2,613
Plus (less):
  Interest cost on the accumulated benefit
    obligation                                       11,050     12,007
  Return on plan assets at expected long-term
    rate                                             (3,306)    (2,095)
  Amortization                                        7,287      7,302
                                                    -------    -------
      Net postretirement benefit cost               $17,871    $19,827
                                                    =======    =======
      Actual return on plan assets                  $   265    $ 2,125
                                                    =======    =======

     The following table sets forth benefits earned and the plans' funded
status:

                                                      At December 31,
                                                       (In Millions)
                                                   ---------------------
                                                       1994       1993
                                                       ----       ----

Accumulated postretirement benefit obligation:
  Retirees                                            $  92      $ 100
  Fully eligible active plan participants                19         10
  Other active plan participants                         33         48
                                                      -----      -----
      Total benefits earned                             144        158
Unrecognized transition obligation                     (131)      (138)

Net gain (loss) not yet recognized                       15         (3)
                                                      -----      -----
                                                         28         17

Plan assets at fair value                                44         35
                                                      -----      -----
Prepaid postretirement benefit costs recorded
  on books                                            $  16      $  18
                                                      =====      =====


                                            1995       1994       1993
                                            ----       ----       ----
Assumptions used to determine
  postretirement benefit cost:
   Discount rate                            8.25%      7.25%       8.25%
   Expected long-term rate of return on
    assets                                  8.50%      8.50%       8.50%
   Health care cost rate - 1994 and 1993       -      11.00%      12.00%
   Health care cost rate - 1995 to 2004     8.50%      8.50%       9.50%
   Health care cost rate - 2005 and beyond  6.25%      6.25%       7.25%

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note D - Employee Benefits (continued)
- --------------------------

     The plans' funded status at December 31, 1994 and 1993 presented above
was calculated using the assumed rates in effect for 1995 and 1994,
respectively.

     The health care cost trend rate assumption has a significant effect on
the amounts reported.  Increasing the assumed rates by 1 percent in each year
would increase the accumulated postretirement benefit obligation as of
December 31, 1994 by approximately $22 million and the net periodic cost for
the year 1994 by approximately $2.5 million.

     The Company funds the annual tax deductible contributions.  Plan assets
are invested in equity and debt securities and cash equivalents.

     Prior to 1993, the Company recorded the cost of PBOPs when paid.  These
costs amounted to approximately $5.4 million in 1992.  The Company has been
permitted by the MDPU to phase-in over a four year period that commenced in
October 1992, a level of rate recovery that is expected to equal or exceed
the amount of PBOP costs calculated in accordance with SFAS No. 106.  At
December 31, 1994, the Company had deferred for later recovery, $16 million
representing that portion of increased PBOP costs not being recovered during
this phase-in period.  Therefore, adoption of this new accounting standard
did not have a significant impact on net income.

     In the fourth quarter of 1993, the Company recorded a $2 million charge
to earnings reflecting the cumulative effect of adopting a new accounting
standard for postemployment benefits.

3.   1993 Early Retirement and Special Severance Programs:

     In February 1993, the Company offered a voluntary early retirement
program to non-union employees who were at least 55 years old with 10 years
of service.  This program was part of an organizational review with the goal
of streamlining operations and reducing the work force.  The early retirement
offer was accepted by 102 employees.  A special severance program was also
announced in February 1993 for employees affected by the organizational
review, but who were not eligible for, or did not accept, the early
retirement offer.  The Company recorded in the first quarter of 1993 a
one-time charge to earnings of approximately $8 million, after tax ($13
million, before tax), to reflect the cost of the early retirement and special
severance programs which consisted principally of pension benefits.  This
total includes the Company's portion of its affiliated service company's cost
of these programs.

Note E - Short-term Borrowing Arrangements
- ------------------------------------------

     At December 31, 1994, the Company had $82 million of short-term debt
outstanding including $73 million in the form of commercial paper borrowings
and $9 million of borrowings from affiliates.  At December 31, 1994, the
Company had lines of credit with banks totaling $90 million which are
available to provide liquidity support for commercial paper borrowings and
other corporate purposes.  There were no borrowings under these lines of
credit at December 31, 1994.  Fees are paid in lieu of compensating balances
on most lines of credit.  The weighted average rate on outstanding short-term
borrowings was 6.1 percent at December 31, 1994.

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note F - Intercompany Lending Arrangement
- -----------------------------------------

     NEES and certain subsidiaries, including the Company, with regulatory
approval, operate a money pool to more effectively utilize cash resources and
to reduce outside short-term borrowings.  Short-term borrowing needs are met
first by available funds of the money pool participants.  Borrowing companies
pay interest at a rate designed to approximate the cost of outside short-term
borrowings.  Companies which invest in the pool share the interest earned on
a basis proportionate to their average monthly investment in the money pool. 
Funds may be withdrawn from or repaid to the pool at any time without prior
notice.

Note G - Cumulative Preferred Stock
- -----------------------------------

     A summary of cumulative preferred stock at December 31, 1994 and 1993
is as follows (in thousands of dollars except for share data):

                     Shares
                   Authorized
                       and                              Dividends       Call
                   Outstanding         Amount           Declared        Price
                  -------------     -------------     -------------    ------
                  1994     1993     1994     1993     1994     1993
                  ----     ----     ----     ----     ----     ----

$25 Par value--
  6.84% Series  600,000  600,000  $15,000  $15,000   $1,026  $  370     (a)
$100 Par value--
  4.44% Series   75,000   75,000    7,500    7,500      333     333  $104.068
  4.76% Series   75,000   75,000    7,500    7,500      357     357   103.730
  6.99% Series  200,000  200,000   20,000   20,000    1,398     658     (b)
  7.80% Series                                                  878
  7.84% Series                                                1,176
                -------  -------  -------  -------   ------  ------
     Total      950,000  950,000  $50,000  $50,000   $3,114  $3,772
                =======  =======  =======  =======   ======  ======

(a) Callable on or after October 1, 1998 at $25.80.

(b) Callable on or after August 1, 2003 at $103.50.

     The annual dividend requirement for total cumulative preferred stock was
$3,114,000 for 1994 and 1993.

     During 1993, all of the Company's 7.80 percent Series and 7.84 percent
Series of cumulative preferred stock were redeemed.  Total premiums of
$816,000 in connection with these redemptions were charged to retained
earnings.  There are no mandatory redemption provisions on the Company's
cumulative preferred stock.

<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note H - Long-term Debt
- -----------------------

     A summary of long-term debt is as follows:

                        At December 31, (In Thousands)
                        ------------------------------
Series        Rate %        Maturity                   1994         1993
- ------        ------        --------                   ----         ----
First Mortgage Bonds:
R (92-2)      5.875         February 6, 1995       $ 10,000     $ 10,000
S (92-1)      5.860         June 26, 1995            15,000       15,000
S (92-8)      4.730         September 18, 1995       10,000       10,000
R (92-4)      7.230         June 3, 1997             10,000       10,000
R (92-5)      7.210         June 3, 1997              5,000        5,000
S (92-6)      6.120         August 15, 1997          12,000       12,000
S (92-7)      6.010         August 15, 1997           3,000        3,000
R (92-1)      7.240         December 30, 1998        10,000       10,000
S (92-3)      6.630         August 12, 1999           7,500        7,500
S (92-4)      6.600         August 12, 1999           7,500        7,500
S (92-2)      6.980         July 17, 2000             5,000        5,000
S (92-9)      6.310         September 15, 2000       10,000       10,000
R (92-6)      7.710         July 1, 2002             10,000       10,000
S (92-11)     7.250         October 28, 2002          5,000        5,000
S (92-12)     7.340         November 25, 2002        10,000       10,000
T (93-2)      7.090         January 27, 2003         20,000       20,000
T (93-5)      6.400         June 24, 2003            10,000       10,000
U (93-1)      6.240         November 17, 2003         5,000        5,000
U (94-6)      8.520         November 30, 2004        10,000
T (93-7)      6.660         June 23, 2008             5,000        5,000
T (93-8)      6.660         June 30, 2008             5,000        5,000
T (93-10)     6.110         September 8, 2008        10,000       10,000
T (93-11)     6.375         November 17, 2008        10,000       10,000
R (92-3)      8.550         February 7, 2022          5,000        5,000
S (92-5)      8.180         August 1, 2022           10,000       10,000
S (92-10)     8.400         October 26, 2022          5,000        5,000
T (93-1)      8.150         January 20, 2023         10,000       10,000
T (93-3)      7.980         January 27, 2023         10,000       10,000
T (93-4)      7.690         February 24, 2023        10,000       10,000
T (93-6)      7.500         June 23, 2023             3,000        3,000
T (93-9)      7.500         June 29, 2023             7,000        7,000
U (93-2)      7.200         November 15, 2023        10,000       10,000
U (93-3)      7.150         November 24, 2023         1,000        1,000
U (94-1)      7.050         February 2, 2024         10,000
U (94-2)      8.080         May 2, 2024               5,000
U (94-3)      8.030         June 14, 2024             5,000
U (94-4)      8.160         August 9, 2024            5,000
U (94-5)      8.850         November 7, 2024          1,000
Unamortized discounts and premiums                   (1,369)      (1,281)
                                                   --------     --------
Total long-term debt                                300,631      264,719
                                                   ========     ========
Long-term debt due within year                      (35,000)
                                                   --------     --------
                                                   $265,631     $264,719
                                                   ========     ========
<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Notes to Financial Statements (continued)

Note H - Long-term Debt (continued)
- -----------------------

     Substantially all of the properties and franchises of the Company are
subject to the lien of mortgage indentures under which the first mortgage
bonds have been issued.

     The Company will make cash payments of $35,000,000 in 1995, $30,000,000
in 1997, $10,000,000 in 1998, and $15,000,000 in 1999 to retire maturing
mortgage bonds.  There are no cash payments required in 1996.

Note I - Fair Value of Financial Instruments
- --------------------------------------------

     At December 31, 1994, the Company's long-term debt, including long-term
debt due within one year, had a carrying value of approximately $301,000,000
and had a fair value of approximately $280,000,000.  The fair market value
of the Company's long-term debt was estimated based on the quoted prices for
similar issues or on the current rates offered to the Company for debt of the
same remaining maturity.  The fair value of the Company's short-term debt
equals carrying value.

Note J - Restrictions on Retained Earning Available for
         Dividends on Common Stock
- -------------------------------------------------------

     As long as any preferred stock is outstanding, certain restrictions on
payment of dividends on common stock would come into effect if the "junior
stock equity" was, or by reason of payment of such dividends became, less
than 25 percent of "total capitalization".  However, the junior stock equity
at December 31, 1994 was 52 percent of total capitalization, including
long-term debt due in one year, and, accordingly, none of the Company's
retained earnings at December 31, 1994 were restricted as to dividends on
common stock under the foregoing restrictions.

     Under restrictions contained in the indentures relating to first
mortgage bonds, $30,113,000 of the Company's retained earnings at December
31, 1994 were restricted as to dividends on common stock.

