NIAGARA MOHAWK POWER CORP /NY/
10-Q, 1994-08-15
ELECTRIC & OTHER SERVICES COMBINED
Previous: BELL ATLANTIC NEW JERSEY INC, 10-Q, 1994-08-15
Next: NORD RESOURCES CORP, 10-Q, 1994-08-15










          SECURITIES AND EXCHANGE COMMISSION
          Washington, D.C.  20549

          FORM 10-Q

          (Mark One)
          [ X ]     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                    SECURITIES EXCHANGE ACT OF 1934


          For the quarterly period ended June 30, 1994
          ---------------------------------------------
          OR

          [   ]     TRANSITION REPORT  PURSUANT TO  SECTION 13 OR  15(d) OF
          THE       SECURITIES EXCHANGE ACT OF 1934



          Commission file number 1-2987.

          NIAGARA MOHAWK POWER CORPORATION
          --------------------------------

          (Exact name of registrant as specified in its charter)

          State of New York                          15-0265555
          ------------------                         ----------
          (State or other jurisdiction of            (I.R.S. Employer  
          incorporation or organization)             Identification No.)


          300  Erie Boulevard West                     Syracuse, New York  
          13202
          (Address of  principal executive offices)                    (Zip
          Code)


          (315) 474-1511
          Registrant's telephone number, including area code

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

          YES [X]   NO [ ]

          Indicate the number of shares outstanding of each of the issuer's
          classes of common stock, as of the latest practicable date.
          Common stock, $1 par value, outstanding
          at July 31, 1994 - 143,431,306
<PAGE>







          NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

          FORM 10-Q - For The Quarter Ended June 30, 1994


          INDEX


                Part I.  Financial Information                   Page

          Item 1.  Financial Statements.

                a) Consolidated Statements of Income - 
                   Three Months and Six Months Ended
                   June 30, 1994 and 1993                           3

                b) Consolidated Balance Sheets - June 30, 
                   1994 and December 31, 1993                       5

                c) Consolidated Statements of Cash Flows -
                   Six Months Ended June 30, 1994 and 1993          7

                d) Notes to Consolidated Financial Statements       8

                e) Review by Independent Accountants               17

                f) Independent Accountants' Report on the
                   Limited Review of the Interim Financial
                   Information                                     18

          Item 2.  Management's Discussion and Analysis of 
                   Financial Condition and Results of 
                   Operations.                                     19




                Part II.  Other Information

          Item 1.  Legal Proceedings.                              36

          Item 5.  Other Events.                                   38

          Item 6.  Exhibits and Reports on Form 8-K.               45


          Signature                                                46
<PAGE>

    <TABLE>

    PART 1. FINANCIAL INFORMATION
    -----------------------------
    ITEM 1. FINANCIAL STATEMENTS.
    -----------------------------
    NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
    ---------------------------------------------------------
    CONSOLIDATED STATEMENTS OF INCOME  (UNAUDITED)
    ----------------------------------------------


    <CAPTION>
                                        THREE MONTHS ENDED JUNE 30,
                                        ---------------------------
                                        1994           1993
                                        ---------      ----------
                                        (In thousands of dollars)
    <S>                                 <C>            <C>
    OPERATING REVENUES:  
      Electric                          $ 846,856      $  801,444
      Gas                                 132,844         127,801

                                          979,700         929,245

    OPERATING EXPENSES:
      Operation:
        Fuel for electric generation       52,647          53,272
        Electricity purchased             269,770         204,470
        Gas purchased                      65,098          64,340
        Other operation expense           174,024         195,703
      Maintenance                          46,491          51,966
      Depreciation and amortization        76,942          68,616
      Federal and foreign income taxes     44,982          42,854
      Other taxes                         119,122         115,355

                                          849,076         796,576

    OPERATING INCOME                      130,624         132,669

    OTHER INCOME AND (DEDUCTIONS):
      Allowance for other funds used 
       during construction                    893           1,890
      Federal and foreign income taxes      2,132           4,748 
      Other items (net)                     3,434          (2,288)

                                            6,459           4,350 
<PAGE>

    INCOME BEFORE INTEREST CHARGES        137,083         137,019

    INTEREST CHARGES:
      Interest on long-term debt           67,277          71,440
      Other interest                        4,136           2,416
      Allowance for borrowed funds used 
       during construction                 (1,889)         (2,162)

                                           69,524          71,694

    NET INCOME                             67,559          65,325
    Dividends on preferred stock            7,072           8,084

    BALANCE AVAILABLE FOR COMMON STOCK  $  60,487      $   57,241

    Average number of shares of common 
      stock outstanding 
      (in thousands)                      142,912         140,170

    Balance available per average 
      share of common stock             $  .42         $   .41
    Dividends paid per share of common 
      stock                                .28             .25

    </TABLE>
<PAGE>

    <TABLE>

    PART 1. FINANCIAL INFORMATION
    -----------------------------
    ITEM 1. FINANCIAL STATEMENTS.
    -----------------------------
    NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
    ---------------------------------------------------------
    CONSOLIDATED STATEMENTS OF INCOME  (UNAUDITED)
    ----------------------------------------------


    <CAPTION>
                                        SIX MONTHS ENDED JUNE 30,
                                        ---------------------------
                                        1994           1993
                                        ---------      ----------
                                        (In thousands of dollars)
    <S>                                 <C>            <C>
    OPERATING REVENUES:  
      Electric                          $1,780,573     $1,678,069
      Gas                                  434,685        387,215

                                         2,215,258      2,065,284

    OPERATING EXPENSES:
      Operation:
        Fuel for electric generation       114,772        117,620
        Electricity purchased              545,130        410,662
        Gas purchased                      240,182        219,343
        Other operation expense            346,708        390,530
      Maintenance                           93,984        102,296
      Depreciation and amortization        152,348        136,278
      Federal and foreign income taxes     133,286        124,309
      Other taxes                          254,876        243,908

                                         1,881,286      1,744,946

    OPERATING INCOME                       333,972        320,338

    OTHER INCOME AND (DEDUCTIONS):
      Allowance for other funds used 
       during construction                   1,658          3,961
      Federal and foreign income taxes       4,472          3,397 
      Other items (net)                      6,400          2,184

                                            12,530         14,542 
<PAGE>

    INCOME BEFORE INTEREST CHARGES         346,502        334,880

    INTEREST CHARGES:
      Interest on long-term debt           135,861        141,542
      Other interest                         8,121          5,525
      Allowance for borrowed funds used 
       during construction                  (3,503)        (4,468)

                                           140,479        142,599

    NET INCOME                             206,023        192,281
    Dividends on preferred stock            14,088         16,383

    BALANCE AVAILABLE FOR COMMON STOCK   $ 191,935     $  175,898

    Average number of shares of common 
      stock outstanding 
      (in thousands)                       142,706        138,697

    Balance available per average 
      share of common stock              $ 1.34        $  1.27
    Dividends paid per share of common 
      stock                                 .53            .45

    </TABLE>
<PAGE>

    <TABLE>

    NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
    ---------------------------------------------------------
    CONSOLIDATED BALANCE SHEETS
    ---------------------------


    <CAPTION>
                                                        JUNE 30,
                                                        1994            DECEMBER 31,
                                                        (UNAUDITED)     1993
                                                        ------------    ------------
                                                        (In thousands of dollars)
    <S>                                                 <C>             <C>
    UTILITY PLANT:
     Electric plant                                     $ 8,140,283      $7,991,346
     Nuclear fuel                                           457,195         458,186
     Gas plant                                              878,168         845,299
     Common plant                                           273,113         244,294
     Construction work in progress                          480,219         569,404

          Total utility plant                            10,228,978      10,108,529
    Less-Accumulated depreciation and 
     amortization                                         3,356,338       3,231,237

          Net utility plant                               6,872,640       6,877,292


    OTHER PROPERTY AND INVESTMENTS                          254,617         221,008

    CURRENT ASSETS:
     Cash, including temporary cash investments
       of $84,814 and $100,182, respectively                133,431         124,351
     Accounts receivable (less-allowance for
       doubtful accounts of $3,600)                         296,022         258,137
     Unbilled revenues                                      181,900         197,200
     Electric margin recoverable                             35,122          21,368
     Materials and supplies, at average cost:
       Coal and oil for production of electricity            22,362          29,469
       Gas storage                                           25,776          31,689
       Other                                                163,968         163,044
     Prepaid taxes                                           62,808          23,879
     Prepaid pension expense                                 39,933          37,238
     Other prepayments                                       30,548          29,498

                                                            991,870         915,873
<PAGE>

    REGULATORY AND OTHER ASSETS:

     Unamortized debt expense                               154,901         154,210
     Deferred recoverable energy costs                       27,924          67,632
     Deferred finance charges                               239,880         239,880
     Income taxes recoverable (Note 1)                      527,995         527,995
     Recoverable environmental restoration costs            240,000         240,000
     Other                                                  190,099         175,187

                                                          1,380,799       1,404,904

                                                        $ 9,499,926      $9,419,077


    </TABLE>
<PAGE>

    <TABLE>

    NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
    ----------------------------------------------------------
    CONSOLIDATED BALANCE SHEETS
    ---------------------------
    CAPITALIZATION AND LIABILITIES
    ------------------------------


    <CAPTION>
                                                            JUNE 30, 1994  DECEMBER 31,
                                                            (UNAUDITED)    1993
                                                            -------------  ------------
                                                            (In thousands of dollars)
    <S>                                                     <C>            <C>
    CAPITALIZATION:
       COMMON STOCKHOLDERS' EQUITY:
          Common stock - $1 par value; authorized 
          185,000,000 and 150,000,000 shares, 
          respectively; issued 143,316,804 and
          142,427,057 shares, respectively                  $  143,317     $  142,427
          Capital stock premium and expense                  1,772,607      1,762,706
          Retained earnings                                    667,680        551,332
                                                            ----------     ----------
                                                             2,583,604      2,456,465
                                                            ----------     ----------
       CUMULATIVE PREFERRED STOCK, AUTHORIZED 3,400,000 
       SHARES, $100 PAR VALUE:
          Non-redeemable (optionally redeemable), 
           issued 2,100,000 shares                            210,000         210,000
          Redeemable (mandatorily redeemable), issued  
           276,000 shares and 294,000 shares, respectively     25,800          27,600
       CUMULATIVE PREFERRED STOCK, AUTHORIZED 19,600,000 
       SHARES, $25 PAR VALUE:
          Non-redeemable (optionally redeemable), 
           issued 3,200,000 shares                             80,000          80,000
          Redeemable (mandatorily redeemable), issued 
           4,340,005 shares and 4,840,005 shares,
           respectively                                        83,100          95,600

                                                              398,900         413,200

       Long-term debt                                       3,246,215       3,258,612

          Total capitalization                              6,228,719       6,128,277
<PAGE>

    CURRENT LIABILITIES:
     Short-term debt                                         324,001          368,016
     Long-term debt due within one year                      218,331          216,185
     Sinking fund requirements on redeemable 
       preferred stock                                        27,200           27,200
      Accounts payable                                       183,261          299,209
      Payable on outstanding bank checks                      35,342           35,284
      Customers' deposits                                     14,591           14,072
      Accrued taxes                                          135,565           56,382  
     Accrued interest                                         68,552           70,529
      Accrued vacation pay                                    40,973           40,178
      Other                                                  123,093           82,145

                                                           1,170,909        1,209,200

    REGULATORY AND OTHER LIABILITIES:
      Accumulated deferred income taxes (Note 1)           1,356,447        1,313,483
      Deferred finance charges                               239,880          239,880
      Unbilled revenues                                       79,668           94,968
      Deferred pension settlement gain                        56,271           62,282
      Customers refund for replacement power cost 
       disallowance                                           11,541           23,081
      Other                                                  116,491          107,906

                                                           1,860,298        1,841,600

    COMMITMENTS AND CONTINGENCIES (NOTE 2):
      Liability for environmental restoration                240,000          240,000

                                                          $9,499,926       $9,419,077

    </TABLE>
<PAGE>

    <TABLE>

    NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
    ---------------------------------------------------------
    CONSOLIDATED STATEMENTS OF CASH FLOWS
    -------------------------------------
    INCREASE (DECREASE) IN CASH  (UNAUDITED)
    ----------------------------------------