Note K - Supplementary Income Statement Information
- ---------------------------------------------------

     Advertising expenses, expenditures for research and development, and
rents were not material and there were no royalties paid.  Taxes, other than
income taxes, charged to operating expenses are set forth by classes as
follows:

                                             Year Ended December 31,
                                                 (In Thousands)
                                           ---------------------------
                                              1994      1993      1992
                                              ----      ----      ----
Municipal property taxes                   $21,186   $19,620   $16,525
Federal and state payroll and other taxes    7,478     6,907     6,516
                                           -------   -------   -------
                                           $28,664   $26,527   $23,041
                                           =======   =======   =======

     New England Power Service Company, an affiliated service company
operating pursuant to the provisions of Section 13 of the Public Utility
Holding Company Act of 1935, furnished services to the Company at the cost
of such services.  These costs amounted to $71,107,000, $61,515,000, and
$47,360,000, including capitalized construction costs of $8,977,000,
$9,038,000, and $8,306,000, for each of the years 1994, 1993, and 1992,
respectively.
<PAGE>
MASSACHUSETTS ELECTRIC COMPANY
Operating Statistics (Unaudited)
<TABLE>
<CAPTION>                                                        Year Ended December 31,
                                                                 -----------------------
                                                1994         1993         1992         1991         1990
                                                ----         ----         ----         ----         ----
<S>                                              <C>          <C>          <C>          <C>          <C>
Sources of Energy (Thousands of KWH)
  Purchased energy:
    From New England Power Company,
      an affiliate                          16,455,774   16,179,204   16,005,087   15,971,746   16,206,581
    From others                                  3,364       12,676       13,916       12,865       13,180
                                            ----------   ----------   ----------   ----------   ----------
      Total purchased                       16,459,138   16,191,880   16,019,003   15,984,611   16,219,761
  Losses, company use, etc.                   (733,804)    (740,390)    (711,157)    (730,694)    (699,383)
                                            ----------   ----------   ----------   ----------   ----------
      Total sources of energy               15,725,334   15,451,490   15,307,846   15,253,917   15,520,378
                                            ==========   ==========   ==========   ==========   ==========

Sales of Energy (Thousands of KWH)
  Residential                                5,798,806    5,694,539    5,645,350    5,568,452    5,629,825
  Commercial                                 5,936,170    5,743,924    5,645,867    5,585,604    5,648,759
  Industrial                                 3,885,391    3,850,075    3,907,040    3,979,418    4,113,647
  Other                                         95,382       99,991      105,842      113,444      120,142
                                            ----------   ----------   ----------   ----------   ----------
      Total sales to ultimate customers     15,715,749   15,388,529   15,304,099   15,246,918   15,512,373
  Sales for resale                               9,585       62,961        3,747        6,999        8,005
                                            ----------   ----------   ----------   ----------   ----------
      Total sales of energy                 15,725,334   15,451,490   15,307,846   15,253,917   15,520,378
                                            ==========   ==========   ==========   ==========   ==========

Maximum Demand (Kw - one hour peak)          3,016,000    2,819,000    2,791,000    2,888,000    2,761,000

Average Annual Use per Residential
  Customer (KWH)                                 6,948        6,888        6,886        6,832        6,926

Number of Customers at December 31
  Residential                                  839,443      831,223      824,072      817,270      814,558
  Commercial                                    95,430       93,414       92,281       81,355       85,597
  Industrial                                     4,551        4,637        4,624        4,650        4,667
  Other                                            880          906          952          986          910
                                            ----------   ----------   ----------   ----------   ----------
      Total ultimate customers                 940,304      930,180      921,929      904,261      905,732
  Other (for resale)                               178          278           22           21           22
                                            ----------   ----------   ----------   ----------   ----------
      Total customers                          940,482      930,458      921,951      904,282      905,754
                                            ==========   ==========   ==========   ==========   ==========
</TABLE>
<PAGE>
NEW ENGLAND POWER COMPANY
Operating Statistics (Unaudited) (continued)
<TABLE>
<CAPTION>                                                        Year Ended December 31,
                                                                 -----------------------
                                                1994         1993         1992         1991         1990
                                                ----         ----         ----         ----         ----
<S>                                              <C>          <C>          <C>          <C>          <C>
Operating Revenue (In Thousands)
  Residential                               $  589,447   $  590,106   $  549,884   $  521,140   $  475,004
  Commercial                                   523,806      515,874      510,638      490,078      442,478
  Industrial                                   301,144      314,132      319,905      318,502      294,037
  Other                                         17,185       17,343       17,489       18,304       17,873
                                            ----------   ----------   ----------   ----------   ----------
      Total revenue from ultimate customers  1,431,582    1,437,455    1,397,916    1,348,024    1,229,392
  Unbilled revenues                             31,700       11,100
  Sales for resale                                 935        5,401          278          518          517
                                            ----------   ----------   ----------   ----------   ----------
      Total revenue from electric sales      1,464,217    1,453,956    1,398,194    1,348,542    1,229,909
  Other operating revenue                       17,853       14,584       14,754       15,346       13,036
                                            ----------   ----------   ----------   ----------   ----------
      Total operating revenue               $1,482,070   $1,468,540   $1,412,948   $1,363,888   $1,242,945
                                            ==========   ==========   ==========   ==========   ==========
</TABLE>
<PAGE>
MASSACHUSETTS ELECTRIC COMPANY

Selected Financial Information


                                        Year Ended December 31, (In Millions)
                                        -------------------------------------
                                        1994    1993    1992    1991    1990
                                        ----    ----    ----    ----    ----
Operating revenue:
  Electric sales
    (excluding fuel cost recovery)     $1,088  $1,062  $1,012  $  984  $  898
  Fuel cost recovery                      376     392     386     366     332
  Other                                    18      15      15      15      13
                                       ------  ------  ------  ------  ------
Total operating revenue                $1,482  $1,469  $1,413  $1,364  $1,243
Net income                             $   35  $   24  $   35  $   25  $   35
Total assets                           $1,296  $1,232  $1,015  $1,017  $1,014
Capitalization:
  Common equity                        $  384  $  382  $  331  $  313  $  296
  Cumulative preferred stock               50      50      50      50      50
  Long-term debt                          266     265     266     194     254
                                       ------  ------  ------  ------  ------
Total capitalization                   $  700  $  697  $  647  $  557  $  600
Preferred dividends declared           $    3  $    4  $    3  $    3  $    3
Common dividends declared              $   30  $   19  $   23  $    5  $   16


Selected Quarterly Financial Information (Unaudited)

                           First       Second        Third       Fourth
(In Thousands)            Quarter      Quarter      Quarter     Quarter*
- --------------            -------      -------      -------     --------
1994
Operating revenue        $381,712     $339,886     $376,582     $383,890
Operating income         $ 17,124     $ 15,054     $ 10,120     $ 20,370
Net income               $  9,572     $  8,215     $  1,431     $ 15,508

1993
Operating revenue        $378,441     $340,293     $376,137     $373,669
Operating income         $ 13,831     $  2,573     $  7,988     $ 26,194
Net income (loss)        $  6,060     $ (4,144)    $  2,204     $ 19,659

     Per share data is not relevant because the Company's common stock is
wholly-owned by New England Electric System.

* See Note A-2 for discussion of significant item that affected fourth
quarter 1993 net income.

     A copy of Massachusetts Electric Company's Annual Report on Form 10-K
to the Securities and Exchange Commission, for the year ended December 31,
1994, will be available on or about April 1, 1995, without charge, upon
written request to Massachusetts Electric Company, Shareholder Services
Department, 25 Research Drive, Westborough, Massachusetts 01582.




<PAGE>
                               POWER OF ATTORNEY

      Each of the undersigned directors of Massachusetts Electric
Company (the "Company"), individually as a director of the Company,
hereby constitutes and appoints John G. Cochrane, Thomas F.
Killeen, and Geraldine M. Zipser, individually, as attorney-in-fact
to execute on behalf of the undersigned the Company's annual report
on Form 10-K for the year ended December 31, 1994, to be filed with
the Securities and Exchange Commission, and to execute any
appropriate amendment or amendments thereto as may be required by
law.
Dated this 15th day of March, 1995.

s/ Urville J. Beaumont                    s/ John F. Reilly

                                                                       
Urville J. Beaumont                       John F. Reilly   

s/ Joan T. Bok                            s/ John W. Rowe

                                                                        
Joan T. Bok                               John W. Rowe  

s/ Sally L. Collins                       s/ Richard P. Sergel

                                                                        
Sally L. Collins                          Richard P. Sergel

s/ John H. Dickson                        s/ Richard M. Shribman

                                                                        
John H. Dickson                           Richard M. Shribman

                                          s/ Roslyn M. Watson

                                                                        
Charles B. Housen                         Roslyn M. Watson

s/ Patricia McGovern

                          
Patricia McGovern


WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<PAGE>
<ARTICLE>     UT
<MULTIPLIER>  1,000
       
<S>                                                 <C>             <C>
<FISCAL-YEAR-END>                           DEC-31-1994     DEC-31-1993
<PERIOD-END>                                DEC-31-1994     DEC-31-1993
<PERIOD-TYPE>                                    12-MOS          12-MOS
<BOOK-VALUE>                                   PER-BOOK        PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                       995,995         945,285
<OTHER-PROPERTY-AND-INVEST>                           0               0
<TOTAL-CURRENT-ASSETS>                          240,191         229,643
<TOTAL-DEFERRED-CHARGES>                         59,536  <F1>    57,376  <F1>
<OTHER-ASSETS>                                        0               0
<TOTAL-ASSETS>                                1,295,722       1,232,304
<COMMON>                                         59,953          59,953
<CAPITAL-SURPLUS-PAID-IN>                       187,172         187,172
<RETAINED-EARNINGS>                             136,911         135,276
<TOTAL-COMMON-STOCKHOLDERS-EQ>                  384,036         382,401
                                 0               0
                                      50,000          50,000
<LONG-TERM-DEBT-NET>                            265,631         264,719
<SHORT-TERM-NOTES>                               81,820  <F2>    37,925  <F2>
<LONG-TERM-NOTES-PAYABLE>                             0               0
<COMMERCIAL-PAPER-OBLIGATIONS>                        0               0
<LONG-TERM-DEBT-CURRENT-PORT>                    35,000               0
                             0               0
<CAPITAL-LEASE-OBLIGATIONS>                           0               0
<LEASES-CURRENT>                                      0               0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                  479,235         497,259
<TOT-CAPITALIZATION-AND-LIAB>                 1,295,722       1,232,304
<GROSS-OPERATING-REVENUE>                     1,482,070       1,468,540
<INCOME-TAX-EXPENSE>                             22,265          11,055
<OTHER-OPERATING-EXPENSES>                    1,397,137       1,406,899
<TOTAL-OPERATING-EXPENSES>                    1,419,402       1,417,954
<OPERATING-INCOME-LOSS>                          62,668          50,586
<OTHER-INCOME-NET>                                 (995)            (64)
<INCOME-BEFORE-INTEREST-EXPEN>                   61,673          50,522
<TOTAL-INTEREST-EXPENSE>                         26,947          26,743
<NET-INCOME>                                     34,726          23,779
                       3,114           3,772
<EARNINGS-AVAILABLE-FOR-COMM>                    31,612          19,191
<COMMON-STOCK-DIVIDENDS>                         29,977          18,585
<TOTAL-INTEREST-ON-BONDS>                        20,967          23,403
<CASH-FLOW-OPERATIONS>                           44,252          69,651
<EPS-PRIMARY>                                         0               0
<EPS-DILUTED>                                         0               0
<FN>
<F1> Total deferred charges includes other assets.
<F2> Short-term notes includes commercial paper obligations and short-term debt to affiliates.
</FN>
        