    <CAPTION>
                                                            SIX MONTHS ENDED JUNE 30,
                                                            1994           1993
                                                            -------------  ------------
                                                            (In thousands of dollars)
    <S>                                                     <C>            <C>
    CASH FLOWS FROM OPERATING ACTIVITIES:
      Net income                                            $ 206,023      $ 192,281
      Adjustments to reconcile net income to net cash 
      provided by operating activities:
     Depreciation and amortization                            152,348        136,278
     Amortization of nuclear fuel                              19,366         17,248
     Provision for deferred Federal income taxes               42,964          7,250
     Electric margin recoverable                              (13,754)       (10,237)
     Allowance for other funds used during construction        (1,658)        (3,961)
     Deferred recoverable energy costs                         39,708         39,093
     Amortization of nuclear replacement power cost 
      disallowance                                            (11,540)       (11,860)
     (Gain) loss on investments                                     0         (1,566)
     Increase in net accounts receivable                      (37,885)       (26,070)
     Decrease in materials and supplies                        12,466         25,635 
     Decrease in accounts payable and accrued expenses        (91,773)       (90,981)
     Increase in accrued interest and taxes                    77,206         78,153
     Changes in other assets and liabilities                   (3,726)       (12,224)

          NET CASH PROVIDED BY OPERATING ACTIVITIES           389,745        339,039

    CASH FLOWS FROM INVESTING ACTIVITIES:
      Construction additions                                 (165,125)      (160,796)
     Nuclear fuel                                                 991        (11,698)
      Less: Allowance for other funds used during 
       construction                                             1,658          3,961
      Acquisition of utility plant                           (162,476)      (168,533)
      Increase in materials and supplies 
       related to construction                                 (  370)        (1,606)
      Decrease in accounts payable and accrued 
       expenses related to construction                       (22,943)       (22,745)
<PAGE>

     Proceeds from sale of investment in oil and
      gas subsidiary                                                0         95,408
     Increase in other investments                            (33,188)        (5,118)
     Other                                                    (10,599)        (2,517)

    NET CASH USED IN INVESTING ACTIVITIES                    (229,576)      (105,111)

    CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from the sale of common stock                    15,386        106,663
     Redemption of preferred stock                            (14,300)       (14,300)
     Issuance of long-term debt                               210,000        295,000
     Reductions in long-term debt                            (218,914)      (293,383)
     Net change in short-term debt                            (44,015)      (149,597)
     Dividends paid                                           (89,675)       (79,268)
     Other                                                     (9,571)       (16,973)

          NET CASH USED IN FINANCING ACTIVITIES              (151,089)      (151,858)

    NET INCREASE IN CASH                                        9,080         82,070

    Cash at beginning of period                               124,351         43,894

    CASH AT END OF PERIOD                                   $ 133,431      $ 125,964

    SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
      Interest paid                                         $ 149,087      $ 152,180
      Income taxes paid                                        63,720         63,104
    SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
    FINANCING ACTIVITIES:
     Liability for environmental restoration                     -            10,000

    </TABLE>
<PAGE>







              NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


          1.    The  Company, in  the opinion  of management,  has included
                adjustments  (which  include normal  recurring adjustments)
                necessary for a fair statement of the results of operations
                for  the  interim  periods  presented.    The  consolidated
                financial statements for 1994  are subject to adjustment at
                the   end  of  the  year  when  they  will  be  audited  by
                independent  accountants.     The  consolidated   financial
                statements and notes thereto  should be read in conjunction
                with the financial statements and notes for the years ended
                December 31, 1993,  1992 and 1991 included in the Company's
                1993 Annual Report to Shareholders on Form 10-K.

                The  Company's  electric  sales  tend to  be  substantially
                higher in  summer and winter  months as related  to weather
                patterns in its  service territory; gas sales  tend to peak
                in  the   winter.    Notwithstanding  other   factors,  the
                Company's  quarterly net  income  will generally  fluctuate
                accordingly.   Therefore, the earnings for  the three-month
                and six-month periods ended
                June  30, 1994,  should not  be taken  as an  indication of
                earnings for all or any part of the balance of the year.  

                Certain amounts have been  reclassified on the accompanying
                Consolidated Financial Statements to conform with the  1994
                presentation.

          2.    Contingencies.

                Environmental   issues:     The  public   utility  industry
                typically  utilizes and/or  generates in  its operations  a
                broad  range  of  potentially  hazardous  wastes  and   by-
                products.    These  wastes  or  by-products  may  not  have
                previously  been  considered  hazardous,  and  may  not  be
                considered hazardous currently,  but may  be identified  as
                such by Federal, state or local authorities in  the future.
                The Company  believes it is handling  identified wastes and
                by-products in a manner  consistent with Federal, state and
                local  requirements and  has  implemented an  environmental
                audit program  to identify  any potential areas  of concern
                and assure compliance with  such requirements.  The Company
                is also  currently conducting a program  to investigate and
                restore,  as  necessary,  to  meet   current  environmental
                standards,  certain properties  associated with  its former
                gas manufacturing  process and  other properties  which the
                Company  has learned  may  be contaminated  with industrial
                waste, as well as investigating identified industrial waste
                sites as to which it may be 
<PAGE>






                determined that  the Company contributed.   The Company has
                been advised that various  Federal, state or local agencies
                believe  that certain properties  require investigation and
                has prioritized the sites based on available information in
                order  to  enhance  the  management  of  investigation  and
                remediation, if determined to be necessary. 

                The  Company is currently aware  of 92 sites  with which it
                has been  or  may be  associated,  including 50  which  are
                Company-owned.   The Company-owned sites include  23 former
                coal  gasification (MGP)  sites, 15 industrial  waste sites
                and 12 operating  property sites  where corrective  actions
                may  be  deemed  necessary   to  prevent,  contain   and/or
                remediate  contamination  of  soil  and/or  water   in  the
                vicinity.   Of these Company-owned sites,  Saratoga Springs
                is on the Federal National Priorities List for Uncontrolled
                Hazardous Waste Sites (NPL)  published by the Environmental
                Protection Agency (EPA).  The 42 non-owned sites with which
                the  Company has  been or may  be associated  are generally
                industrial disposal waste sites  where some of the disposed
                waste  materials are  alleged to  have originated  from the
                Company's   operations.       Pending   the   results    of
                investigations, the  Company may be  required to contribute
                some proportionate  share of remedial costs.   Not included
                in  the 92 sites are seven sites  for which the Company has
                reached final settlement  agreements with other potentially
                responsible parties (PRP) and three sites where remediation
                activities have been completed.  The Company is also  aware
                of approximately 20 formerly-owned MGP sites with which the
                Company has been or may be associated and which may require
                future  investigation  and  possible  remediation.    Also,
                approximately 11  fire training  sites used by  the Company
                have been identified but  not investigated.  Presently, the
                Company has not determined  its potential involvement  with
                such  sites  and  has   made  no  provision  for  potential
                liabilities associated therewith.

                Investigations  at  each  of the  Company-owned  sites  are
                designed  to (1)  determine if  environmental contamination
                problems exist, (2) determine  the extent, rate of movement
                and   concentration  of   pollutants,  (3)   if  necessary,
                determine the  appropriate  remedial actions  required  for
                site restoration and (4)  where appropriate, identify other
                parties  who should  bear  some  or  all  of  the  cost  of
                remediation.   Legal action against such  other parties, if
                necessary,  will be  initiated.  After  site investigations
                have been completed, the Company expects to determine site-
                specific  remedial actions  necessary and  to  estimate the
                attendant   costs  for   restoration.      However,   since
                technologies are  still developing and the  Company has not
                yet  undertaken any  full-scale remedial  actions following
                regulatory requirements  at any identified sites,  nor have
                any detailed remedial designs been prepared or submitted to
                appropriate regulatory 
<PAGE>






                agencies, the ultimate cost  of remedial actions may change
                substantially as investigation and  remediation progresses.


                The  Company estimates that 44  of the 50  owned sites will
                require  some  degree  of  remediation   and  post-remedial
                monitoring.   This  conclusion is  based upon  a  number of
                factors,  including   the  nature  of  the   identified  or
                potential contaminants, the location  and size of the site,
                the  proximity  of the  site  to  sensitive resources,  the
                status  of   regulatory  investigation  and   knowledge  of
                activities  at  similarly  situated  sites.   Although  the
                Company  has  not  extensively investigated  many  of those
                sites,  it  believes  it  has  sufficient   information  to
                estimate a range of  cost of investigation and remediation.
                As a consequence of site characterizations and  assessments
                completed to date,  the Company has accrued  a liability of
                $210 million  for these  owned sites, representing  the low
                end of the  range of the  estimated cost for  investigation
                and  remediation.  The high  end of the  range is presently
                estimated at approximately $520 million.

                The  majority of  these  cost estimates  relate to  the MGP
                sites.  Of the 23  MGP sites, the Harbor Point  (Utica, NY)
                and Saratoga  Springs  sites  are  being  investigated  and
                remediated pursuant to  separate regulatory Consent Orders.
                The remaining 21 MGP sites  are the subject of an Order  on
                Consent  executed with  the  New York  State Department  of
                Environmental   Conservation   (DEC)   providing   for   an
                investigation  and  remediation program  over approximately
                ten  years.     Preliminary  site  assessments   have  been
                conducted or are  in process  at eight of  these 21  sites,
                with remedial investigations either currently in process or
                scheduled for five sites  in 1994.  Remedial investigations
                have been conducted  or are in process  for nine industrial
                waste  sites  and  for  three  operating  properties  where
                corrective actions were considered necessary.  

                The  Company recently completed  preliminary assessments at
                the fire training sites  which it owns and  determined five
                sites will require further  investigation.  These sites and
                the costs  to investigate  them are included  in the  sites
                discussed above and the amounts accrued at June 30, 1994.

                The Company does not currently believe that a clean-up will
                be required  at  the  six  remaining  Company-owned  sites,
                although  some degree  of investigation  of these  sites is
                included in its investigation and remediation program.

                With respect to  the 42  sites with which  the Company  has
                been or  may be associated as a PRP, nine are listed on the
                NPL.  Total  costs to investigate and remediate these sites
                are  estimated to  be approximately $590  million; however,
                the 
<PAGE>






                Company estimates its share  of this total at approximately
                $30  million and this amount  has been accrued  at June 30,
                1994.  

                The seven sites for  which final settlement agreements have
                been executed resulted in payment by the Company of amounts
                not considered to be material.  For the 9 sites included on
                the NPL, the estimated  aggregate liability for these sites
                is not material and is included in the determination of the
                amounts accrued.

                Estimates of the  Company's potential  liability for  sites
                not owned by  the Company,  but for which  the Company  has
                been  identified as a PRP, have  been derived by estimating
                the total  cost  of site  clean-up  and then  applying  the
                related  Company  contribution  factor  to  that  estimate.
                Estimates  of the  total clean-up  costs are  determined by
                using   all   available  information   from  investigations
                conducted to date, negotiations  with other PRPs and, where
                no  other basis is available  at the time  of estimate, the
                EPA figure for average  cost to remediate a site  listed on
                the  NPL as disclosed in  the Federal Register  of June 23,
                1993  (58 FR  No. 119).   The  contribution factor  is then
                calculated using either  a per capita share based  upon the
                total number  of PRPs named or  otherwise identified, which
                assumes all PRPs will contribute equally, or the percentage
                agreed  upon  with  other PRPs  through  steering committee
                negotiations  or   by   other  means.      Actual   Company
                expenditures for  these sites are dependent  upon the total
                cost  of investigation  and  remediation and  the  ultimate
                determination of the Company's  share of responsibility for
                such  costs as  well  as the  financial viability  of other
                identified responsible parties  since clean-up  obligations
                are  joint  and  several.    The  Company  has  denied  any
                responsibility  in  certain  of  these  PRP  sites  and  is
                contesting liability accordingly.

                The EPA advised the Company by letter that it is one of 833
                PRPs under  Superfund for the investigation  and cleanup of
                the  Maxey  Flats   Nuclear  Disposal  Site  in   Morehead,
                Kentucky.  The Company  has contributed to a study  of this
                site and estimates  that the  cost to the  Company for  its
                share  of  investigation  and   remediation  based  on  its
                contribution factor  of 1.3% would  approximate $1 million,
                which  the  Company believes  will  be  recoverable in  the
                ratesetting process.

                On July 21, 1988,  the Company received notice of  a motion
                by  Reynolds Metals Company to  add the Company  as a third
                party defendant in an  ongoing Superfund lawsuit in Federal
                District Court, Northern  District of New York.   This suit
                involves  PCB oil  contamination at  the York  Oil  Site in
                Moira, New York.   Waste  oil was transported  to the  site
                during the 1960's and 1970's  by contractors of Peirce  Oil
<PAGE>






                Company (owners/operators 
<PAGE>






                of  the  site)  who  picked  up  waste  oil  at   locations
                throughout  Central New  York,  allegedly including  one or
                more  Company facilities.  On May 26, 1992, the Company was
                formally served in a Federal Court  action initiated by the
                government against 8  additional defendants.   Pursuant  to
                the requirements of  a case management order issued  by the
                Court on March 13,  1992, the Company has also  been served
                in related third and  fourth-party actions for contribution
                initiated  by other  defendants.   These actions  have been
                consolidated into a single action filed in February 1994 by
                the federal government  against several entities, including
                the Company,  which did  not accept the  government's final
                terms  of settlement.   The  Company intends  to vigorously
                oppose and defend against the government's characterization
                of its liability in this matter.

                The   Company  believes   that   costs   incurred  in   the
                investigation and  restoration  process for  both  Company-
                owned sites and sites  with which it is associated  will be
                recoverable in the ratesetting process.  Rate agreements in
                effect  since  1991  provide  for  recovery of  anticipated
                investigation  and remediation expenditures.  The Company's
                1994  rate  settlement  includes  $21.7  million  for  site
                investigation and remediation.   The Staff of the  New York
                State  Public Service  Commission (PSC Staff)  reserves the
                right to review the  appropriateness of the costs incurred.
                While  the PSC  Staff  has not  challenged any  remediation
                costs to  date, the  PSC  Staff asserted  in the  recently-
                decided  gas  rate proceeding  that  the  Company must,  in
                future rate proceedings, justify why it is appropriate that
                remediation  costs  associated  with  non-utility  property
                owned  by the Company be recovered  from ratepayers.  Based
                upon management's assessment that remediation costs will be
                recovered  from  ratepayers,  a regulatory  asset  has been
                recorded  representing the  future recovery  of remediation
                obligations accrued to date.

                The  Company is also in the process of providing notices of
                insurance  claims   to  carriers   with   respect  to   the
                investigation  and remediation  costs for  manufactured gas
                plant and industrial waste sites.  The Company is unable to
                predict whether such insurance claims will be successful.

                Tax assessments:   The  Internal Revenue Service  (IRS) has
                conducted an  examination of  the Company's  Federal income
                tax returns for the years 1987 and 1988 and has submitted a
                Revenue  Agents' Report  to  the  Company.    The  IRS  has
                proposed  various  adjustments  to  the  Company's  federal
                income tax  liability for these years  which could increase
                the  Federal  income  tax liability  by  approximately  $80
                million  before  assessment  of  penalties   and  interest.
                Included   in  these   proposed  adjustments   are  several
                significant  issues  involving   Nine  Mile  Point  Nuclear
                Station Unit 2 (Unit 2).  The Company 
<PAGE>






                is vigorously defending its position on each of the issues,
                and submitted  a protest to the  IRS in 1993.   Pursuant to
                the  Unit 2 settlement entered into with the New York State
                Public Service Commission (PSC) in 1990,  to the extent the
                IRS  is able to sustain disallowances,  the Company will be
                required  to absorb  a portion  of  any disallowance.   The
                Company  believes any  such  disallowance will  not have  a
                material  impact on  its financial  position or  results of
                operations.

                Litigation:   On March 22,  1993, a complaint  was filed in
                the Supreme Court of  the State of New York,  Albany County
                against  the  Company  and  certain  of  its  officers  and
                employees.   The plaintiff,  Inter-Power of New  York, Inc.
                (Inter-Power),   alleges,   among  other   matters,  fraud,
                negligent  misrepresentation  and  breach  of  contract  in
                connection  with the  Company's  alleged  termination of  a
                power  purchase  agreement  in  January 1993.    The  power
                purchase  agreement  was  entered  into in  early  1988  in
                connection  with  a  200  MW  cogeneration  project  to  be
                developed  by  Inter-Power  in  Halfmoon, New  York.    The
                plaintiff sought  enforcement of  the original  contract or
                compensatory and  punitive damages in  an aggregate  amount
                that would  not exceed  $1 billion,  excluding pre-judgment
                interest.

                On  July 19,  1994, the  New York  Supreme Court  issued an
                order   granting  the  Company's   request  for  a  summary
                judgment, dismissing  the complaint  for lack of  merit and
                denying  Inter-Power's cross  motion to  compel disclosure.
                Inter-Power has  indicated it  will appeal this  order, but
                the  Company  believes  it  has  meritorious  defenses  and
                intends to defend the lawsuit vigorously.

                On   November   12,    1993,   Fourth   Branch   Associates
                Mechanicville  (Fourth  Branch)  filed  suit   against  the
                Company and several  of its officers  and employees in  the
                New York Supreme Court, Albany County, seeking compensatory
                damages of  $50 million,  punitive damages of  $100 million
                and injunctive and  other related relief.   The suit  grows
                out  of the Company's termination of  a contract for Fourth
                Branch to  operate and  maintain a hydroelectric  plant the
                Company owns in  the Town  of Halfmoon, New  York.   Fourth
                Branch's  complaint  also  alleges  claims  based  on   the
                inability of  Fourth  Branch and  the Company  to agree  on
                terms  for the purchase of  power from a  new facility that
                Fourth Branch hoped to construct at the Mechanicville site.
                On  January 3, 1994, the defendants filed a joint motion to
                dismiss Fourth Branch's complaint.  This  motion has yet to
                be decided.   On March  16, 1994, the  Court denied  Fourth
                Branch's motion for preliminary judgment.  The Company also
                notified Fourth Branch  by letter dated March 1, 1994, that
                the Licensing  Agreement  between  Fourth  Branch  and  the
                Company  is terminated.   On March 15,  1994, Fourth Branch
<PAGE>






                petitioned the Federal Energy Regulatory Commission (FERC) 
<PAGE>






                for  Extraordinary Relief.   The  Company has  opposed this
                petition before the FERC.  On March 18, 1994, Fourth Branch
                filed  a petition for bankruptcy and, on April 4, 1994, the
                bankruptcy   court  granted   relief  from   the  automatic
                bankruptcy  stay  to allow  the  pending  litigation to  go
                forward.  On
                April  27,   1994,  the   Company  served  an   answer  and
                counterclaim in the Albany Supreme Court litigation seeking
                $1 million in damages and removal of Fourth Branch from the
                Mechanicville  site.   The  Company  believes  that it  has
                substantial  defenses  to Fourth  Branch's  claims, but  is
                unable to predict the outcome of this litigation.

                No provision  for liability, if  any, that may  result from
                either  of  these suits  has  been  made  in the  Company's
                financial statements.

          3.    Regulatory and Other Assets.

                Certain expenses  and credits, normally reflected in income
                as  incurred, are  recognized  when included  in rates  and
                recovered  from  or refunded  to customers.   As  such, the
                Company has recorded the following regulatory assets  which
                are  expected to result  in future revenues  as these costs
                are    recovered    through    the   ratemaking    process.
                Historically,  all  costs  of  this nature  which  are  not
                determined  by the  PSC to  have been  imprudently incurred
                have been recoverable through rates in the course of normal
                ratemaking  procedures and  the Company  believes that  the
                items detailed below should be afforded similar  treatment.
                Additionally, the Company's rate plan described below under
                "1995 Five-Year Rate Plan Filing" contemplates no change in
                this approach to such  recoverability, even though the plan
                recognizes  that  in  a  more  competitive  environment  an
                effective response to the  general pressure to manage costs
                and  preserve or  expand  markets is  vital to  maintaining
                profitability.
<PAGE>






                                                  June 30,         December
          31,
                                                    1994           1993    
                                                      (In thousands)

                Income taxes recoverable        $  527,995     $  527,995
                Deferred finance charges           239,880        239,880
                Recoverable environmental
                  restoration costs                240,000        240,000
                Unamortized debt expense           154,901        154,210
                Deferred unregulated generators
                  contract termination costs        48,852         50,680
                Deferred postemployment benefit
                  costs                             46,285         30,741
                Deferred gas pipeline costs         31,000         31,000
                Deferred recoverable energy
                  costs                             27,924         67,632
                Deferred costs of decommissioning 
                  federal uranium enrichment
                  facilities                        17,594         17,594
                Other                               46,368         45,172
                Total                           $1,380,799     $1,404,904

                Income  taxes  recoverable  represents  the   expected  tax
                consequences  of temporary differences between the recorded
                book bases  and the  tax bases  of assets  and liabilities.
                These amounts  are amortized  and recovered as  the related
                temporary differences reverse.

                Deferred  finance charges  represent  the deferral  of  the
                discontinued allowance for  funds used during  construction
                (AFC) related  to construction work  in process at  Unit 2.
                This amount  is offset by a  corresponding deferred credit.
                Both amounts await future disposition by the PSC.

                Recoverable environmental restoration  costs represent  the
                Company's share  of the estimated costs  to investigate and
                perform  certain remediation  activities  at both  Company-
                owned  sites and  sites with  which it  may be  associated.
                Current  rates  provide  an  annual  allowance  to  recover
                anticipated annual expenditures.

                Unamortized  debt  expense represents  the  cost associated
                with  issuing and/or  reacquiring  debt.   These costs  are
                being amortized and recovered over  the lesser of the  life
                of  the debt  issued to finance  the reacquisitions  or the
                remaining life of the reacquired debt.

                Deferred unregulated generators contract  termination costs
                represent the Company's cost to buy out certain unregulated
                generator projects.  Approximately one-third of these costs
                are currently being recovered over a three-year period 
<PAGE>






                beginning in 1994.  The remaining costs are being addressed
                in the Company's current rate filing.

                Deferred  postemployment benefit costs represent the excess
                of such  costs recognized in  accordance with SFAS  No. 106
                over the amount received  in rates.  These costs  are being
                amortized and recovered over a 20 year period.

                Deferred   gas  pipeline  costs   represent  the  estimated
                restructuring costs the Company  anticipates incurring as a
                result of FERC Order No. 636.  These costs are treated as a
                cost  of  purchased gas  and  are  recoverable through  the
                operation  of the  gas adjustment  clause mechanism  over a
                period of approximately 7 years, with recovery more heavily
                weighted in the first 3 years.

                Deferred recoverable energy  costs represent the difference
                between actual  fuel costs  and the fuel  revenues received
                through the Company's fuel  adjustment clause (FAC).  These
                costs are amortized as they are collected from customers.

                Deferred   costs   of   decommissioning   federal   uranium
                enrichment facilities represents the unamortized portion of
                the Company's  mandated contribution  to the  Department of
                Energy's (DOE) uranium  enrichment facilities.   The Energy
                Policy  Act  of  1992   calls  for  domestic  utilities  to
                contribute amounts, escalated for inflation, based upon the
                amount  of uranium  enriched by the  DOE for  each utility.
                These costs  are being amortized  and recovered, as  a fuel
                cost, over a fifteen year period.
<PAGE>







              NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

                          REVIEW BY INDEPENDENT ACCOUNTANTS



          The Company's independent accountants, Price Waterhouse LLP, have
          made limited reviews (based on procedures adopted by the American
          Institute  of  Certified  Public Accountants)  of  the  unaudited
          Consolidated  Balance Sheet  of Niagara Mohawk  Power Corporation
          and  Subsidiary Companies as of  June 30, 1994  and the unaudited
          Consolidated Statements  of Income  for the three-month  and six-
          month periods ended June 30, 1994  and 1993 and of Cash Flows for
          the six-months ended  June 30, 1994 and 1993.    The accountants'
          report regarding  their  limited  reviews of  the  Form  10-Q  of
          Niagara Mohawk Power Corporation  and its subsidiaries appears on
          the next  page.  That report  does not express an  opinion on the
          interim  unaudited consolidated  financial  information.    Price
          Waterhouse LLP  has not carried out any significant or additional
          audit tests beyond those which would have been necessary if their
          report had not been included.  Accordingly, such report  is not a
          "report"  or  "part of  the  Registration  Statement" within  the
          meaning of  Sections 7 and 11  of the Securities Act  of 1933 and
          the liability provisions of Section 11 of such Act do not apply.
<PAGE>






          PRICE WATERHOUSE LLP
          ONE MONY PLAZA
          SYRACUSE   NY   13202
          TELEPHONE  315-474-6571

          REPORT OF INDEPENDENT ACCOUNTANTS

          August 11, 1994

          To the Stockholders and Board of Directors of
          Niagara Mohawk Power Corporation
          300 Erie Boulevard West
          Syracuse   NY   13202

          We  have reviewed  the  condensed consolidated  balance sheet  of
          Niagara  Mohawk Power Corporation  and its subsidiaries as  of   
          June 30, 1994, and  the related condensed consolidated statements
          of  income for the  three-month and six-month  periods ended June
          30, 1994 and 1993 and of cash flows for the six months ended June
          30,  1994  and  1993.     These  financial  statements  are   the
          responsibility of the Company's management.