<PAGE>


























Annual Report 1994
The Narragansett Electric Company

A Subsidiary of
New England Electric System

















                        (Logo)   Narragansett Electric
                                 A New England Electric System company
<PAGE>
The Narragansett Electric Company
280 Melrose Street
Providence, Rhode Island 02901

Directors
(As of December 31, 1994)

Joan T. Bok                              John W. Rowe
Chairman of the Board of New England     President and Chief Executive
Electric System                          Officer of New England Electric
                                         System
Stephen A. Cardi
Treasurer, Cardi Corporation             Richard P. Sergel
(Construction), Warwick, Rhode Island    Chairman of the Company and Vice
                                         President of New England Electric
Frances H. Gammell                       System
Treasurer and Secretary, Original
Bradford Soap Works, Inc., West Warwick, William E. Trueheart
Rhode Island                             President of Bryant College,
                                         Smithfield, Rhode Island
Joseph J. Kirby
President, Washington Trust Bancorp,     John A. Wilson, Jr.
Inc., Westerly, Rhode Island             Consultant to and former President of
                                         Wanskuck Company (Cable reel
Robert L. McCabe                         manufacturer), Providence, Rhode
President and Chief Executive Officer    Island and Consultant to Hinkley,
of the Company                           Allen, Tobin and Silverstein


Officers
(As of December 31, 1994)

Richard P. Sergel                        James V. Mahoney
Chairman of the Company and Vice         Vice President
President of New England Electric
System                                   Richard Nadeau
                                         Vice President
Robert L. McCabe                         
President and Chief Executive Officer    Michael F. Ryan
                                         Vice President
William Watkins, Jr.
Executive Vice President                 Thomas G. Robinson
                                         Secretary
Francis X. Beirne
Vice President                           John G. Cochrane
                                         Assistant Treasurer of the Company
Richard W. Frost                         and of an affiliate
Vice President
                                         David J. Saggau
Alfred D. Houston                        Assistant Secretary
Vice President and Treasurer of the
Company and Executive Vice President     Howard W. McDowell
and Chief Financial Officer of New       Controller of the Company and of
England Electric System                  certain affiliates



Transfer Agent, Dividend Paying Agent, and Registrar of Preferred Stock
Fleet National Bank, Providence, Rhode Island

This report is not to be considered an offer to sell or buy or solicitation of
an offer to sell or buy any security.

<PAGE>
The Narragansett Electric Company

     The Narragansett Electric Company is a wholly-owned subsidiary of New
England Electric System (NEES) operating in Rhode Island.  The Company's
business is the distribution and sale of electricity at retail.  Electric
service is provided to approximately 324,000 customers in 27 cities and towns
having a population of approximately 725,000 (1990 Census).  The Company's
service area, which includes urban, suburban, and rural areas, covers about
839 square miles or 80 percent of Rhode Island, and includes the cities of
Providence, East Providence, Cranston, and Warwick.  The diversified economy
produces fabricated metal products, electrical and industrial machinery,
transportation equipment, textiles, jewelry, silverware, and chemical
products.  In addition, a broad range of professional, banking, medical, and
educational institutions is served.

     The properties of the Company include an integrated system of
transmission and distribution lines and substations.  In addition, the
Company owns a 10 percent share of a steam-electric generating station which
is in the process of being repowered.  The repowering will more than triple
the power generating capacity of the station to 489 megawatts.  The entire
output of this plant is made available to New England Power Company (NEP),
an affiliate, as part of the integrated NEES system.  Under a contract with
NEP, the Company purchases its electric energy requirements from NEP.  The
contract provides for the integration of the Company's generating and
transmission facilities with NEP's facilities in order to achieve maximum
economy and reliability.  The contract also provides for the application of
credits against the Company's power bills from NEP for costs associated with
the Company's facilities so integrated.  The Company and NEP are members of
the New England Power Pool, which provides for the coordination of the
planning and operation of the generation and transmission facilities in New
England, and the region-wide central dispatch of generation.

Report of Independent Accountants

The Narragansett Electric Company, Providence, Rhode Island:

     We have audited the accompanying balance sheets of The Narragansett
Electric Company (the Company), a wholly-owned subsidiary of New England
Electric System, as of December 31, 1994 and 1993 and the related statements
of income, retained earnings, and cash flows for each of the three years in
the period ended December 31, 1994.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express
an opinion on these financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of the Company as
of December 31, 1994 and 1993, and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 1994 in
conformity with generally accepted accounting principles.


Boston, Massachusetts                              COOPERS & LYBRAND L.L.P.
February 27, 1995
<PAGE>
The Narragansett Electric Company

Financial Review



Overview

     Net income for 1994 increased by $300,000 compared with 1993.  The
increase was primarily due to the inclusion in 1993 of a one-time charge
associated with an early retirement program.  The increase also reflects
kilowatthour (KWH) sales growth in 1994, the commencement of recognition of
revenues for electricity delivered but not yet billed (unbilled revenues)
pursuant to a 1994 rate agreement, and increased allowance for funds used
during construction.  These increases were largely offset by rate discounts
to large commercial and industrial customers also implemented as part of this
rate agreement, increases in other operation expenses, and increased interest
expense due to additional debt outstanding.

     Net income decreased by $7 million in 1993.  This decrease was primarily
due to increased operation and maintenance expenses as well as a reduction
in incentives recorded on the Company's demand-side management (DSM)
programs.  This increase in operation and maintenance expense included the
effects of an early retirement program discussed above.  The decrease in
income was partially offset by an increase in KWH sales to ultimate
customers.

Rate Activity

     On March 1, 1995, the Company filed with the Rhode Island Public
Utilities Commission (RIPUC) a request to increase its base rates by $30.5
million to be effective December 1995.  As an alterative to the December 1995
effective date, the Company proposed to phase its requested rate increase in
two steps--the first step in June 1995 ($13 million) and the second step in
June 1996.  As part of its filing, the Company proposed a special rate
discount of 8 percent of base rates, for manufacturing customers that agree
to give the Company a five-year notice before they purchase power from
another supplier or generate any additional power themselves.

     In July 1994, the RIPUC approved a rate agreement between the Company
and the Rhode Island Division of Public Utilities and Carriers that provides
for a 5 percent base rate discount, excluding fuel costs, for the Company's
large commercial and industrial customers who sign an agreement to give a
five-year notice to the Company before they purchase power from another
supplier or generate any additional power themselves.  The notice provision
may be reduced from five to three years under certain conditions.  The
aggregate amount of the Company's discounts was $1.5 million in 1994 and is
expected to be approximately $3 million per year thereafter.  Customers
representing over 64 percent of revenues from large commercial and industrial
customers have signed these agreements.  In addition, commencing in 1995 the
cost of these discounts is being passed on to New England Power Company
(NEP), the Company's affiliated wholesale power supplier.  This is the result
of a NEP rate settlement that was approved by the Federal Energy Regulatory
Commission (FERC) in early 1995.  The agreement also provides for the Company
to recognize, for accounting purposes, $14 million of unbilled revenues over
a 21 month period beginning April 1994 through December 1995.

     Effective March 1993, the RIPUC approved a new purchased power cost
adjustment (PPCA) mechanism for the recovery of all of the Company's
purchased power costs, excluding fuel charges which continue to be
<PAGE>
Rate Activity (continued)

recovered through a separate adjustment mechanism.  Under the new mechanism
any over or under-collections of purchased power expense will ultimately be
passed on to customers including the effects of peak-demand billing
fluctuations.  The Company accrues the effects of this new mechanism on its
books on a current basis. In August 1994, the RIPUC gave notice that it
intends to open a proceeding to consider the effect of fuel adjustment
clauses on utility incentives to reduce costs.

     Effective January 1993, the RIPUC approved a $1.5 million increase in
rates for the Company, representing the first step of a three year phase-in
of the Company's recovery of costs associated with postretirement benefits
other than pensions (PBOPs).  The second and third $1.5 million increases
took effect in January 1994 and 1995, respectively.

     A 1986 Rhode Island Supreme Court decision held that the RIPUC's
rate-making power includes the authority to order refunds of amounts earned
in excess of an allowed return.  As a result, the RIPUC monitors the
Company's earnings on a regular basis.


Demand-Side Management

     The Company regularly files its demand-side management (DSM) programs
with the RIPUC and has received approval to recover DSM program expenditures
in rates on a current basis.  These expenditures were $10 million, $12
million, and $12 million in 1994, 1993, and 1992, respectively.  Since 1990,
the Company has been allowed to earn incentives based on the results of its
DSM programs.  The Company must be able to demonstrate the electricity
savings produced by its DSM programs to the RIPUC before incentives are
recorded.  The Company recorded before-tax incentives of $0.6 million, $0.5
million, and $1.3 million in 1994, 1993, and 1992, respectively.  The Company
has received regulatory orders that will give it the opportunity to continue
to earn incentives based on 1995 DSM program results.


Operating Revenue

     The following table summarizes the changes in operating revenue:

                 Increase (Decrease) in Operating Revenue

- -----------------------------------------------------------------------
     (In Millions)                  1994          1993
- -----------------------------------------------------------------------

     Sales growth                    $ 5           $ 6
     General rate changes              -             2
     Unbilled revenues                 5             -
     PPCA mechanism                   (2)            2
     DSM recovery                     (2)            -
     Fuel recovery                    (7)            5
                                 ---------------------
                                     $(1)          $15
                                 =====================

     KWH sales billed to ultimate customers in 1994 increased by 0.6 percent
over 1993.  The increase in KWH sales reflects an improved economy partially
offset by a loss of sales attributable to the May 1994 plant closing of one
<PAGE>
Operating Revenue (continued)

of the Company's largest customers.  Revenues from this customer, excluding
fuel and purchased power costs, were approximately $1.4 million on an annual
basis.  KWH sales in 1993 increased 2.9 percent over 1992 sales, reflecting
more normal weather conditions in 1993 compared with 1992, partially offset
by the fact that 1992 included an extra day for leap year.

     The Company's rates contain a fuel clause and a PPCA provision.  These
mechanisms are designed to allow the Company to pass on to its customers
changes in purchased energy costs resulting from rate increases or decreases
by NEP, the Company's affiliated wholesale power supplier.

     In the third quarter of 1994, the Company began recognizing unbilled
revenues according to its rate agreement filed in July 1994 with the RIPUC. 
For a further discussion of unbilled revenues, see "Rate Activity" section.


Operating Expenses

     The following table summarizes the changes in total operating expenses
discussed below:

                 Increase (Decrease) in Operating Expenses

- -------------------------------------------------------------------------
     (In Millions)                            1994      1993
- -------------------------------------------------------------------------

     Fuel for generation                       $ -       $(3)
     Purchased electric energy:
       Fuel costs                               (7)        5
       NEP refunds                               1         2
       Purchases and demand charges from NEP     2         4
       Integrated facilities credit from NEP    (6)       13
     Other operation and maintenance:
       DSM                                      (2)        -
       Thermal generation                        -        (6)
       Other                                     1        13
     Depreciation                                7        (2)
     Taxes                                       1        (4)
                                             ---------------
                                               $(3)      $22
                                             ===============

     The entire output of the Company's generating capacity is made available
to NEP.  The Company receives a credit on its purchased power bill from NEP
for its fuel costs and other generation and transmission costs.  The change
in the integrated facilities credit from NEP for 1994 shown in the above
table reflects increased credits for dismantlement costs being incurred on
the Company's previously retired South Street generating station.  These
increased costs for dismantlement are reflected in the increase in
depreciation shown above.