          We conducted our review  in accordance with standards established
          by the  American Institute  of Certified Public  Accountants.   A
          review of interim  financial information consists  principally of
          applying  analytical  procedures  to  financial data  and  making
          inquiries  of persons  responsible for  financial  and accounting
          matters.    It  is substantially  less  in  scope  than an  audit
          conducted   in  accordance   with  generally   accepted  auditing
          standards, the objective of which is the expression of an opinion
          regarding   the   financial   statements  taken   as   a   whole.
          Accordingly, we do not express such an opinion.

          Based  on  our  review,   we  are  not  aware  of   any  material
          modifications that  should be made to  the condensed consolidated
          financial  statements  referred  to  above  for  them  to  be  in
          conformity with generally accepted accounting principles.

          We have previously audited, in accordance with generally accepted
          auditing standards, the  consolidated balance  sheet at  December
          31,  1993, and the related consolidated  statements of income and
          retained earnings and of cash flows  for the year then ended (not
          presented herein); and in  our report dated January 27,  1994, we
          expressed  an  unqualified  opinion  (containing  an  explanatory
          paragraph relating to the Company's involvement as a defendant in
          lawsuits relating  to actions  with respect to  certain purchased
          power contracts) on those  consolidated financial statements.  In
          our  opinion,  the  information  set forth  in  the  accompanying
          condensed consolidated balance sheet  as of December 31,  1993 is
          fairly  stated, in  all  material respects,  in  relation to  the
          consolidated balance sheet from which it has been derived.

          /s/ Price Waterhouse LLP
<PAGE>






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

          Financial Position, Liquidity and Capital Resources

          The potential intensity and  accelerating pace of competition may
          be the most significant factor driving fundamental changes in the
          way utilities,  including the  Company, are  being managed.   The
          Company  believes that the price  of electricity may  be the most
          important  element  of future  success  in the  industry  and has
          intensified  its   efforts   to   reduce   various   costs   that
          significantly influence  the price of electricity.   As described
          below, the Company is offering an early retirement program to its
          management employees and is negotiating with its union  to extend
          the  program to  its  members.   Efforts  to reduce  tax  burdens
          continue,  with the state senate having passed a measure to phase
          out the gross receipts tax.   While  this measure was not enacted
          into law, real  change may  be possible in  the next  legislative
          session.    The  Company  is  also  making  progress  in reducing
          excessive property  tax levies.  The dismissal of the Inter-power
          lawsuit  and  developments  in  the  Sithe/Alcan   proceeding  as
          described in the Notes to Financial Statements and Part II of the
          10Q, respectively,  also demonstrate the  Company's commitment to
          reduce  excessive  unregulated  generator payments.    While  not
          completely relieving the  Company's competitive pressures,  these
          steps  exemplify  the  Company's   resolve  to  reduce  its  cost
          structure.

                  Early Retirement and Voluntary Separation Program

          On July 29, 1994, the Company announced a plan to achieve further
          substantial reductions  in its staffing  levels in  an effort  to
          bring  the Company's staffing levels and work practices more into
          line with other  peer group utilities and become more competitive
          in  its  cost  structure.   The  plan  for  management  employees
          includes an  early retirement program and  a voluntary separation
          program for those not  eligible for early retirement.   A variety
          of issues remain to be resolved before the overall program is put
          into place,  including completion of negotiations  with the union
          representing approximately 70% of the Company's  work force as to
          a similar plan for  union employees.  In addition  to negotiating
          an  early retirement program, the Company is also discussing work
          practice changes  that would  facilitate a reduction  in employee
          levels.   Management employees now have until October 17, 1994 to
          choose to participate  in the program.  The  Company is unable to
          predict  the size of the  reduction of staff  and associated cost
          reductions or  the cost  of the  early  retirement and  voluntary
          separation programs.  While the Company generally intends to pass
          the  savings from the  program back to customers  in 1995, it has
          not  determined  the  method  by  which  the  passback  would  be
          accomplished.   Based  on  current Company  estimates, 1994  cash
          outlays in connection  with the  program are not  expected to  be
          material.    Although the  staffing  reductions  are expected  to
          produce long term savings, the Company may record 
<PAGE>






          a charge against earnings in the fourth quarter of 1994.   In the
          event a  charge against income  would otherwise be  required, the
          Company may decide to  seek recovery from customers  of all or  a
          portion of the cost of the  program, but can provide no assurance
          that the PSC will approve such recovery.

                                     Competition

          The  Company is experiencing  a loss  of industrial  load through
          bypass  across  its  system.     Several  substantial  industrial
          customers, constituting  approximately  85  MW  of  demand,  have
          chosen  to purchase  generation from  other sources,  either from
          newly constructed  facilities or  under circumstances where  they
          directly  use the power they  had been generating  and selling to
          the Company under power purchase contracts mandated by the Public
          Utility Regulatory Policies  Act of 1978  (PURPA), New York  laws
          and PSC programs.

          As a  first step  in addressing  the threat  of  further loss  of
          industrial load, the PSC  approved a rate (referred to  as SC-10)
          under  which  the  Company  is allowed  to  negotiate  individual
          contracts  with some  of  its largest  industrial and  commercial
          customers  to  provide them  with  electricity  at lower  prices.
          Under  this rate,  customers  must demonstrate  that leaving  the
          Company's system is  an economically viable alternative.  At July
          31, 1994,  the Company estimated  that as many  as 75 of  its 235
          largest customers may be inclined to bypass  the utility's system
          by making  electricity on  their  own unless  they receive  price
          discounts.    Granting  discounts  would cost  an  estimated  $20
          million per  year, while losing  those 75 customers  would reduce
          net revenues  by an estimated $80  million per year.   As of July
          31,  1994, the  Company  has offered  annual  SC-10 discounts  to
          customers totaling $10.2 million, of which $7.9 million have been
          accepted.

          As  discussed  below  under  "PSC's  Flexible  Rates  Guidelines;
          Wholesale Market Proceeding", the PSC issued an order for Phase I
          of its generic competitiveness  proceeding, requiring the Company
          (and  other New  York utilities  with flexible  tariffs) to  file
          amendments to SC-10.  On August 10, 1994, the Company filed for a
          new  service classification,  SC-11, for  Individually Negotiated
          Contract Rates.  The tariffs for SC-11 are effective immediately.
          While all existing  contracts under SC-10 will continue in place,
          all new contract rates  will be administered under the  new SC-11
          service  classification.    SC-11   was  created  to  respond  to
          demonstrated   non-residential   competitive  pricing   scenarios
          including,  but  not   limited  to,   on-site  generation,   fuel
          switching,  facility  relocation  and  partial  plant  production
          shifting.  Contracts will be negotiated  on a case-by-case basis,
          for  a  term not  to exceed  seven  years, with  prices generally
          subject to  a floor of the marginal cost of service plus one cent
          per kilowatt hour.  The Company will apply the sharing provisions
          of SC-10 to SC-11 in 1994.
<PAGE>






          Under the terms  of its 1994 Rate Agreement,  the Company filed a
          "competitiveness" study with the  PSC on April 7, 1994,  entitled
          "The  Impacts of  Emerging  Competition in  the Electric  Utility
          Industry."  The assessment of competition contained in the report
          describes  the  initial  results  of  the  Company's  CIRCA  2000
          (Comprehensive Industry Restructuring and  Competitive Assessment
          for the 2000s)  studies.  Although  there is considerable  debate
          about what changes should occur in the electric industry and even
          more  uncertainty  about what  will  actually  happen, the  study
          explores the Company's  best estimate of  how impacts would  vary
          depending  on the extent of changes  in the industry and the pace
          at which those changes are allowed to unfold.

          The report presents a  brief review of federal energy  policy and
          the  current debate  over  industry  restructuring as  background
          information.   A discussion  of the  competitive forces that  the
          Company faces is followed by an assessment of the competitiveness
          of the Company's electricity supply  costs and an explanation  of
          the potential financial effects of increased competition.

          Certain  adversaries of the Company in New York State and certain
          governmental officials have recently stated that the best way for
          the Company  to  address  competitive  issues would  be  to  take
          substantial   but   unspecified   writedowns   of   its   assets,
          particularly  its  nuclear and  fossil  generating  plants.   The
          Company's position  is that any  proper solution to  the problems
          posed  by  increasing  competition   and  deregulation  must   be
          substantially  more  evenhanded,  and  will  necessarily be  more
          complicated, than any such proposal.  With respect to writedowns,
          the Company's  position continues to  be that any  revaluation of
          its  assets  needs to  address  the entire  catalogue  of assets,
          including generation, transmission and distribution assets.

          The  Company sells  electricity  generated  from  diverse  supply
          sources, to reduce sensitivity to changes in the economics of any
          single fuel source.   However, the average cost of  these diverse
          sources may  be greater than any  single fuel source.   While the
          Company's average generation costs  are competitive with costs of
          new  suppliers  of  electricity,  the current  excess  supply  of
          capacity in the Northeast  and Canada has significantly depressed
          wholesale prices, which may be indicative of retail prices in the
          near  term   if  competition   quickly  expands.     Under  these
          circumstances,  by-pass   is  a   growing  threat,   although  no
          regulatory  structure for  bypass  currently exists  in New  York
          State.    There  is   increasing  public  debate  within  several
          municipalities in the Company's service territory on the issue of
          by-pass.   While municipalities across the country have long been
          able to form municipal  utilities, the Energy Policy Act  of 1992
          might  increase the  appeal of  municipalization because  the law
          allows  FERC to  mandate open  wholesale access  to transmission.
          Municipalization  has  the  potential  to  adversely  affect  the
          Company's customer base and profitability.
<PAGE>






          From  a broader  industry perspective,  the assessment  concludes
          that selective discounting to  avoid uneconomic by-pass is likely
          to be effective in the current regulatory and competitive regime.
          Full   retail  competition,  if  not  managed  appropriately  and
          consistently, could create  significantly higher prices for  core
          customers,  jeopardize the  financial viability  of  the electric
          utility industry  and devastate the social  programs delivered by
          the industry.  While  aggressive cost management must be  part of
          any  response  to  competition,   it  alone  cannot  address  the
          financial consequences that may arise from a sudden and  dramatic
          policy change.    Regulators,  legislators,  and  utilities  must
          collaborate  to  create  a   fair  and  equitable  transition  to
          increased  competition that  addresses the  obligation  to serve,
          incumbent  burdens, transition costs, and exit fees.  See Item 5.
          Other Events, 1. California Open Competition Plan.

                           1995 Five-Year Rate Plan Filing

          On February 4, 1994, the Company made a combined electric and gas
          rate filing for  rates to be effective January 1,  1995 seeking a
          $133.7 million (4.3%)  increase in electric revenues  and a $24.8
          million (4.1%) increase  in gas  revenues.   The electric  filing
          includes a proposal to institute a methodology to establish rates
          beginning in 1996 and  running through 1999.  The  proposal would
          provide for rate indexing to a quarterly forecast of the consumer
          price  index  as  adjusted  for   a  productivity  factor.    The
          methodology  sets a price  cap, but the Company  may elect not to
          raise its rates up to the cap.  Such a decision would be based on
          the  Company's  assessment  of the  market.    NERAM  and certain
          expense deferrals would be  eliminated, while the fuel adjustment
          clause  would be modified to  cap the Company's  exposure to fuel
          and  purchased power cost variances from  forecast at $20 million
          annually.    However, certain  items  which  are  not within  the
          Company's control would  be outside of  the indexing; such  items
          would include  legislative,  accounting, regulatory  and tax  law
          changes  as well  as  environmental  and nuclear  decommissioning
          costs.   These items and  the existing balances  of certain other
          deferral items,  such as MERIT and  demand-side management (DSM),
          would be recovered or returned  using a temporary rate surcharge.
          The  proposal  would also  establish a  minimum return  on equity
          which,  if not achieved, would  permit the Company  to refile for
          new base  rates subject to indexing or to seek some other form of
          rate relief, although there would be no  assurance as to the form
          or amount of such rate relief,  if any.  Conversely, in the event
          earnings exceed an established  maximum allowed return on equity,
          such excess  earnings would  be  used to  accelerate recovery  of
          regulatory assets.  The  proposal would provide the Company  with
          greater flexibility  to adjust prices within  customer classes to
          meet  competitive pressures  from alternative  electric suppliers
          while  increasing the risk that  the Company will  earn less than
          its allowed rate  of return.   Gas rate  adjustments beyond  1995
          would follow traditional regulatory methodology.
<PAGE>






          The Company settled a motion filed by the PSC Staff to reject the
          filing as  deficient in support by agreeing to extend the date by
          which  the PSC must rule on the  Company's rate request by twelve
          weeks, to  March 29, 1995.   The Company will absorb  one-half of
          the costs  (the lost margin)  arising because  of the  extension.
          The  remainder of the costs  will be recovered  through a noncash
          credit to income, and is dependent upon the amount of rate relief
          ultimately granted by the PSC for 1995.  Based on its filing, the
          Company would  absorb approximately  $28 million.   Temporary gas
          rates  will  be  instituted for  the  full  twelve  weeks.   This
          settlement of  the PSC Staff's motion must ultimately be approved
          by the PSC.

                                 1994 Rate Agreement

          On February 2, 1994, the PSC approved an increase in gas rates of
          $10.4 million  or 1.7%.    To comply  with this  rate order,  the
          Company filed  tariffs  with an  effective date  of February  12,
          1994.    The Company  was allowed  to  collect the  revised rates
          retroactive to January 1,  1994, through the implementation of  a
          surcharge factor.  The  rate order also permitted the  Company to
          implement for the first time a  weather normalization clause with
          an effective date of February 12, 1994.  

          The PSC also approved the Company's electric supplement agreement
          with  the  PSC Staff  and other  parties  to extend  certain cost
          recovery mechanisms in the 1993 Rate Agreement without increasing
          electric base rates for calendar year 1994.  On May 12, 1994, the
          PSC issued a final  order approving the 1994 electric  supplement
          agreement  and the $10.4 million  (1.7%) gas rate  increase.  The
          goal of the supplement is to keep total electric bill impacts for
          1994 at or below the rate of  inflation.  Modifications were made
          to  the  Niagara  Mohawk  Electric Revenue  Adjustment  Mechanism
          (NERAM)  and   Measured  Equity  Return  Incentive  Term  (MERIT)
          provisions,  which   determine  how  these  amounts   are  to  be
          distributed to various customer classes and also  provide for the
          Company to absorb 20% of margin variances (within certain limits)
          originating from  SC-10 rate  discounts (as described  below) and
          certain other discount programs  for industrial customers as well
          as  20% of  the  gross margin  variance  from NERAM  targets  for
          industrial  customers.    The   Company  estimated  its   maximum
          shareholder exposure at June 30, 1994, on such variances for 1994
          to  be approximately $13 million.  The supplement also allows the
          Company to begin  recovery over three years  of approximately $15
          million of  unregulated generator buyout costs,  subject to final
          PSC determination as to the reasonableness of such costs.  

             PSC's Flexible Rates Guidelines; Wholesale Market Proceeding

          On June 2, 1994, the PSC announced the adoption of  guidelines to
          govern  flexible electric  rates offered  by utilities  to retain
          qualified customers in the face of growing competition from 
<PAGE>






          unregulated generators.   The  guidelines concluded,  among other
          things:   (i) that such  rates should be  available for customers
          who   have  "realistic   competitive  alternatives,"   (ii)  that
          utilities  should not be mandated to offer such rates, (iii) that
          there should be a sharing between stockholders and  ratepayers of
          the  lost revenues  resulting from  such  discounts, (iv)  that a
          floor  should  be  calculated   by  each  utility,  which  should
          generally be no  lower than the marginal cost of service plus one
          cent  per kilowatt hour  ($0.01/kWh), and (v)  that such flexible
          rate  contracts should not be fixed for periods longer than seven
          years.   The PSC noted  that the flexible rates  being offered by
          the  Company,  as  well  as  New  York  State  Electric  and  Gas
          Corporation and  Rochester Gas  and Electric Corporation,  should
          serve as models.

          On June 20, 1994, the PSC announced the  commencement of Phase II
          of  its proceeding,  which  will examine  issues  related to  the
          establishment  of  a "wholesale  competitive  market" to  provide
          power  that  would  be  wheeled  to  local  utilities  over   the
          interconnected transmission  line system in  the state.   The PSC
          also  asked parties  to  the proceeding,  who  include the  PSC's
          staff, independent power producers and industrial customer groups
          as well as traditional  utilities:  (i)  to explore the pros  and
          cons  of different market  structures, (ii) to  identify the most
          efficient  structure for competition among electric providers and
          (iii) to help determine "whether or not utilities as providers of
          transmission  and distribution services  should divest themselves
          of their generating assets."

          Similar rate initiatives on  competitively priced natural gas are
          being  addressed  in   a  comprehensive  generic   investigation,
          currently  being conducted by the PSC,  into issues involving the
          restructuring  of gas  utility  services to  respond to  emerging
          competition.

                                Common Stock Dividend

          On  July 28,  1994, the  Board of  Directors authorized  a common
          stock dividend of  $.28 per share,  which will be paid  on August
          31, 1994 to shareholders of record on August 8, 1994.

                                Unregulated Generators

          In  recent years, a leading  factor in the  increases in customer
          bills and the deterioration of the Company's competitive position
          has  been  the requirement  to  purchase  power from  unregulated
          generators  at prices in excess of the Company's internal cost of
          production and in volumes greater than the Company's needs.  

          While the  Company favors the presence  of unregulated generators
          in  satisfying its generating needs, the Company also believes it
          is  paying a  premium to  unregulated generators  for  energy and
          capacity  it does not currently need.  The Company estimates that
          it paid  a premium of $206 million in 1993 and expects to overpay
<PAGE>






          by $352 
<PAGE>






          million in  1994  and $421  million  in 1995.    The Company  has
          initiated a  series of  actions to  address  this situation,  but
          expects that in large part the higher costs will continue.

          In order to control the growth of excess  supply, the Company has
          taken  numerous actions to realign its supply with demand.  These
          actions  include  mothballing  and  retirement  of Company  owned
          generating  facilities  and  buy outs  of  unregulated  generator
          projects,  as  well  as   the  implementation  of  an  aggressive
          wholesale marketing effort.  Such actions have been successful in
          bringing  installed capacity  reserve margins  down to  levels in
          line with normal planning criteria.

          By the end of 1994, the Company expects virtually all unregulated
          generator  capacity  to  be  on line  and  unregulated  generator
          payments  are  thereafter projected  to  grow  at  less  than  6%
          annually during the rest of the decade.

          On August  18, 1992,  the Company filed  a petition with  the PSC
          which calls for the  implementation of "curtailment  procedures."
          Under existing FERC and PSC policy, this petition would allow the
          Company to  limit its purchases from  unregulated generators when
          demand  is low.  While the Administrative Law Judge has submitted
          recommendations  to  the  PSC,  the Company  cannot  predict  the
          outcome of this case.  Also, the Company has commenced settlement
          discussions   with   certain  unregulated   generators  regarding
          curtailments.  On April 5,  1994, after informing the PSC of  its
          progress in settlement, the Company requested the PSC to expedite
          the consideration of its petition.

          On October 23, 1992, the Company also petitioned the PSC to order
          unregulated generators  to post letters  of credit or  other firm
          security  to  protect ratepayers'  interests in  advance payments
          made in prior  years to these generators.   The PSC dismissed the
          original  petition without prejudice,  which the Company believes
          would permit the  Company to  reinitiate its request  at a  later
          date.

          As  of June 30, 1994, the Company was conducting discussions with
          24  unregulated generator projects representing approximately 661
          MW of capacity, addressing the issues contained in  its petitions
          and  the Company has settled  the issues discussed  above with 35
          projects amounting to 1,089 MW of generating capacity.

          On  February 4,  1994, the  Company notified  the owners  of nine
          projects   with  contracts  that  provide  for  front-end  loaded
          payments of  the Company's demand for adequate assurance that the
          owners will  perform all  of their future  repayment obligations,
          including the obligation to deliver electricity  in the future at
          prices  below the Company's avoided cost and the repayment of any
          advance payment balance  which remains outstanding at the  end of
          the contract.  See 
<PAGE>






          Part  II.  Item  1.   Legal  Proceedings,  for  responses to  the
          Company's notifications.

                       Financing Plans and Financial Positions

          Long-term financing  for 1994, originally expected to approximate
          $750 million is now expected to be approximately $675 million, of
          which approximately $545  million will be used  for scheduled and
          optional  refundings.   This external  financing is  projected to
          consist  of  $325  million  in  long-term  debt  (which  has been
          completed  and is  described below),  $100 million from  sales of
          common stock and $200 million of preferred stock ($150 million of
          which has  been completed and is also described below), and a $50
          million increase in short-term debt.  The original  projection of
          long-term financing was reduced during the second quarter of 1994
          because  the  Company  announced  the  sale  of  its  unregulated
          subsidiary HYDRA-CO Enterprises, Inc. (expected to close prior to
          year-end), proceeds from which  will reduce the Company's capital
          requirements  enabling the  Company to reduce  the amount  of its
          common equity financing and  delaying its plans for a  previously
          announced underwritten public offering of common stock.

          During  March 1994, $210 million of  6-7/8% series First Mortgage
          Bonds due  March 1, 2001 were issued.  Proceeds from the issuance
          were  used in connection with  the retirement of  $200 million of
          outstanding higher-rate First Mortgage  Bonds.  During July 1994,
          $115.7 million of New York State Energy  Research and Development
          Authority  Bonds,  7.20%  series  were issued  to  redeem  $75.69
          million of  11-1/4% series and $40.015 million of 11-3/8% series.
          During August 1994, the Company  issued $150 million of preferred
          stock
          9  1/2% series.  Through  July 31, 1994,  approximately 1 million
          shares  of common  stock have  been  issued through  the Dividend
          Reinvestment and Employee Plans for approximately $17 million.

          The Company is also investigating other options for continuing to
          reduce its interest and preferred dividend requirements.  Through
          the  refinancings completed to date, the Company has been able to
          reduce its embedded  cost of  debt on First  Mortgage Bonds  from
          9.25% at December 31, 1991 to 7.84% at July 31, 1994.

          The Company  believes  that traditionally  available  sources  of
          financing should be sufficient  to satisfy the Company's external
          financing needs during the  period 1994 through 1998.   At August
          1,  1994,  the  Company  could  issue  $2,161  million  aggregate
          principal amount of First Mortgage Bonds under the earnings  test
          set forth in the Company's Mortgage Trust Indenture assuming a 8%
          interest rate.  This includes approximately $1,121 million on the
          basis of retired bonds and $1,040 million supported by additional
          property currently certified and available.  A total $200 million
          of Preference Stock is currently available for sale.  The Company
          also  has authorized  unissued  Preferred  Stock totaling  $253.9
          million.    The Company  continues  to  explore and  utilize,  as
          appropriate, other methods of 
<PAGE>






          raising  funds.   The Company's Charter  restricts the  amount of
          unsecured indebtedness  which may be  incurred by the  Company to
          10% of consolidated capitalization plus $50 million.  The Company
          has not reached this restrictive limit.  

          Cash flows to meet  the Company's requirements for the  first six
          months  of  1994  and  1993  are  reported  in  the  Consolidated
          Statements of Cash Flows on Page 7.