     The change in the integrated facilities credit from NEP for 1993
reflects decreased credits is attributable to the Company's mid-1992 sale of
90 percent of the Manchester Street Station to NEP as part of the Manchester
Street repowering project.  The decreases in fuel for generation and thermal
generation-related operation and maintenance costs in 1993 are also due to
this sale (see "Repowering of Manchester Street Station" section).
<PAGE>
Operating Expenses (continued)

     The changes in the fuel cost component of purchased power in 1994 and
1993 reflect changes in the amount of New England Energy Incorporated's
(NEEI) costs passed through by NEP. NEEI is an affiliated company involved
in oil and gas exploration and development. The 1994 decrease also reflects
a reduction in the fuel component of NEP's purchased electric energy costs. 
In addition, the increase in fuel costs in 1993 reflects increased KWH
purchases.

     The change in other operation and maintenance expense in both 1993 and
1994 reflects the one-time charge of $5 million in 1993 associated with an
early retirement program.  The increase in both periods also reflects
increased computer system development costs and postretirement benefit costs
as well as general increases in other areas.


Allowance for Funds Used During Construction (AFDC)

     AFDC increased in 1994 and 1993 due to increased construction work in
progress associated with the repowering of the Manchester Street Station (see
"Repowering of Manchester Street Station" section).


Hazardous Waste

     The Federal Comprehensive Environmental Response, Compensation and
Liability Act, more commonly known as the "Superfund" law, imposes strict,
joint and several liability, regardless of fault, for remediation of property
contaminated with hazardous substances.

     The electric utility industry typically utilizes and/or generates in its
operations a range of potentially hazardous products and by-products.  New
England Electric System (NEES) subsidiaries currently have in place an
environmental audit program intended to enhance compliance with existing
federal, state, and local requirements regarding the handling of potentially
hazardous products and by-products.

     The Company has been named as a potentially responsible party (PRP) by
either the U.S. Environmental Protection Agency or the Massachusetts
Department of Environmental Protection for two sites (one of which is located
in Massachusetts) at which hazardous waste is alleged to have been disposed. 
The Company is currently aware of other sites, and may in the future become
aware of additional sites, that it may be held responsible for remediating.

     Gas was manufactured from coal in Rhode Island in the past.  The Company
is aware of five sites on which gas was manufactured or manufactured gas was
stored that were owned either by the Company or by its predecessor companies. 
It is not known to what extent the Company would be held liable for hazardous
wastes, if any, left at these manufactured gas locations.

     Predicting the potential costs to investigate and remediate hazardous
waste sites continues to be difficult.  There are also significant
uncertainties as to the portion, if any, of the investigation and remediation
costs of any particular hazardous waste site that may ultimately be borne by
the Company.  A preliminary review by a consultant hired by the NEES
companies of the potential cost of investigating and, if necessary,
remediating Rhode Island manufactured gas sites resulted in costs per site
<PAGE>
Hazardous Waste (continued)

ranging from less than $1 million to $8 million.  An informal survey of other
utilities conducted on behalf of NEES and its subsidiaries indicated costs
in a similar range.  Where appropriate, the Company intends to seek recovery
from its insurers and from other PRPs, but it is uncertain whether and to
what extent such efforts would be successful.  The Company believes that
hazardous waste liabilities for all sites of which it is aware will not be
material to its financial position.


Electric and Magnetic Fields (EMF)

     In recent years, concerns have been raised about whether EMF, which
occur near transmission and distribution lines as well as near household
wiring and appliances, cause or contribute to adverse health effects. 
Numerous studies on the effects of these fields, some of them sponsored by
electric utilities (including NEES companies), have been conducted and are
continuing.  Some of the studies have suggested associations between certain
EMF and health effects, including various types of cancer, while other
studies have not substantiated such associations.  It is impossible to
predict the ultimate impact on the Company and the electric utility industry
if further investigations were to demonstrate that the present electricity
delivery system is contributing to increased risk of cancer or other health
problems.

     Many utilities, including the NEES companies, have been contacted by
customers regarding a potential relationship between EMF and adverse health
effects.  To date, no court in the United States has ruled that EMF from
electrical facilities cause adverse health effects and no utility has been
found liable for personal injuries alleged to have been caused by EMF.  In
any event, the Company believes that it currently has adequate insurance
coverage for personal injury claims.

     Several state courts have recognized a cause of action for damage to
property values in transmission line condemnation cases based on the fear
that power lines cause cancer.  It is difficult to predict what the impact
on the Company would be if this cause of action is recognized in Rhode Island
and in contexts other than condemnation cases.

     Bills have been introduced unsuccessfully in the past in the Rhode
Island legislature to require that transmission lines be placed underground.


Competitive Conditions

     The electric utility business is being subjected to increasing
competitive pressures, stemming from a combination of trends, including
increasing electric rates, improved technologies, and new regulations and
legislation intended to foster competition.  To date, this competition has
been most prominent in the bulk power market in which non-utility generating
sources have noticeably increased their market share.  For example, since
non-utilities were allowed to enter the wholesale generation market,
two-thirds of NEP's new generating capability has come from independent
generating sources and Hydro-Quebec.
<PAGE>
Competitive Conditions (continued)

     Electric utilities are also facing increased competition in the retail
market.  Currently, retail competition includes competition with alternative
fuel suppliers (including natural gas companies) for heating and cooling,
competition with customer-owned generation to displace purchases from
electric utilities, and direct competition among electric utilities to
attract major new facilities to their service territories.  Electric
utilities, including the Company, are under increasing pressure from large
commercial and industrial customers to discount rates or face the possibility
that such customers might relocate or seek alternate suppliers.  Across the
country, including Rhode Island and the other states in which the Company's
affiliates operate, there have been an increasing number of proposals to
allow retail customers to choose their electricity supplier, with utilities
required to deliver that electricity over their transmission and distribution
systems.  In Rhode Island, the RIPUC has convened a task force of utilities,
commercial and industrial customers, regulators, and other interested parties
to prepare a report by May 1995 regarding restructuring the industry.  The
Massachusetts Division of Energy Resources (DOER) proposed in January 1995
that the Massachusetts Department of Public Utilities (MDPU) modify its
regulations to allow retail utility customers to choose a supplier and bid
for access to the local utility's transmission and distribution systems in
situations where new generating capacity is needed.  The NEES companies have
indicated their support for the DOER proposal.  The Company's Massachusetts
retail affiliate has announced plans to propose a limited bidding experiment
consistent with the DOER proposal.  Also in Massachusetts, the MDPU initiated
a proceeding in February 1995 regarding electric industry regulation and
structure.  In New Hampshire, the New Hampshire Public Utilities Commission
is considering the proposal of a new company to sell electricity at retail
to large customers in New Hampshire.

     The impact of increased customer choice on the financial condition of
utilities is uncertain.  In recent years, substantial surplus generating
capacity in the Northeast has resulted in the sale of bulk power by utilities
to other utilities at prices substantially below the total costs of owning
and operating, or contracting for, such generating capacity.  Should retail
customers gain access to the bulk power market, particularly while surplus
capacity exists, it is unlikely that utilities would be able to charge power
prices which fully cover their costs.  Such unrecovered costs, which could
be substantial, have been referred to by the industry as stranded costs.

     Whether and to what extent utilities should be able to recover stranded
costs resulting from increased customer choice has been the subject of much
debate.  In 1994, the FERC issued a notice of proposed rule-making on the
recovery of stranded costs.  The NEES companies and other utilities have
taken the position that when a regulatory body changes policies which govern
customer choice and the resultant rates paid by customers, utilities must be
compensated for commitments made under the former policies.  Furthermore, the
utility industry believes that recovery of stranded costs is necessary to
promote efficient competition among market participants.  Previously, the
FERC ruled in 1992, in a proceeding not involving NEES subsidiaries, that a
utility may recover such stranded costs from a departing wholesale
requirements customer.  On appeal, the United States Court of Appeals for the
District of Columbia Circuit has questioned whether allowing utilities to
recover stranded costs is anti-competitive and the Court remanded the case
back to the FERC for further proceedings and development of the competitive
issues.
<PAGE>
Competitive Conditions (continued)

     In addition to the arguments described above, the NEES companies have
taken the position that, because utility transmission and distribution assets
have a replacement value in excess of their historic costs (on which utility
rates are set), utilities should have the ability to recover stranded
generation-related costs by realizing the higher value of transmission and
distribution assets.  The NEES companies have stated their willingness, in
order to assure stranded cost recovery and promote increased competition, to
consider divesting their transmission system, either through sale or spinoff.

     The NEES companies are actively responding to current and anticipated
competitive pressures in a variety of ways, including cost control and a 1993
corporate reorganization into separate retail and wholesale business units. 
The retail business unit, which includes the Company, is responding to
competition through the development of an EnergyFIT program, which offers
comprehensive value-added services for large business customers, intensified
business development efforts, including economic development rates and
service packages to encourage businesses to locate in the Company's service
territory, and development of new pricing and service options for customers. 
Additionally, more than 75 percent of the Company's large commercial and
industrial customers (representing 64 percent of eligible revenues) have
signed service extension discount contracts providing for discounts in
exchange for agreements requiring three to five years notice before they may
change electricity suppliers (see "Rate Activity" section).  As part of their
long-term planning process, the NEES companies are from time to time
evaluating other strategies, such as business combinations and other forms
of restructuring, to better respond to the changing competitive environment.

     Since the largest component of the Company's costs is represented by the
cost of power purchased from NEP, its competitive position is affected by
NEP's ability to control costs.  NEP is controlling costs and positioning
itself for increased competition by freezing base rates until at least 1997
(wholesale base rates were last raised in March 1992), terminating certain
purchased power and gas pipeline contracts, shutting down uneconomic
generating stations, and accelerating the recovery of uneconomic assets and
other deferred costs.  In addition, NEP's wholesale tariff requires its
wholesale customers, including the Company and NEES's other retail
subsidiaries, to provide seven years notice before they may terminate the
tariff.

     Electric utility rates are generally based on a utility's costs.  As a
result, electric utilities are subject to certain accounting standards that
are not applicable to other business enterprises in general.  These
accounting rules require regulated entities, in appropriate circumstances,
to establish regulatory assets and liabilities, which defer the income
statement impact of certain costs that are expected to be recovered in future
rates.  The effects of competition could ultimately cause the operations of
the Company, or a portion thereof, to cease meeting the criteria for
application of these accounting rules.  In such an event, accounting
standards applicable to enterprises in general would apply and immediate
write-off of any previously deferred costs (regulatory assets) would be
necessary in the year in which these criteria were no longer applicable.  In
addition, if, because of competition, utilities are unable to recover all of
their costs in rates, it may be necessary to write off those costs that are
not recoverable.