          Ordinarily,   construction-related   short-term  borrowings   are
          refunded  with long-term securities on  a periodic   basis.  This
          approach  generally  results in  the  Company  showing a  working
          capital  deficit.     Working   capital  deficits  may   also  be
          temporarily created as  a result  of the seasonal  nature of  the
          Company's operations  as well  as timing differences  between the
          collection of customer  receivables and the  payment of fuel  and
          purchased  power  costs.   However,  the  Company has  sufficient
          borrowing capacity to fund such deficits as necessary.

                      Material Changes in Results of Operations

          Three Months Ended June  30, 1994 versus Three Months  Ended June
          30, 1993

          The following discussion presents the material changes in results
          of operations for the second quarter of 1994 in comparison to the
          same  period  in  1993.    The  Company's  quarterly  results  of
          operations reflect the seasonal nature of its business, with peak
          electric  loads in  summer and  winter periods.   Gas  sales peak
          principally  in the  winter.  The earnings  for  the three  month
          period should not  be taken as an indication of  earnings for all
          or any part of the balance of the year.

          Earnings  for the second quarter  were $60.5 million  or $.42 per
          share, as compared with $57.2 million or $.41 per share in 1993. 

          As shown in  the table below,  electric revenues increased  $45.4
          million or 5.7% from 1993.  This increase resulted primarily from
          an increase in sales  to other electric systems as  the Company's
          generation  is more available since more of its own load is being
          satisfied  by   unregulated  generator  purchases,   higher  fuel
          adjustment  clause  revenues  to  cover  increasing  payments  to
          unregulated  generators,  and  the  second  stage  rate  increase
          granted  in September  1993.   Consistent with  the terms  of the
          NERAM,  the Company  deferred  for future  recovery the  electric
          gross  margin  shortfall from  the  rate case  forecast  of $28.5
          million  and $19.5  million in  the second  quarters of  1994 and
          1993, respectively, for future recovery.  The decrease in demand-
          side management (DSM) revenues relates to a change in recovery of
          certain  costs in base rates  versus inclusion in  a separate DSM
          surcharge.  
<PAGE>






          A  report  supporting  the  achievement of  the  Company's  MERIT
          program  goals for  1993 was  submitted in  February 1994  to the
          parties to the  1991 Financial  Recovery Agreement.   On June  2,
          1994, the PSC  allowed the Company to begin recovery  of at least
          an $18.4 million MERIT award (of a maximum award of $30 million),
          to  be billed  to  customers over  a  twelve-month period.    The
          Company sought an award  of $20.5 and further adjustments  may be
          allowed as PSC  finalizes its review. The  Company had previously
          recorded  $10 million of this award in 1993 based on management's
          assessment  at  that  time  of  the  achievement  of  objectively
          measured criteria.   The shortfall  from the full  award reflects
          the increasing difficulty of achieving the targets established in
          customer service  and the introduction of  cost benchmarking with
          other utilities as a criterion.

          Sales to other electric systems                $22.9 million 
          Fuel adjustment clause revenues                 19.7
          NERAM revenues                                   9.0
          MERIT revenues                                   7.7
          Increase in base rates                           5.6  
          Miscellaneous operating revenues                (5.4) 
          Sales to ultimate consumers                     (6.3)
          DSM revenues                                    (7.8)
                                                         -----
                                                         $45.4 million
                                                         =====

          Electric   kilowatt-hour   sales  to   ultimate   consumers  were
          approximately 8.0 billion in  the second quarter of 1994,  a 0.5%
          decrease from  1993.  After  considering the effects  of weather,
          the Company estimates sales to ultimate consumers decreased 1.0%.
          Sales  for resale increased 1.323 million kilowatt-hours (151.7%)
          resulting in a net increase in total electric kilowatt-hour sales
          of 1.3 million  (14.3%).  On  July 21, 1994,  the Company set  an
          all-time   electric  summer  peak   load  sending   out  6,312,00
          kilowatts.

          Electric fuel  and purchased power costs  increased $64.8 million
          or  25.1%.   This  increase  is the  result  of  a $65.2  million
          increase  in  purchased  power  costs  (principally  payments  to
          unregulated generators)  and an increase  in fuel  costs of  $9.3
          million,  offset by a $9.7 million net decrease in costs deferred
          and  recovered  through  the  operation of  the  fuel  adjustment
          clause.   The  increase in  fuel costs  reflects greater  nuclear
          availability, coupled with increased  sales for resale during the
          second quarter of 1994.  
<PAGE>






          Gas  revenues increased  $5.0 million  or 4.0%  in 1994  from the
          comparable period in 1993 as set forth in the table below:

          Increase in base rates                        $ 2.1 million
          Miscellaneous operating revenues                1.9 
          Sales to ultimate consumers                     1.7 
          Purchased gas adjustment clause revenues         .9      
          MERIT revenues                                   .8
          Transportation of customer-owned gas             .3
          Spot market sales                              (2.7)
                                                        -----
                                                        $ 5.0 million
                                                        =====

          Due in  part to cooler weather in the second quarter of 1994, gas
          sales to ultimate  consumers were 17.6 million dekatherms, a 1.0%
          increase  from the second quarter of 1993.  After considering the
          effects  of  weather, the  Company  estimates  sales to  ultimate
          consumers decreased 0.9%.   Transportation of customer-owned  gas
          increased  4.5 million  dekatherms  (29.7%).   This increase  was
          caused by dual fuel customers who switched from alternative fuels
          based on market  price and  availability.   These increases  were
          offset  by a  decrease in  spot market  sales (sales  for resale)
          which are generally from  the higher priced gas available  to the
          Company and therefore yield  margins that are substantially lower
          than  traditional sales  to  ultimate consumers.    In 1994,  the
          Company  retains only  15% of  the profit  margin on  spot market
          sales, compared to 100% in 1993.  The other 85% is passed back to
          ratepayers.  Also due to the colder weather, less spot market gas
          was available to purchase and resell economically.  

          As  a result of a  964 thousand increase  in dekatherms purchased
          and  withdrawn from storage for ultimate consumer sales offset by
          a 1.1 million  decrease in dekatherms  purchased for spot  market
          sales,   coupled with  a $1.07  million increase in  the cost  of
          dekatherms purchased and a $2.2 million increase in purchased gas
          costs and  certain other  items recognized and  recovered through
          the  purchased  gas  adjustment clause,  the  total  cost  of gas
          included  in expense increased 1.2%  in 1994.   The Company's net
          cost per dekatherm sold, as charged to expense and excluding spot
          market purchases, decreased from $5.05 in 1993 to $4.93 in 1994.
<PAGE>






                 <TABLE>
                 <CAPTION>
                                                                                  Three Months Ended June 30,
                                                                                         (In Millions)


                                                                                                    Increase             %
                                                                   1994             1993           (Decrease)          Change


                  <S>                                           <C>               <C>              <C>                 <C>
                  Other operation expense                       $ 174.0           $ 195.7          $ (21.7)            (11.1)
                  Maintenance                                      46.5              52.0             (5.5)            (10.6)

                  Depreciation and amortization                    76.9              68.6              8.3              12.1
                  Federal and foreign income taxes, net            42.9              38.1              4.8              12.6

                  Other taxes                                     119.1             115.4              3.7               3.2

                  Other items (net)                                 3.4              (2.3)             5.7             247.8
                  Interest charges                                 71.4              73.9             (2.5)             (3.4)
                 </TABLE>

          Other operation expense decreased  primarily due to decreased DSM
          program  expenses  and  the  decrease in  amortization  of  other
          regulatory deferrals, which expired in 1993.

          Maintenance  expense decreased principally  due to  lower nuclear
          costs associated with the Nine Mile Point Nuclear Station Unit
          No. 1 (Unit 1) refueling outage in the second quarter of 1993.

          Depreciation and  amortization increased due to  the additions to
          plant in service during 1993.

          Federal  income taxes (net) increased as  a result of an increase
          in  pre-tax  income.   One  of  the  provisions  of  the  Revenue
          Reconciliation Act of 1993 raised the federal corporate statutory
          tax rate from 34% to 35%, retroactive to January 1, 1993.

          Other taxes increased primarily because of higher real estate and
          payroll taxes.

          Interest  charges  decreased  from  1993, primarily  due  to  the
          refunding of debt to obtain lower interest rates.

          Material Changes in Results of Operations

          Six Months Ended June 30, 1994 versus Six Months Ended
          June 30, 1993

          The following discussion presents the material changes in results
          of operations for  the first six months of 1994  in comparison to
          the  same period  in 1993.   The  Company's quarterly  results of
<PAGE>






          operations reflect the seasonal nature of its business, with peak
          electric  loads in  summer and  winter periods.   Gas  sales peak
          principally in the winter. The earnings for the six month periods
          should  not be taken as an indication  of earnings for all or any
          part of the balance of the year.
<PAGE>






          Earnings for the first six months of 1994 were $191.9 million  or
          $1.34 per share,  as compared  with $175.9 million  or $1.27  per
          share in 1993.

          As  shown in the table below,  electric revenues increased $102.5
          million  or 6.1% from 1993.  This increase results primarily from
          the increase in sales to other electric systems, the second stage
          rate  increase granted  in September  1993 (an  increase in  base
          rates of $30.2 million and a decrease in the base cost of fuel of
          $.5  million for  the  six-month period),  and higher  recoveries
          through the  operation of  the fuel adjustment  clause mechanism.
          Sales to  ultimate customers  increased as  compared to  1993 but
          this  level of sales was substantially below the forecast used in
          establishing  rates.   In accordance with the NERAM,  the Company
          deferred for future recovery  the resulting electric gross margin
          shortfall  of $39.2 million  in the first  six months  of 1994 as
          compared  with $40.2 million in  1993.  Revenues  of $8.4 million
          ($7.7 electric and $.7 gas) were recorded in the six months ended
          June 30, 1994, in accordance with the preliminary MERIT allowance
          for 1993.  $18.4  million was authorized, of which  $10.0 million
          had been recorded at December 31, 1993.

          Sales to other electric systems                $ 44.5 million
          Fuel adjustment clause revenues                  37.4
          Increase in base rates                           29.7 
          Sales to ultimate consumers                      17.1   
          MERIT revenues                                    7.7
          NERAM revenues                                   (1.0)
          Miscellaneous operating revenues                 (9.9)
          DSM revenues                                    (23.0)
                                                         ------
                                                         $102.5 million
                                                         ======

          Electric   kilowatt-hour  sales   to   ultimate  consumers   were
          approximately  17.4 billion in  1994, a 1.4%  increase from 1993.
          After considering  the effects of weather,  the Company estimates
          sales  to  ultimate consumers  decreased  slightly  (0.3%).   The
          prolonged lack of  employment opportunities in the  State has led
          to an emigration of  the labor force.  New  York State Department
          of  Labor data  indicates that  this exodus  was large  enough to
          cause a decline in the State's  population.  During the first six
          months of 1994, industrial  sales have decreased as shown  in the
          table  below because  of the  effects of  self-generation coupled
          with  the economic  factors  previously  discussed.   Industrial-
          Special sales  are New York State Power  Authority allocations of
          low-cost  power to  specified  customers.   See  detail in  table
          below.   Sales  for resale  increased 2.2  million kilowatt-hours
          (124.7%) resulting in a net increase  in total electric kilowatt-
          hour  sales of 2.5 million  (13.0%).  Sales  for resale increased
          due  to  the availability  of Company  generation  for sale  as a
          result  of an  increase  in required  purchases from  unregulated
          generators.  As established in rates, 
<PAGE>






          the Company retains  40% of  the gross margin  variance from  the
          forecast of sales for  resale, with the remainder passed  back to
          ratepayers.  Changes  in electric revenues and  sales by customer
          group are detailed in the table below:

          <TABLE>
          <CAPTION>

                                         Revenues (Thousands)                   Sales (GwHrs)       
                                                                                        %                                 %
                                                                
                                                               1994        1993      Change       1994       1993      Change
                 <S>                                          <C>        <C>            <C>       <C>        <C>        <C>
                 Residential                                 $  662,225  $  617,336     7.3       5,683      5,616       1.2
                 Commercial                                     641,065     613,352     4.5       6,055      6,034       0.3
                 Industrial                                     288,104     279,319     3.1       3,653      3,522       3.7 
                 Industrial - Special                            24,524      20,912    17.3       1,955      1,932       1.2 
                 Municipal                                       24,875      25,042    (0.7)        104        107      (2.8)
                 Total to Ultimate Consumers                  1,640,793   1,555,961     5.4      17,450     17,211       1.4
                 Other Electric Systems                          94,061      49,513    90.0       4,029      1,793     124.7
                 Miscellaneous                                   45,719      72,595   (37.0)        -          -         -   
                   Total                                     $1,780,573  $1,678,069     6.1      21,479     19,004      13.0

                 </TABLE>

          Electric fuel and purchased  power costs increased $131.7 million
          or 24.9%.  This  increase is  the result  of  a $148.1  million
          increase  in  purchased  power  costs  (principally  payments  to
          unregulated generators),  offset by a $11.6  million net decrease
          in costs deferred and recovered through the operation of the fuel
          adjustment  clause and  by a    decrease in  fuel  costs of  $4.8
          million.   The decrease in  fuel costs reflects  a combination of
          greater  unregulated generator  purchases and  nuclear generation
          which  reduced the need to operate fossil plants during the first
          six months of 1994.  <PAGE>
 





                 <TABLE>
                 <CAPTION>
                                                 Six Months Ended June 30,     
                                              

                                                                                                              1994 Fuel &
                                                                                       % Change from        Purchased Power 
                                                  1994                1993               prior year            KwHr. Cost  

                                                      
                  FUEL FOR ELECTRIC GENERATION:
                       (IN MILLIONS OF DOLLARS)

                                             GwHrs.    Cost       GwHrs.     Cost      GwHrs.      Cost       Cents/KwHr
                                             ------   ------      ------    ------     ------     ------      ----------
                  <S>                         <C>     <C>          <C>      <C>         <C>        <C>           <C>

                  Coal                        3,387   $ 55.1       3,550    $ 54.4       (4.6)       1.3         1.63
                                                                                                                 cents
                  Oil                         1,031     33.0       1,185      38.9      (13.0)     (15.2)        3.20

                  Natural Gas                    85      2.7         306       6.7      (72.2)     (59.7)        3.18
                  Nuclear                     4,220     25.3       3,565      20.9       18.4       21.1          .60

                  Hydro                       1,906      -         2,046       -         (6.8)       -            -
                                             ------   ------       -----    ------      -----      -----         ----
                                                        

                                             10,629    116.1      10,652     120.9       (0.2)      (4.0)        1.09
                                             ------   ------      ------    ------      -----      -----         ----
                  ELECTRICITY PURCHASED:     

                  Unregulated Generators      7,344    478.2       5,481     350.8       34.0       36.3         6.51
                  Other                       5,266     74.3       4,273      53.6       23.2       38.6         1.41
                                             ------   ------      ------    ------      -----      -----         ----

                                             12,610    552.5       9,754     404.4       29.3       36.6         4.38
                                             ------   ------      ------    ------      -----      -----         ----
                                             23,239    668.6      20,406     525.3       13.9       27.3         2.88
                                             ------   ------      ------    ------      -----      -----         ----

                  Fuel adjustment clause        -       (8.6)        -         3.0        -       (386.7)         -
                  Losses/Company use          1,760      -         1,402       -         25.5        -            -      
                                             ------   ------      ------    ------      -----      -----         ----
                                                                                                                

                                             21,479   $660.0      19,004    $528.3       13.0       24.9         3.07
                                             ======   ======      ======    ======      =====      =====         cents   
                                                                                                                 ====
                                                                                                                
                 </TABLE>

          Gas  revenues increased $47.5 million  or 12.3% in  1994 from the
<PAGE>






          comparable period in 1993 as set forth in the table below:

          Sales to ultimate consumers and other sales     $ 38.5  million  

          Purchased gas adjustment clause revenues          11.6      
          Increase in base rates                             5.4
          Miscellaneous operating revenues                   5.0    
          MERIT revenues                                     0.7
          Transportation of customer-owned gas              (1.1)      
          Spot market sales                                (12.6) 
                                                          ------
                                                          $ 47.5 million
                                                          ======
<PAGE>






          Due in  part to cooler weather  in the first six  months of 1994,
          gas sales,  excluding transportation of customer  owned gas, were
          62.6  million dekatherms,  a  9.8% increase  from  the first  six
          months  of 1993.  After  considering the effects  of weather, the
          Company  estimates  sales to  ultimate consumers  increased 4.4%.
          Spot market  sales (sales  for resale) are  generally the  higher
          priced  gas available to the  Company and therefore yield margins
          that are  substantially lower than traditional  sales to ultimate
          consumers.    Dekatherms  transported  increased  by  7.6 million
          (22.2%).  Changes in gas revenues and dekatherm sales by customer
          group are detailed in the table below:

          <TABLE>
          <CAPTION>
                                         Revenues (Thousands)         Sales (Thousands of Dekatherms)
                                                                                     %                                 %
                                                              1994       1993     Change        1994      1993       Change
                 <S>                                       <C>          <C>         <C>        <C>        <C>        <C>
                 Residential                                $287,588    249,669    15.2        42,230     38,968       8.4
                 Commercial                                 114,234      96,404    18.5        18,303     16,141      13.4
                 Industrial                                   9,484       8,301    14.3         1,873      1,668      12.3  
                 Total to Ultimate Consumers                411,306     354,374    16.1        62,406     56,777       9.9
                 Other Gas Systems                              763         625    22.1           159        188     (15.4)
                 Transportation of Customer-
                 Owned Gas                                   18,677      19,804    (5.7)       42,092     34,445      22.2     

                 Spot Market Sales                            3,989      16,660   (76.1)        1,349      7,398     (81.8)
                 Miscellaneous                                  (50)     (4,248)  (98.8)         -           -         -    
                   Total                                    $434,685   $387,215    12.3       106,006     98,808       7.3 
                 </TABLE>
          As a result of a 6.4 million increase in dekatherms purchased for
          ultimate  consumer sales  offset  by a  6.0  million decrease  in
          dekatherms  purchased for  spot market  sales and  withdrawn from
          storage, coupled with  a $27.0  million increase in  the cost  of
          dekatherms purchased, and  a $5.9 million  increase in  purchased
          gas costs  and  certain  other  items  recognized  and  recovered
          through the purchased  gas adjustment clause,  the total cost  of
          gas  included in expense increased  9.5% in 1994.   The Company's
          net  cost per dekatherm  sold, as  charged to  expense, excluding
          spot market purchases, increased  from $3.85 in 1993 to  $3.99 in
          1994.

          <TABLE>
          <CAPTION>

                                                 Six Months Ended June 30,
                                                                                         (In Millions)
                                                                                                     Increase             %
                                                                   1994              1993           (Decrease)          Change

                  <S>                                           <C>               <C>               <C>                <C>
                  Other operation expense                       $ 346.7           $390.5            $ (43.8)           (11.2)

                  Maintenance                                      94.0            102.3               (8.3)            (8.1)
<PAGE>






                  Depreciation and amortization                   152.3            136.3               16.0             11.7

                  Federal and foreign income taxes, net           128.8            115.9               12.9             11.1
                  Other taxes                                     254.9            243.9               11.0              4.5
                  Other items (net)                                 6.4              2.2                4.2            190.9

                  Interest charges                                144.0            147.1               (3.1)            (2.1)
                 </TABLE>
<PAGE>






          Other operation  expense decreased primarily due  to decreases in
          nuclear  costs associated with the Unit 1 refueling outage in the
          first-half  of  1993,  decreased  DSM program  expenses  and  the
          decrease in  amortization of  other  regulatory deferrals,  which
          expired in 1993.  

          Maintenance  expense decreased principally  due to  lower nuclear
          expenses because of the Unit 1 refueling outage in the first half
          of 1993.

          Depreciation and amortization increased due to additions to plant
          in service during 1993.

          Federal income taxes (net)  increased as a result of  an increase
          in pre-tax income. 

          Other taxes increased primarily because of higher real estate and
          payroll taxes.

          Interest charges decreased primarily due to the refunding of debt
          to obtain lower interest rates.
<PAGE>







              NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES


                                       PART II

          Item 1.  Legal Proceedings.

          1.   In November 1993, the New York Court  of Appeals unanimously
               affirmed  a   Supreme  Court,   Appellate  division   (Third
               Department) decision  invalidating,  in  part,  a  New  York
               State   Department   of  Environmental   Conservation  (DEC)
               Declaratory Ruling  that provided  the DEC  could perform  a
               full environmental  review  and condition  the operation  of
               hydroelectric projects  under the provisions of  Clean Water
               Act  Section   401   Water   Quality   Certifications   (401
               Certifications).    The  Appellate division  held  that  the
               Federal Power Act precluded the DEC from  performing a broad
               environmental review  of federally  licensed hydro  projects
               under the 401 Certification process.

               The decision limits the DEC's  ability to regulate federally
               licensed  hydroelectric  projects  under  the  guise  of 401
               Certifications.  The  Court found that the DEC's  attempt to
               enlarge its scope  of review  under the Clean  Water Act  to
               include certain  aspects of N.Y.  Environmental Conservation
               Law (Article 15) was "unfounded."

               On May 31, 1994, the U.S. Supreme  Court ruled in "PUD No. 1
               of  Jefferson  County  and  City  of  Tacoma  v.  Washington
               Department of  Ecology" that the  Clean Water  Act permitted
               state environmental authorities to  condition hydro licenses
               on compliance with  specific state  water quality  criteria.
               On  June  6, 1994,  the  U.S.  Supreme  Court  denied  DEC's
               petition for  appeal of the  N.Y. Court of  Appeals November
               1993  decision,  leaving  intact  that  ruling  and  further
               suggesting that  DEC must  confine its  review to  specified
               water quality  criteria.  Nevertheless,  as a result  of the
               Tacoma case, the  DEC may  take action to  revise its  water
               quality regulations  in an effort to expand the scope of its
               review under the guise of 401 certifications.

          2.   On  February 4,  1994, the  Company notified  the  owners of
               nine  projects with  contracts  that provide  for  front-end
               loaded  payments  of  the   Company's  demand  for  adequate
               assurance that  the owners will perform all  of their future
               repayment obligations,  including the obligation  to deliver
               electricity  in the  future at  prices  below the  Company's
               avoided cost and the repayment of  any advance payment which
               remains  outstanding  at  the  end  of  the  contract.   The
               projects at issue  total 426  MW.  The  Company's demand  is
               based on  its assessment of the amount of advance payment to
               be accumulated under the terms 
<PAGE>






               of  the   contracts,  future   avoided  costs,   and  future
               operating costs of the projects.   As of July 31,  1994, the
               Company  has  received  the  following  responses  to  these
               notifications:  

               On  March  4, 1994,  Encogen  Four  Partners,  L.P. filed  a
               complaint in  the U.S. District Court  (Southern District of
               New York) alleging  breach of contract and  prima facie tort
               by  the  Company.   Encogen  seeks  compensatory damages  of
               approximately $1 million  and unspecified punitive  damages.
               In addition,  Encogen seeks a declaratory  judgment that the
               Company is not entitled  to assurances of future performance
               from  Encogen.   On  April 4,  1994,  the Company  filed its
               answer and counterclaim for declaratory judgment relating to
               the  Company's  exercise of  its  right  to demand  adequate
               assurance, Encogen has amended its complaint, rescinded  its
               prima facie tort claim,  and filed a motion for  judgment on
               the pleadings, which is scheduled for December 2, 1994;

               On  March 4,  1994,  Sterling Power  Partners, L.P.,  Seneca
               Power  Partners, L.P.,  Power  City Partners,  L.P. and  AG-
               Energy, L.P. filed  a complaint  in New  York State  Supreme
               Court, New York County  seeking a declaratory judgment that:
               (a)  the Company  does not  have any  legal right  to demand
               assurances  of plaintiffs'  future performance; (b)  even if
               such  a  right   existed,  the   Company  lacks   reasonable
               insecurity  as to  plaintiffs' future  performance;  (c) the
               specific  forms  of assurances  sought  by  the Company  are
               unreasonable; and (d) if the Company is entitled to any form
               of assurances, plaintiffs have provided adequate assurances.
               On  April  4,  1994,  the  Company   filed  its  answer  and
               counterclaim  for  declaratory   judgment  relating  to  the
               Company's  exercise  of   its  right   to  demand   adequate
               assurance.  Discovery is ongoing; and

               On  March  7,  1994,  NorCon Power  Partners,  L.P.  filed a
               complaint in  the District  Court (Southern District  of New
               York)  seeking a  temporary  restraining  order against  the
               Company to prevent the Company from taking any action on its
               February 4 letter.  On March 14, 1994, the Court entered the
               interim  relief sought  by NorCon.   On  April 4,  1994, the
               Company  filed its answer  and counterclaim  for declaratory
               judgment relating to  the Company's exercise of its right to
               demand adequate assurance.  Discovery is ongoing.