<PAGE>
Utility Plant Expenditures and Financings

     Cash expenditures for utility plant totaled $93 million in 1994,
including $33 million related to the Manchester Street Station repowering
project discussed below. The funds necessary for utility plant expenditures
were primarily provided by net cash from operating activities, after the
payment of dividends, the issuance of long-term and short-term debt, and a
capital contribution from NEES.  Cash expenditures for utility plant for 1995
are estimated to be $55 million (including approximately $16 million related
to the repowering of Manchester Street Station).  Internally generated funds
are estimated to provide 50 percent of these needs in 1995.  Cash
expenditures for utility plant are also expected to be funded through the
issuance of long-term and short-term debt.
     In 1994, the Company issued $33 million of first mortgage bonds bearing
interest rates ranging from 6.91 percent to 8.33 percent.  The Company has
issued $5 million of long-term debt to date in 1995 at an interest rate of
7.81 percent and plans to issue an additional $20 million of long-term debt
later in 1995 to reduce short-term debt and fund capital expenditures.

     At December 31, 1994, the Company had $30 million of short-term debt
outstanding in the form of commercial paper borrowings.  As of December 31,
1994, the Company had lines of credit with banks totaling $41 million.  There
were no borrowings under these lines of credit at December 31, 1994.


Repowering of Manchester Street Station

     The Company's major construction project is the repowering of Manchester
Street Station, a 140 megawatt electric generating station in Providence,
Rhode Island.  Repowering will more than triple the power generation capacity
of Manchester Street Station and substantially increase the plant's thermal
efficiency.  To facilitate financing this project, the Company sold a 90
percent interest in the existing station to NEP effective July 1, 1992.  The
total cost for the generating station, scheduled to be placed in service in
late 1995, is estimated to be approximately $520 million including AFDC.  At
December 31, 1994, $298 million, including AFDC, had been spent on the
generating station (including $28 million by the Company).  In addition,
related transmission improvements were placed in service in September 1994
at a cost of approximately $60 million (including approximately $45 million
by the Company).
<PAGE>
The Narragansett Electric Company

Statements of Income
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
Year Ended December 31, (In Thousands)                   1994          1993        1992
- -----------------------------------------------------------------------------------------
<S>                                                         <C>           <C>         <C>
Operating revenue                                      $481,669      $483,028    $468,252

Operating expenses:
 Purchased electric energy, principally
  from New England Power Company, an affiliate          300,678       310,895     286,483
 Other operation                                         73,082        73,723      69,602
 Maintenance                                             12,281        12,179      12,286
 Depreciation                                            24,813        17,645      19,826
 Taxes, other than federal income taxes                  35,818        35,846      35,172
 Federal income taxes                                     4,883         4,175       8,984
                                                       ----------------------------------
   Total operating expenses                             451,555       454,463     432,353
                                                       ----------------------------------
Operating income                                         30,114        28,565      35,899

Other income:
 Allowance for equity funds used during construction      1,028           543          10
 Other income (expense) - net, including related taxes     (856)         (634)       (639)
                                                       ----------------------------------
   Operating and other income                            30,286        28,474      35,270
                                                       ----------------------------------
Interest:
 Interest on long-term debt                              14,334        12,715      13,290
 Other interest                                           2,897         2,074       1,277
 Allowance for borrowed funds used during
  construction - credit                                  (1,534)         (589)       (349)
                                                       ----------------------------------
   Total interest                                        15,697        14,200      14,218
                                                       ----------------------------------
Net income                                             $ 14,589      $ 14,274    $ 21,052
                                                       ==================================



Statements of Retained Earnings

- -----------------------------------------------------------------------------------------
Year Ended December 31, (In Thousands)                   1994          1993        1992
- -----------------------------------------------------------------------------------------

Retained earnings at beginning of year                  $81,659       $74,207     $59,804
Net income                                               14,589        14,274      21,052
Dividends declared on cumulative preferred stock         (2,143)       (1,931)     (1,553)
Dividends declared on common stock, $2.25, $4.00,
 and $4.50 per share, respectively                       (2,549)       (4,530)     (5,096)
Premium on redemption of preferred stock                                 (361)
                                                       ----------------------------------
Retained earnings at end of year                        $91,556       $81,659     $74,207
                                                       ==================================


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

Balance Sheets
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
At December 31, (In Thousands)                                         1994         1993
- -----------------------------------------------------------------------------------------
<S>                                                                    <C>          <C>
Assets
Utility plant, at original cost                                      $617,498    $534,569
  Less accumulated provisions for depreciation                        161,557     156,652
                                                                    ---------------------
                                                                      455,941     377,917
Construction work in progress                                          35,974      43,660
                                                                    ---------------------
        Net utility plant                                             491,915     421,577
                                                                    ---------------------
Current assets:
  Cash                                                                    713         838
  Accounts receivable:
    From sales of electric energy                                      51,278      55,795
    Other (including $9,306,000 and $1,087,000 from affiliates)        17,953      11,701
        Less reserves for doubtful accounts                             4,472       3,800
                                                                    ---------------------
                                                                       64,759      63,696
Unbilled revenues (Note A-2)                                           13,100
  Fuel, materials, and supplies, at average cost                        5,170       4,572
  Prepaid and other current assets                                     13,993      11,515
                                                                    ---------------------
        Total current assets                                           97,735      80,621
                                                                    ---------------------
Deferred charges and other assets (Note A-6)                           57,727      53,709
                                                                    ---------------------
                                                                     $647,377    $555,907
                                                                    =====================
Capitalization and Liabilities
Capitalization:
  Common stock, par value $50 per share, authorized
    and outstanding 1,132,487 shares                                 $ 56,624    $ 56,624
  Premiums on preferred stocks                                            170         170
  Other paid-in capital                                                60,000      45,000
  Retained earnings                                                    91,556      81,659
                                                                    ---------------------
        Total common equity                                           208,350     183,453
  Cumulative preferred stock, par value $50 per share                  36,500      36,500
  Long-term debt                                                      188,862     155,972
                                                                    ---------------------
        Total capitalization                                          433,712     375,925
                                                                    ---------------------
Current liabilities:
  Short-term debt (including $19,725,000 to affiliates in 1993)        29,800      19,725
  Accounts payable (including $47,900,000 and $43,468,000
    to affiliates)                                                     56,139      51,005
  Accrued liabilities:
        Taxes                                                             143       1,712
        Interest                                                        5,615       4,921
        Other accrued expenses (Note A-2)                              25,346      11,798
  Customer deposits                                                     5,261       5,622
  Dividends payable                                                       819       1,102
                                                                    ---------------------
        Total current liabilities                                     123,123      95,885
                                                                    ---------------------
Deferred federal income taxes                                          70,253      63,494
Unamortized investment tax credits                                      8,518       9,026
Other reserves and deferred credits                                    11,771      11,577
Commitments and contingencies (Note C)
                                                                    ---------------------
                                                                     $647,377    $555,907
                                                                    =====================
The accompanying notes are an integral part of these financial statements.
</TABLE>
<PAGE>
The Narragansett Electric Company

Statements of Cash Flows
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------
Year Ended December 31, (In Thousands)                   1994          1993        1992
- ------------------------------------------------------------------------------------------
<S>                                                         <C>           <C>         <C>
Operating activities:
   Net income                                          $ 14,589      $ 14,274    $ 21,052
   Adjustments to reconcile net income to net cash
    provided by operating activities:
     Depreciation                                        24,813        17,645      19,826
     Deferred federal income taxes and
      investment tax credits - net                        3,422         1,690       4,053
     Allowance for funds used during construction        (2,562)       (1,132)       (359)
     Amortization of unbilled revenues                   (6,158)
     Early retirement program                                           2,705
     Decrease (increase) in accounts receivable, net
      and unbilled revenues                             (14,163)       (2,183)     (5,935)
     Decrease (increase) in fuel, materials, and           (598)          429       3,281
      supplies
     Decrease (increase) in prepaid and other current
      assets                                             (2,478)        2,359     (12,786)
     Increase (decrease) in accounts payable              5,134        (3,180)      2,214
     Increase (decrease) in other current liabilities    12,312         2,287       8,879
     Other, net                                           5,877        (2,180)        404
                                                       ----------------------------------
       Net cash provided by operating activities       $ 40,188      $ 32,714    $ 40,629
                                                       ----------------------------------

Investing activities:
   Plant expenditures, excluding allowance for
    funds used during construction                     $(92,503)     $(62,897)   $(39,624)
   Other investing activities                              (911)
   Purchase of 90 percent interest in Manchester
     Street Station from affiliate                                                  3,249
                                                       ----------------------------------
       Net cash used in investing activities           $(93,414)     $(62,897)   $(36,375)
                                                       ----------------------------------

Financing activities:
   Capital contributions from NEES                     $ 15,000                  $ 10,000
   Dividends paid on common stock                        (2,831)     $ (5,663)     (4,530)
   Dividends paid on preferred stock                     (2,143)       (1,783)     (1,553)
   Changes in short-term debt                            10,075        16,050     (11,850)
   Long-term debt - issues                               33,000        27,500      67,500
   Long-term debt - retirements                                       (14,900)    (62,200)
   Preferred stock - issues                                            20,000
   Preferred stock - retirements                                      (10,000)
   Premium on reacquisition of long-term debt                            (652)     (1,645)
   Premium on redemption of preferred stock                              (361)
       Net cash provided by (used in)                  ----------------------------------
        financing activities                           $ 53,101      $ 30,191    $ (4,278)
                                                       ----------------------------------
   Net increase (decrease) in cash and cash
    equivalents                                        $   (125)     $      8    $    (24)

   Cash and cash equivalents at beginning of year           838           830         854
                                                       ----------------------------------
   Cash and cash equivalents at end of year            $    713      $    838    $    830
                                                       ==================================

Supplementary Information:
   Interest paid less amounts capitalized              $ 14,015      $ 12,623    $ 12,365
                                                       ----------------------------------
   Federal income taxes paid                           $  2,982      $  2,352    $  4,005
                                                       ----------------------------------

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

Notes to Financial Statements



Note A - Significant Accounting Policies
- ----------------------------------------

   1. System of Accounts:

   The accounts of the Company are maintained in accordance with the Uniform
   System of Accounts prescribed by regulatory bodies having jurisdiction.

   2. Revenue:

   The Company, pursuant to its 1994 rate agreement, began accruing revenues
   for electricity delivered but not yet billed (unbilled revenues). 
   Unbilled revenues at December 31, 1994 were $13 million, of which $5
   million were recognized in income monthly in 1994.  The remainder of $8
   million at December 31, 1994 has been deferred for recognition monthly
   through December 1995 and appears on the balance sheet under the caption
   "Other accrued expenses".  Accrued revenues are also recorded in
   accordance with rate adjustment mechanisms.

   3. Allowance for Funds Used During Construction (AFDC):

   The Company capitalizes AFDC as part of construction costs. AFDC
   represents the composite interest and equity costs of capital funds used
   to finance that portion of construction costs not eligible for inclusion
   in rate base.  In 1994, an average of $5 million of construction work in
   progress was included in rate base, all of which was attributable to the
   Manchester Street Station repowering project.  AFDC is capitalized in
   "Utility plant" with offsetting non-cash credits to "Other income" and
   "Interest".  This method is in accordance with an established rate-making
   practice under which a utility is permitted a return on, and the recovery
   of, prudently incurred capital costs through their ultimate inclusion in
   rate base and in the provision for depreciation.  The composite AFDC rates
   were 6.8 percent, 6.9 percent, and 5.0 percent, in 1994, 1993, and 1992,
   respectively.

   4. Depreciation:
   
   Depreciation is provided annually on a straight-line basis.  The
   provisions for depreciation as a percentage of weighted average
   depreciable property were 4.5 percent, 3.5 percent, and 3.8 percent in
   1994, 1993, and 1992, respectively.  The increase in the depreciation rate
   in 1994 is primarily due to the recognition through depreciation expense
   of dismantlement costs for a retired generating facility.

   5. Cash:
   
   The Company classifies short-term investments with a remaining maturity
   of 90 days or less as cash.  Current banking arrangements do not require
   outstanding checks to be funded until actually presented for payment. 
   Outstanding checks are therefore recorded in accounts payable until such
   time as the banks present them for payment.
<PAGE>
Note A - Significant Accounting Policies (continued)
- ----------------------------------------

   6. Deferred Charges and Other Assets:

   The components of deferred charges and other assets are as follows:

   --------------------------------------------------------------------
   At December 31, (In Thousands)                  1994          1993
   --------------------------------------------------------------------
   Regulatory assets:
    Deferred SFAS No. 109 costs (see Note B)      $26,999      $24,170
    Unamortized losses on reacquired debt          12,538       13,383
    Deferred SFAS No. 106 costs (see Note D-2)      5,539        4,053
    Deferred storm costs                            4,277        5,122
    Other                                           3,751        3,750
                                                  --------------------
                                                   53,104       50,478
   Other deferred charges and other assets          4,623        3,231
                                                  --------------------
                                                  $57,727      $53,709
                                                  ====================

   Electric utility rates are generally based on a utility's costs.  As a
   result, electric utilities are subject to certain accounting standards
   that are not applicable to other business enterprises in general.  These
   accounting rules require regulated entities, in appropriate circumstances,
   to establish regulatory assets and liabilities, which defer the income
   statement impact of certain costs that are expected to be recovered in
   future rates.  The effects of competition could ultimately cause the
   operations of the Company, or a portion thereof, to cease meeting the
   criteria for application of these accounting rules.  In such an event,
   accounting standards applicable to enterprises in general would apply and
   immediate write-off of any previously deferred costs (regulatory assets)
   would be necessary in the year in which these criteria were no longer
   applicable.  Approximately $20 million of the regulatory assets at
   December 31, 1994 listed above are expected to be recovered within 10
   years.  All of the remainder will be fully recovered within the next 20
   years with the exception of the Deferred SFAS No. 109 costs which will
   take longer to recover.


Note B - Federal Income Taxes
- -----------------------------

   The Company and other subsidiaries participate with New England Electric
   System (NEES) in filing consolidated federal income tax returns.  The
   Company's income tax provision is calculated on a separate return basis. 
   Federal income tax returns have been examined and reported on by the
   Internal Revenue Service through 1991.

<PAGE>
Note B - Federal Income Taxes (continued)
- -----------------------------

Federal income taxes consist of the following components:

   -------------------------------------------------------------------------
   Year Ended December 31, (In Thousands)        1994       1993      1992
   -------------------------------------------------------------------------
   Income taxes charged to operations:
    Current income taxes                        $1,511      $2,537    $4,998
    Deferred income taxes                        3,880       2,146     4,493
    Investment tax credits--net                   (508)       (508)     (507)
                                                ----------------------------
      Total income taxes charged to operations   4,883       4,175     8,984
                                                ----------------------------
   Income taxes charged (credited)
     to "Other income":
    Current income taxes                          (491)       (354)     (390)
    Deferred income taxes                           50          53        67
                                                ----------------------------
      Total income taxes charged (credited) to
       "Other income"                             (441)       (301)     (323)
                                                ----------------------------
      Total federal income taxes                $4,442      $3,874    $8,661
                                                ============================

   Investment tax credits are deferred and amortized over the estimated lives
   of the property giving rise to the credits.  Since the Tax Reform Act of
   1986 generally eliminated investment tax credits, the amounts shown above
   principally reflect the amortization of investment tax credits generated
   in prior years.

   Consistent with rate-making policies of the Rhode Island Public Utilities
   Commission (RIPUC), the Company has adopted comprehensive interperiod tax
   allocation (normalization) for most temporary book/tax differences.

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

   --------------------------------------------------------------------------
   Year Ended December 31, (In Thousands)          1994      1993     1992
   --------------------------------------------------------------------------
   Computed tax at statutory rate                $ 6,661    $ 6,352   $10,102
   Increases (reductions) in tax resulting from:
    Book versus tax depreciation not normalized      653        496       749
    Costs associated with utility plant
     retirements deducted for tax purposes        (1,872)    (1,756)   (1,257)
    Allowance for equity funds used during
     construction                                   (360)      (190)       (3)
    Amortization of investment tax credits          (508)      (508)     (508)
    Adjustment of prior year tax accruals           (150)      (473)
    All other differences                             18        (47)     (422)
                                                 ----------------------------
      Total federal income taxes                 $ 4,442    $ 3,874   $ 8,661
                                                 ============================
   Effective federal income tax rate                23.3%      21.3%     29.1%
                                                 ============================
<PAGE>
Note B - Federal Income Taxes (continued)
- -----------------------------

   The Financial Accounting Standards Board established Statement of
   Financial Accounting Standards (SFAS) No. 109, "Accounting for Income
   Taxes" which became effective in 1993.  The application of this new
   standard did not have a significant impact on 1993 or 1994 net income.

   The following table identifies the major components of total deferred
   income taxes:

   --------------------------------------------------------------------
   At December 31, (In Millions)                   1994          1993
   --------------------------------------------------------------------

   Deferred tax asset:
    Plant related                                  $  2           $ 2
    Investment tax credits                            3             3
    All other                                        13            13
                                                   ------------------
                                                     18            18
                                                   ------------------

   Deferred tax liability:
    Plant related                                   (57)          (53)
    All other                                       (31)          (28)
                                                   ------------------
                                                    (88)          (81)
                                                   ------------------
      Net deferred tax liability                   $(70)        $ (63)
                                                   ==================

   There were no valuation allowances for deferred tax assets deemed
   necessary.

   The deferred taxes resulting from timing differences which appeared on the
   income statement in 1992 (prior to the adoption of SFAS No. 109 in 1993)
   primarily included deferred income taxes of $3 million in connection with
   postretirement benefits other than pensions and $2 million related to
   utility plant, partially offset by deferred tax credits of $1 million
   associated with rate adjustment mechanisms.
<PAGE>
Note C - Commitments and Contingencies
- --------------------------------------

   1. Plant Expenditures:

   The Company's utility plant expenditures are estimated to be $55 million
   in 1995.  At December 31, 1994, substantial commitments had been made
   relative to future planned expenditures.

   2. Hazardous Waste:

   The Federal Comprehensive Environmental Response, Compensation and
   Liability Act, more commonly known as the "Superfund" law, imposes strict,
   joint and several liability, regardless of fault, for remediation of
   property contaminated with hazardous substances.

   The electric utility industry typically utilizes and/or generates in its
   operations a range of potentially hazardous products and by-products. 
   NEES subsidiaries currently have in place an environmental audit program
   intended to enhance compliance with existing federal, state, and local
   requirements regarding the handling of potentially hazardous products and
   by-products.
   
   The Company has been named as a potentially responsible party (PRP) by
   either the U.S. Environmental Protection Agency or the Massachusetts
   Department of Environmental Protection for two sites (one of which is
   located in Massachusetts) at which hazardous waste is alleged to have been
   disposed.  The Company is currently aware of other sites, and may in the
   future become aware of additional sites, that it may be held responsible
   for remediating.

   Gas was manufactured from coal in Rhode Island in the past.  The Company
   is aware of five sites on which gas was manufactured or manufactured gas
   was stored that were owned either by the Company or by its predecessor
   companies.  It is not known to what extent the Company would be held
   liable for hazardous wastes, if any, left at these manufactured gas
   locations.

   Predicting the potential costs to investigate and remediate hazardous
   waste sites continues to be difficult.  There are also significant
   uncertainties as to the portion, if any, of the investigation and
   remediation costs of any particular hazardous waste site that may
   ultimately be borne by the Company.  A preliminary review by a consultant
   hired by the NEES companies of the potential cost of investigating and,
   if necessary, remediating Rhode Island manufactured gas sites resulted in
   costs per site ranging from less than $1 million to $8 million.  An
   informal survey of other utilities conducted on behalf of NEES and its
   subsidiaries indicated costs in a similar range.  Where appropriate, the
   Company intends to seek recovery from its insurers and from other PRPs,
   but it is uncertain whether and to what extent such efforts would be
   successful.  The Company believes that hazardous waste liabilities for all
   sites of which it is aware will not be material to its financial position.

   3. 1991 Rhode Island Filled Land Legislation:

   The Company's title to properties which may be situated on filled lands
   (including substations) has been called into question by a 1991 Rhode
   Island Supreme Court case dealing with title to filled land.  The
   Company's title to the land on which the Manchester Street Station
   property is located was cleared by legislation in July 1992, by the Rhode
   Island legislature.  The Company is challenging the 1991 ruling with
   respect to another parcel of property.
<PAGE>
Note D - Employee Benefits
- --------------------------

   1. Pension Plans:

   The Company participates with other subsidiaries of NEES in
   noncontributory defined-benefit plans covering substantially all employees
   of the Company.  The plans provide pension benefits based on the
   employee's compensation during the five years before retirement.  The
   Company's funding policy is to contribute each year, the net periodic
   pension cost for that year.  However, the contribution for any year will
   not be less than the minimum required contribution under federal law or
   greater than the maximum tax deductible amount.

   Net pension cost for 1994, 1993, and 1992 included the following
   components:

   -------------------------------------------------------------------------
   Year Ended December 31, (In Thousands)          1994      1993     1992
   -------------------------------------------------------------------------

   Service cost-benefits earned during the
    period                                       $ 1,877    $ 1,557   $ 1,558
   Plus (less):
    Interest cost on projected benefit
     obligation                                    8,629      8,737     8,261
    Return on plan assets at expected long-term
     rate                                         (9,024)    (8,739)   (8,572)
    Amortization                                     567       (101)     (125)
                                                 ----------------------------
      Net pension cost                           $ 2,049    $ 1,454   $ 1,122
                                                 ============================

   Assumptions used to determine pension cost:
    Discount rate                                   7.25%      8.25%     8.50%
    Average rate of increase in future
     compensation levels                            4.35%      5.35%     6.70%
    Expected long-term rate of return on assets     8.75%      8.75%     9.00%
                                                 ----------------------------
      Actual return on plan assets               $   809    $13,545   $ 7,570
                                                 ============================

   Service cost for 1993 does not reflect costs incurred in connection with
   an early retirement program offered by the Company in that year (see Note
   D-3).

   The funded status of the plans cannot be presented separately for the
   Company as the Company participates in the plans with other NEES
   subsidiaries.  The following table sets forth the funded status of the
   NEES companies' plans at December 31:
<PAGE>
Note D - Employee Benefits (continued)
- --------------------------

   -------------------------------------------------------------------------
   Retirement Plans (In Millions)             1994                1993
   ---------------------------------------------------------------------------
                                         Union  Non-Union     Union  Non-Union
                                      Employee   Employee  Employee   Employee
                                         Plans      Plans     Plans      Plans
                                      ----------------------------------------
   Benefits earned
    Actuarial present value of
     accumulated benefit liability:
      Vested                           $251         $308       $251      $333
      Non-vested                          8            9         20         6
                                       --------------------------------------
        Total                          $259         $317       $271      $339
                                       ======================================

   Reconciliation of funded status
    Actuarial present value of
     projected benefit liability       $303         $355       $310      $383
    Unrecognized prior service costs     (8)          (4)        (8)       (6)
    SFAS No. 87 transition liability
     not yet recognized (amortized)       -           (1)         -        (1)
    Net loss not yet recognized
     (amortized)                        (13)         (33)       (11)      (45)
    Additional minimum liability
     recognized                           -            -          -         8
                                       --------------------------------------
                                        282          317        291       339
                                       --------------------------------------

    Pension fund assets at fair value   293          323        302       318
    SFAS No. 87 transition asset not
     yet recognized (amortized)         (13)           -        (14)        -
                                       --------------------------------------
                                        280          323        288       318
                                       --------------------------------------
    Accrued pension/(prepaid)
     payments recorded on books        $  2         $ (6)      $  3      $ 21
                                       ======================================

   The assumed discount rate and the assumed average rate of increase in
   future compensation levels used to calculate pension cost changed
   effective January 1, 1995 to 8.25 percent and 4.63 percent, respectively. 
   The expected long-term rate of return on assets used to calculate pension
   cost was not changed from the level shown in the table above.  The plans'
   funded status at December 31, 1994 was calculated using these revised
   rates.

   Plan assets are composed primarily of corporate equity, guaranteed
   investment contracts, debt securities, and cash equivalents.

   2. Postretirement Benefit Plans Other Than Pensions and Postemployment
      Benefits:

   In 1993, SFAS No. 106, "Employer's Accounting for Postretirement Benefits
   Other Than Pensions" (PBOPs) went into effect.  The Company provides
   health care and life insurance coverage to eligible retired employees.
<PAGE>
Note D - Employee Benefits (continued)
- --------------------------

   Eligibility is based on certain age and length of service requirements and
   in some cases retirees must contribute to the cost of their coverage.

   The total cost of PBOPs for 1994 and 1993 included the following
   components:

   --------------------------------------------------------------------
   Year Ended December 31, (In Thousands)          1994          1993
   --------------------------------------------------------------------

   Service cost--benefits earned during
    the period                                  $ 1,252       $ 1,161
   Plus (less):
     Interest cost on the accumulated
      benefit obligation                          5,630         6,330
     Return on plan assets at expected
      long-term rate                             (1,640)       (1,031)
     Amortization                                 3,716         3,864
                                                ---------------------
       Net postretirement benefit cost          $ 8,958       $10,324
                                                =====================
       Actual return (loss) on plan assets      $   (23)      $ 1,047
                                                =====================

The following table sets forth benefits earned and the plans' funded status:

   -----------------------------------------------------------------------
   At December 31, (In Millions)                         1994        1993
   -----------------------------------------------------------------------

   Accumulated postretirement benefit obligation:
     Retirees                                            $ 50        $ 54
     Fully eligible active plan participants               10           7
     Other active plan participants                        14          22
                                                       ------------------
       Total benefits earned                               74          83
   Unrecognized transition obligation                     (70)        (74)
   Net gain (loss) not yet recognized                      10          (1)
                                                       ------------------
                                                           14           8

   Plan assets at fair value                               22          17
                                                       ------------------

   Prepaid postretirement benefit costs
    recorded on books                                    $  8        $  9
                                                       ==================

   ----------------------------------------------------------------------
                                                1995       1994      1993
   ----------------------------------------------------------------------

   Assumptions used to determine
    postretirement benefit cost:
     Discount rate                              8.25%      7.25%     8.25%
     Expected long-term rate of return
       on assets                                8.50%      8.50%     8.50%
     Health care cost rate - 1994 and 1993          -     11.00%    12.00%
     Health care cost rate - 1995 to 2004       8.50%      8.50%     9.50%
     Health care cost rate - 2005 and beyond    6.25%      6.25%     7.25%
<PAGE>
Note D - Employee Benefits (continued)
- --------------------------

   The plans' funded status at December 31,1994 and 1993 presented above was
   calculated using the assumed rates in effect for 1995 and 1994,
   respectively.

   The health care cost trend rate assumption has a significant effect on the
   amounts reported.  Increasing the assumed rates by 1 percent in each year
   would increase the accumulated postretirement benefit obligation as of
   December 31, 1994 by approximately $11 million and the net periodic cost
   for the year 1994 by approximately $1.2 million.

   The Company funds the annual tax deductible contributions.  Plan assets
   are invested in equity and debt securities and cash equivalents.

   Prior to 1993, the Company recorded the cost of PBOPs when paid.  These
   costs amounted to approximately $3.0 million in 1992.  The Company has
   been permitted by the RIPUC to phase-in over a three year period that
   commenced January 1, 1993, a level of rate recovery that is expected to
   equal or exceed the amount of PBOP costs calculated in accordance with
   SFAS No. 106.  At December 31, 1994, the Company had deferred for recovery
   over a seven year period commencing January 1, 1996, $6 million,
   representing that portion of increased PBOP costs not being recovered
   during this phase-in period. Therefore, adoption of this new accounting
   standard did not have a significant impact on net income.

   In the fourth quarter of 1993, the Company recorded a $1 million charge
   to earnings reflecting the cumulative effect of adopting a new accounting
   standard for postemployment benefits.

   3. 1993 Early Retirement and Special Severance Programs:

   In February 1993, the Company offered a voluntary early retirement program
   to non-union employees who were at least 55 years old with 10 years of
   service.  This program was part of an organizational review with the goal
   of streamlining operations and reducing the work force.  The early
   retirement offer was accepted by 46 employees.  A special severance
   program was also announced in February 1993 for employees affected by the
   organizational review, but who were not eligible for, or did not accept,
   the early retirement offer.  The Company recorded in the first quarter of
   1993 a one-time charge to earnings of approximately $3 million, after tax
   ($5 million, before tax), to reflect the cost of the early retirement and
   special severance programs which consisted principally of pension
   benefits.  This total includes the Company's portion of its affiliated
   service company's cost of these programs.


Note E - Short-term Borrowing Arrangements
- ------------------------------------------

   At December 31, 1994, the Company had $30 million of short-term debt
   outstanding in the form of commercial paper borrowings.  At December 31,
   1994, the Company had lines of credit with banks totaling $41 million. 
   There were no borrowings under these lines of credit at December 31, 1994. 
   Fees are paid in lieu of compensating balances on most lines of credit. 
   The weighted average rate on outstanding short-term borrowings was 6.1
   percent at December 31, 1994.
<PAGE>
Note F - Intercompany Lending Arrangement
- -----------------------------------------

   NEES and certain subsidiaries, including the Company, with regulatory
   approval, operate a money pool to more effectively utilize cash resources
   and to reduce outside short-term borrowings.  Short-term borrowing needs
   are met first by available funds of the money pool participants. 
   Borrowing companies pay interest at a rate designed to approximate the
   cost of outside short-term borrowings.  Companies which invest in the pool
   share the interest earned on a basis proportionate to their average
   monthly investment in the money pool.  Funds may be withdrawn from or
   repaid to the pool at any time without prior notice.


Note G - Cumulative Preferred Stock
- -----------------------------------

   A summary of cumulative preferred stock at December 31, 1994 and 1993 is
   as follows (in thousands of dollars except for share data):

                       Shares
                      Authorized
                         and                              Dividends   Call
                      Outstanding         Amount          Declared    Price
   -------------------------------------------------------------------------
                       1994     1993     1994     1993    1994   1993
   -------------------------------------------------------------------------
   $50 Par value--
     4.50% Series   180,000  180,000  $ 9,000  $ 9,000  $  405  $ 405 $55.000
     4.64% Series   150,000  150,000    7,500    7,500     348    348  52.125
     6.95% Series   400,000  400,000   20,000   20,000   1,390    710   (a)
     8.00% Series                                                 468
                   --------------------------------------------------
       Total        730,000  730,000  $36,500  $36,500  $2,143 $1,931
                   ==================================================

   (a) Callable on or after August 1, 2003 at $51.74.

   The annual dividend requirement for total cumulative preferred stock was
   $2,143,000 for 1994 and 1993.

   During 1993, all of the Company's 8.00 percent Series of cumulative
   preferred stock were redeemed.  Total premiums of $361,000 in connection
   with this redemption were charged to retained earnings in 1993.  There are
   no mandatory redemption provisions on the Company's cumulative preferred
   stock.
<PAGE>
Note H - Long-term Debt
- -----------------------

              A summary of long-term debt is as follows:

              At December 31, (In Thousands)
              -------------------------------------------------------------
              Series     Rate %      Maturity              1994       1993
              -------------------------------------------------------------
              First Mortgage Bonds:

              U (92-1)   7.230     June 3, 1997        $ 10,000   $ 10,000
              U (92-2)   7.210     June 3, 1997           5,000      5,000
              U (92-3)   7.000     June 16, 1997         10,000     10,000
              U (92-7)   5.700     September 16, 1997     7,500      7,500
              V (94-2)   6.960     May 3, 1999            2,000
              V (94-3)   6.910     May 4, 1999            1,000
              U (92-6)   6.630     August 12, 1999        5,000      5,000
              U (92-5)   6.980     July 17, 2000          5,000      5,000
              U (92-8)   6.340     September 18, 2000    10,000     10,000
              U (92-4)   7.830     June 17, 2002         15,000     15,000
              U (93-1)   7.080     January 13, 2003       7,500      7,500
              U (93-2)   6.560     April 15, 2003         5,000      5,000
              U (93-4)   6.350     July 1, 2003           5,000      5,000
              V (94-4)   7.420     June 15, 2004          5,000
              V (94-6)   8.330     November 8, 2004      10,000
              U (93-3)   6.650     June 30, 2008          5,000      5,000
              S          9.125     May 1, 2021           22,200     22,200
              T          8.875     August 1, 2021        40,000     40,000
              U (93-5)   7.050     September 1, 2023      5,000      5,000
              U (94-1)   7.050     February 2, 2024       5,000
              V (94-1)   8.080     May 2, 2024            5,000
              V (94-5)   8.160     August 9, 2024         5,000
              Unamortized discounts and premiums         (1,338)    (1,228)
                                                       -------------------
              Total long-term debt                     $188,862   $155,972
                                                       ===================

   Substantially all of the properties and franchises of the Company are
   subject to the lien of the mortgage indentures under which first mortgage
   bonds have been issued.

   The Company will make cash payments of $32,500,000 in 1997 and $8,000,000
   in 1999 to retire maturing mortgage bonds. There are no cash payments
   required in 1995, 1996, and 1998.
<PAGE>
Note I - Fair Value of Financial Instruments
- --------------------------------------------

   At December 31, 1994, the Company's long-term debt had a carrying value
   of approximately $189,000,000 and had a fair value of approximately
   $183,000,000.  The fair market value of the Company's long-term debt was
   estimated based on the quoted prices for similar issues or on the current
   rates offered to the Company for debt of the same remaining maturity.  The
   fair value of the Company's short-term debt equals carrying value.


Note J - Restrictions on Retained Earnings Available for Dividends on
         Common Stock
- ---------------------------------------------------------------------

   As long as any preferred stock is outstanding, certain restrictions on
   payment of dividends on common stock would come into effect if the "junior
   stock equity" was, or by reason of payment of such dividends became less
   than 25 percent of "total capitalization".  However, the junior stock
   equity at December 31, 1994 was 48 percent of total capitalization and,
   accordingly, none of the Company's retained earnings at December 31, 1994
   were restricted as to dividends on common stock under the foregoing
   restrictions.

   Under restrictions contained in the indentures relating to first mortgage
   bonds, none of the Company's retained earnings at December 31, 1994 were
   restricted as to dividends on common stock.


Note K - Regulatory Matters
- ---------------------------

   A 1986 Rhode Island Supreme Court decision held that the RIPUC's
   rate-making powers include the authority to order refunds of amounts
   earned in excess of an allowed return.  As a result, the RIPUC monitors
   the Company's earnings on a regular basis.

<PAGE>
Note L - Supplementary Income Statement Information
- ---------------------------------------------------

   Advertising expenses, expenditures for research and development, and rents
   were not material and there were no royalties paid.  Taxes, other than
   federal income taxes, charged to operating expenses are set forth by
   classes as follows:

   -----------------------------------------------------------------------
   Year Ended December 31, (In Thousands)        1994       1993      1992
   -----------------------------------------------------------------------

   Municipal property taxes                   $13,944    $13,798   $13,509
   State gross earnings tax                    19,270     19,281    18,730
   Federal and state payroll and other taxes    2,604      2,767     2,933
                                              ----------------------------
                                              $35,818    $35,846   $35,172
                                              ============================

   New England Power Service Company, an affiliated service company operating
   pursuant to the provisions of Section 13 of the Public Utility Holding
   Company Act of 1935, furnished services to the Company at the cost of such
   services.  These costs amounted to $32,445,000, $30,133,000, and
   $23,543,000 including capitalized construction costs of $7,756,000,
   $6,602,000, and $5,436,000 for each of the years 1994, 1993, and 1992,
   respectively.
<PAGE>
The Narragansett Electric Company

Operating Statistics (Unaudited)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------
Year Ended December 31,                1994       1993       1992       1991       1990
- ------------------------------------------------------------------------------------------
<S>                                    <C>        <C>        <C>        <C>        <C>

Sources of Energy (Thousands of KWH)
Net generation for New England
 Power Company                        5,781       4,506      83,753    162,844    583,413
Purchased energy:
 From New England Power
  Company, an affiliate
   (net of generation)            5,001,843   4,982,254   4,729,733  4,699,509  4,272,537
 From others                          2,909       2,343       2,249      2,243      1,556
                                 --------------------------------------------------------
   Total generated and purchased  5,010,533   4,989,103   4,815,735  4,864,596  4,857,506
Losses, company use, etc.          (263,234)   (270,373)   (229,106)  (277,383)  (265,328)
                                 --------------------------------------------------------
   Total sources of energy        4,747,299   4,718,730   4,586,629  4,587,213  4,592,178
                                 ========================================================
Sales of Energy (Thousands of KWH)
 Residential                      1,843,970   1,817,675   1,783,754  1,784,156  1,794,215
 Commercial                       1,983,508   1,931,377   1,877,738  1,867,225  1,879,587
 Industrial                         868,092     917,305     869,062    878,142    858,675
 Other                               51,138      51,821      55,476     57,106     59,099
                                 --------------------------------------------------------
   Total sales to
   ultimate customers             4,746,708   4,718,178   4,586,030  4,586,629  4,591,576
 Sales for resale                       591         552         599        584        602
                                 --------------------------------------------------------
   Total sales of energy          4,747,299   4,718,730   4,586,629  4,587,213  4,592,178
                                 ========================================================
Annual Maximum Demand
(Kw - one hour peak)              1,005,000     939,000     919,000    961,000    940,000

Average Annual Use per
 Residential Customer (KWH)           6,397       6,337       6,265      6,308      6,387

Number of Customers at
December 31
 Residential                        289,317     287,876     286,228    284,275    282,314
 Commercial                          32,195      31,948      31,534     31,417     31,591
 Industrial                           1,825       1,869       1,914      1,944      1,983
 Other                                  875         878         941        934        906
                                 --------------------------------------------------------
   Total ultimate customers         324,212     322,571     320,617    318,570    316,794
 Other electric companies
  (for resale)                            2           1           3          4          3
                                 --------------------------------------------------------
   Total customers                  324,214     322,572     320,620    318,574    316,797
                                 ========================================================

Operating Revenue (In Thousands)
 Residential                       $201,221    $202,522    $196,983   $192,688   $172,804
 Commercial                         189,633     190,185     183,702    178,616    162,013
 Industrial                          72,364      78,088      76,275     76,299     68,644
 Other                                6,905       6,778       6,587      6,197      5,500
                                 --------------------------------------------------------
   Total revenue from
    ultimate customers              470,123     477,573     463,547    453,800    408,961
 Unbilled revenues                    4,891
 Sales for resale                        68          64          68         65         62
                                 --------------------------------------------------------
   Total revenue from
    electric sales                  475,082     477,637     463,615    453,865    409,023
 Other operating revenue              6,587       5,391       4,637      3,645      3,250
                                 --------------------------------------------------------
   Total operating revenue         $481,669    $483,028    $468,252   $457,510   $412,273
                                 ========================================================
</TABLE>
<PAGE>
The Narragansett Electric Company


Selected Financial Information

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------
Year Ended December 31, (In Millions)      1994     1993     1992     1991      1990
- ---------------------------------------------------------------------------------------
<S>                                         <C>      <C>      <C>      <C>       <C>
  Operating revenue:
   Electric sales
     (excluding fuel cost recovery)        $356     $351     $342     $340      $308
   Fuel cost recovery                       120      127      121      114       101
   Other                                      6        5        5        4         3
                                          ------------------------------------------
  Total operating revenue                  $482     $483     $468     $458      $412
  Net income                               $ 15     $ 14     $ 21     $ 17      $ 18
  Total assets                             $647     $556     $479     $445      $421
  Capitalization:
   Common equity                           $208     $183     $176     $151      $136
   Cumulative preferred stock                37       37       27       27        27
   Long-term debt                           189      156      143      118       112
                                          ------------------------------------------
  Total capitalization                     $434     $376     $346     $296      $275
  Preferred dividends declared             $  2     $  2     $  2     $  2      $  2
  Common dividends declared                $  3     $  5     $  5     $  5      $  8
</TABLE>


Selected Quarterly Financial Information (Unaudited)

<TABLE>
<CAPTION>

- ---------------------------------------------------------------------------------------
                                             First      Second       Third    Fourth
(In Thousands)                              Quarter     Quarter     Quarter   Quarter
- ---------------------------------------------------------------------------------------
<S>                                         <C>      <C>               <C>       <C>

  1994
  Operating revenue                       $125,461    $103,800    $137,014     $115,394
  Operating income                        $ 10,407    $  2,714    $ 10,937     $  6,056
  Net income (loss)                       $  6,314    $ (1,013)   $  7,230     $  2,058

  1993
  Operating revenue                       $124,147    $107,529    $136,174     $115,178
  Operating income                        $  8,220    $  3,937    $  9,761     $  6,647
  Net income                              $  3,800    $    493    $  6,435     $  3,546

  Per share data is not relevant because the Company's common stock is wholly-owned by New
  England Electric System.


  A copy of The Narragansett Electric Company's Annual Report on Form 10-K to the Securities
  and Exchange Commission, for the year ended December 31, 1994, will be available on or
  about April 1, 1995, without charge, upon written request to The Narragansett Electric
  Company, Shareholder Services Department, 280 Melrose Street, Providence, Rhode Island
  02901.

</TABLE>


<PAGE>
                               POWER OF ATTORNEY

      Each of the undersigned directors of The Narragansett
Electric Company (the "Company"), individually as a director of
the Company, hereby constitutes and appoints John G. Cochrane,
Thomas F. Killeen, and Geraldine M. Zipser, individually, as
attorney-in-fact to execute on behalf of the undersigned the
Company's annual report on Form 10-K for the year ended December
31, 1994, to be filed with the Securities and Exchange
Commission, and to execute any appropriate amendment or
amendments thereto as may be required by law.
Dated this 28th day of March, 1995.


                                                                        
Joan T. Bok                               John W. Rowe

s/ Stephen A. Cardi                       s/ Richard P. Sergel

                                                                        
Stephen A. Cardi                          Richard P. Sergel

s/ Frances H. Gammell                     s/ William E. Trueheart

                                                                         
Frances H. Gammell                        William E. Trueheart

s/ Joseph J. Kirby                        s/ John A. Wilson, Jr.

                                                                        
Joseph J. Kirby                           John A. Wilson, Jr.

s/ Robert L. McCabe

                               
Robert L. McCabe


WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<PAGE>
<ARTICLE>    UT
<MULTIPLIER> 1,000
       
<S>                                                 <C>             <C>
<FISCAL-YEAR-END>                           DEC-31-1994     DEC-31-1993
<PERIOD-END>                                DEC-31-1994     DEC-31-1993
<PERIOD-TYPE>                                    12-MOS          12-MOS
<BOOK-VALUE>                                   PER-BOOK        PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                       491,915         421,577
<OTHER-PROPERTY-AND-INVEST>                           0               0
<TOTAL-CURRENT-ASSETS>                           97,735          80,621
<TOTAL-DEFERRED-CHARGES>                         57,727  <F1>    53,709  <F1>
<OTHER-ASSETS>                                        0               0
<TOTAL-ASSETS>                                  647,377         555,907
<COMMON>                                         56,624          56,624
<CAPITAL-SURPLUS-PAID-IN>                        60,170          45,170
<RETAINED-EARNINGS>                              91,556          81,659
<TOTAL-COMMON-STOCKHOLDERS-EQ>                  208,350         183,453
                                 0               0
  36,500                              36,500
<LONG-TERM-DEBT-NET>                            188,862         155,972
<SHORT-TERM-NOTES>                               29,800  <F2>    19,725  <F2>
<LONG-TERM-NOTES-PAYABLE>                             0               0
<COMMERCIAL-PAPER-OBLIGATIONS>                        0               0
<LONG-TERM-DEBT-CURRENT-PORT>                         0               0
                             0               0
<CAPITAL-LEASE-OBLIGATIONS>                           0               0
<LEASES-CURRENT>                                      0               0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                  183,865         160,257
<TOT-CAPITALIZATION-AND-LIAB>                   647,377         555,907
<GROSS-OPERATING-REVENUE>                       481,669         483,028
<INCOME-TAX-EXPENSE>                              4,883           4,175
<OTHER-OPERATING-EXPENSES>                      446,672         450,288
<TOTAL-OPERATING-EXPENSES>                      451,555         454,463
<OPERATING-INCOME-LOSS>                          30,114          28,565
<OTHER-INCOME-NET>                                  172             (91)
<INCOME-BEFORE-INTEREST-EXPEN>                   30,286          28,474
<TOTAL-INTEREST-EXPENSE>                         15,697          14,200
<NET-INCOME> 14,589                              14,274
                       2,143           1,931
<EARNINGS-AVAILABLE-FOR-COMM>                    12,446          11,982
<COMMON-STOCK-DIVIDENDS>                          2,549           4,530
<TOTAL-INTEREST-ON-BONDS>                        14,334          12,715
<CASH-FLOW-OPERATIONS>                           40,188          32,714
<EPS-PRIMARY>                                         0               0
<EPS-DILUTED>                                         0               0
<FN>
<F1> Total deferred charges includes other assets.
<F2> Short-term notes includes commercial paper borrowings.  Short-term notes at December 31, 1993 also includes short-term
     debt to affiliates.
</FN>
        




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