               The Company  cannot predict the outcome of  these actions or
               the   response   otherwise   to   its   February   4,   1994
               notifications,  but will  continue  to  press  for  adequate
               assurance that the owners of these projects will honor their
               repayment obligations.
<PAGE>






          Item 5.  Other Events.

          1.   California Open Competition Plan

               On  April  20,   1994,  the   California  Public   Utilities
               Commission  (the CPUC)  announced  a  new  electric  utility
               regulation plan which is intended to create open competition
               among power suppliers in  the California electric markets by
               2002.  The  plan, which is to be implemented  by final rules
               to  be  adopted  in   August  1994,  provides  that  utility
               customers who  currently receive  more than 50  kilovolts at
               the transmission level may choose their power supplier after
               January 1, 1996 and that the same choice will be provided to
               all other  classes of customers  on a  phased-in basis  from
               1997  through 2002.   Although  the  announced goals  of the
               CPUC's  plan are  to lower  energy costs,  reduce regulatory
               oversight  and  encourage  competition, the  CPUC  has  also
               stated  that the  plan will  not saddle  remaining customers
               with  the burden  of  stranded investment  costs from  their
               traditional  utilities but  will permit  those  utilities to
               recover all  of their prudently  incurred costs.   The exact
               mechanisms  through which  these goals  can be  accomplished
               have not been set forth and the CPUC has indicated that  the
               portion of its  plan calling for unbundling of  retail rates
               and   assigning  of  different  costs  to  various  services
               involves a "gray area"  relating to whether the CPUC  or the
               FERC has jurisdiction over such matters.

               Because  California is  recognized  as a  leader in  utility
               regulatory matters,  and given  that this plan  to implement
               further  deregulation and  competition  is  consistent  with
               predictions from  a wide variety  of opinion leaders  in the
               industry,  these  initiatives could  accelerate the  pace of
               change from  single source provision of  electric service to
               full competition  in the Company's service  territory.  This
               in turn would also accelerate the necessity to determine how
               and to what extent cost recovery will be accomplished  among
               the Company's  various classes  of customers.   However, the
               Company is not able to predict at this time what means would
               be adopted by  regulators, the  time period  in which  these
               issues will be addressed or resolved, or the effects thereof
               on   the  Company's  financial   condition  or   results  of
               operations.

          2.   Sithe/Alcan 

               In  April 1994, the PSC ruled that,  in the event that Sithe
               Independence Power Partners Inc. (Sithe)  ultimately obtains
               authority  to sell  electric power  at retail,  those retail
               sales  will be subject to  a lower level  of regulation than
               the PSC presently imposes on the Company.  Sithe, which will
               sell  electricity to Con Ed  and the Company  on a wholesale
               basis from  its  1,040  megawatt  natural  gas  cogeneration
               plant, will provide steam  to Alcan Rolled Products (Alcan).
<PAGE>






               Sithe also 
<PAGE>






               proposes  to sell a portion  of its electricity  output on a
               retail basis to Alcan, currently a customer of the Company.

               The PSC has previously ruled that,  under the Public Service
               Law, Sithe must obtain  a PSC certificate before it  may use
               its electricity  generating facilities  to serve any  retail
               customers.   Although Sithe continues to  contend that these
               retail sales are not subject to regulation by the PSC, Sithe
               has  filed  an application  for  authority  to provide  such
               services subject to PSC regulation.

               In briefs filed  with the PSC on July  26, 1994, the Company
               stated  that retail  sales  by  Sithe's  Independence  Plant
               should be  denied because such transactions  would result in
               higher electricity bills for  the Company's other customers,
               would not further economic  efficiency and would not provide
               economic development benefits.

               The Company  maintains that  if the PSC  nevertheless grants
               the certificate, the PSC  must require that Sithe compensate
               the  Company for  any  lost revenue  so  that the  Company's
               remaining  customers are not harmed.  In its briefs, the PSC
               Staff  has taken no position on whether the PSC should grant
               a certificate  but has maintained that if the PSC does so it
               should  require Sithe  to  compensate the  Company for  some
               portion  of the  lost revenues  the Company  otherwise would
               have  received from Alcan.   The Company  cannot predict the
               outcome of  this proceeding, but will continue  to press its
               position.

          3.   Sale of Subsidiary

               On May 17, 1994, the Company announced that it  is seeking a
               buyer for its wholly-owned subsidiary, HYDRA-CO Enterprises,
               Inc.  (HYDRA-Co).  HYDRA-Co,  an unregulated generator which
               develops,  owns  and  operates  electric   generating  power
               plants, has equity ownership in 25 projects with a  capacity
               of  about 820 MW in operation or under construction in eight
               states, Canada  and Jamaica.  The  existing projects include
               14  hydroelectric facilities, five cogeneration plants, four
               biomass plants  and two Windpower  facilities.  At  June 30,
               1994, the Company's investment in HYDRA-CO was approximately
               $130  million.  The Company's goal is to consummate the sale
               by the end of 1994.

          4.   Nuclear Fuel Storage Initiative

               In  April 1994,  the  Company joined  a  spent nuclear  fuel
               storage initiative with the Mescalero Apache Tribal Council,
               32 other  utilities and two nuclear  industry contractors on
               Mescalero tribal lands.   Each of the utility  companies has
               been guaranteed  an opportunity to become  an equity partner
               with the Mescalero Apache  Tribe in their efforts to  site a
               private 
<PAGE>






               spent nuclear fuel storage facility on the tribal lands.

               The  first  phase  was   to  determine  detailed  costs  and
               schedules for the project.   Estimates are now  complete and
               partners can decide whether or not to continue to phase two,
               in  which a business entity with the Mescalero's as majority
               partner would be  established.  The  Company has decided  to
               continue to phase two.

               The next step would be Tribal and the NRC licensing process.
               It is  estimated that approximately three to four years will
               be required to obtain a license to store used fuel and  cost
               in the range of $8 to $10 million.  During the NRC licensing
               process, an environmental impact statement will be developed
               in conjunction with extensive public hearings.

               The Mescalero Tribe has been involved in studying spent fuel
               storage  technologies  and  safety  for  approximately three
               years  through the  voluntary Monitored  Retrievable Storage
               (MRS) program authorized by Congress.

          5.   Decommissioning Costs

               The staff  of the  Securities and Exchange  Commission (SEC)
               has questioned certain  of the current  accounting practices
               of the electric utility industry, regarding the recognition,
               measurement and classification of decommissioning  costs for
               nuclear  generating stations in  the financial statements of
               electric utilities.  In response to these questions, in June
               1994  the Financial  Accounting  Standards Board  agreed  to
               review   the   accounting  for   removal   costs,  including
               decommissioning.   See  Item  8.   Financial Statements  and
               Supplementary  Data  -  Note  1  of  Notes  to  Consolidated
               Financial  Statements in  the  Company's  Form  10-K  Annual
               Report to the  SEC for  the fiscal year  ended December  31,
               1993.

          6.   Institute of Nuclear Power Operations Evaluation

               During  the  first half  of 1994,  the Institute  of Nuclear
               Power  Operations (INPO),  an  industry sponsored  oversight
               group,  performed  a  site  evaluation of  Nine  Mile  Point
               Nuclear Station (Units 1 and 2).

               The Company has received observations from INPO as to INPO's
               site   performance   evaluations.     INPO   grades  nuclear
               performance from 1 (highest)  to 5 (lowest).  The  INPO team
               upgraded the  Company to Category  2 (from the  previous 3),
               which is representative of overall exemplary performance, as
               defined by INPO.
<PAGE>






          7.   Unit 1 Economic Study

               The next update of the Company's economic analysis of Unit 1
               is scheduled to be  filed with the PSC by  mid-October 1994.
               While nuclear operating performance has continued to improve
               and  costs  have  been significantly  reduced,  the existing
               substantial surplus  of power  in the Northeast  and Canada,
               combined  with a  sluggish economy,  continue to  put upward
               pressure on  the level of operating  efficiency and downward
               pressure  on the  level  of costs  required to  economically
               justify  the  continued operation  of  any given  generating
               station,  including Unit 1.  In addition, costs to take Unit
               1  out of service have decreased as compared to the previous
               study,  as  a  result  of  utilizing  information  from  the
               experience  of other  nuclear power  plants which  have been
               shut down.

               On July 28, 1994, the Company's Board  of Directors approved
               the  filing  of a  report which  would  call for  the Unit's
               continued operation for the  foreseeable future.  The report
               is in the course of preparation for filing.  Since the study
               was the second of the two required under the 1989 agreement,
               no further economic studies  are currently required for this
               Unit,  although the  Company will  continue  as a  matter of
               course to examine the  economic and strategic issues related
               to operation of all its generating units.

               The  Company is  unable to predict  what reaction  may ensue
               from  its regulators  and other  parties in  connection with
               this  study.   The study  is expected  to indicate  that the
               necessary  target  capacity factor  to  economically justify
               continued operation  of Unit  1 would be  approximately 75%.
               The  study necessarily  relies  on a  number of  significant
               assumptions  which are  subject  to  uncertainty  and  could
               produce a wide range of outcomes.  These assumptions include
               the Unit's capacity factor,  levels of operating and capital
               costs,  anticipated  demand  for   electricity,  anticipated
               supply of electricity including unregulated generator power,
               implementation and  compliance costs  of the 1990  Clear Air
               Act and other  federal and state environmental  initiatives,
               and fuel availability and prices, especially with respect to
               natural gas.   The Company's operating experience at  Unit 1
               has  improved substantially  since the  prior study  and the
               Unit's capacity factor during its latest fuel cycle has been
               in  excess of the  75% level.   In addition to  the improved
               performance  of  Unit 1,  factors  such  as fuel  diversity,
               reliability and the  relative economics of other  generating
               units in  the New York Power Pool (of which the Company is a
               member and which dispatches  generating units on a statewide
               basis  for the Company, the New York Power Authority and the
               six  other investor-owned  electric  utilities in  New  York
               State)  also had an impact  on the decision  with respect to
               Unit 1.
<PAGE>






          8.   Construction and Financing Program

               The  following table sets forth certain data, as of July 31,
               1994, concerning the Company's estimated sources and uses of
               capital for 1994:

                                                            1994
                                                       (In Thousands)
               Uses of Capital:
                    Construction                         $  461,000 
                    Nuclear Fuel                             33,000 
                    Allowance for Funds Used
                    During Construction (AFC)                16,000 
                    Total                                   510,000 

                    Retirements of Securities, Sinking
                      Fund Obligations and Other
                      Requirements                          570,000
                    Total                                $1,080,000 

               Sources of Capital:
                    Long-Term Financing                  $  625,000
                    Changes in Other Credit
                      Facilities                             50,000
                    Internal Sources, including
                      sale of subsidiary                    405,000
                    Total                                $1,080,000

               The amounts  indicated in the above table for "Nuclear Fuel"
               include   estimated   costs   of  acquisition,   conversion,
               enrichment and fabrication, but exclude financing costs.

               Consistent with the Company's approach to its 1994 financing
               plan,  external financing  plans for  1995 through  1998 are
               subject to revision as underlying assumptions are changed to
               reflect new  methodologies  and developments;  however,  the
               Company  currently anticipates that long-term financing over
               this  period will  decrease to  approximately $180  million.
               These  amounts, taken together with the above-listed amounts
               of external  financing for 1994, are  currently estimated to
               be lower  than those  previously announced by  approximately
               $415  million.   Substantially  all financing  for the  1995
               through 1998 period is expected to be used for refunding, as
               cash provided by operations is generally expected to provide
               sufficient funds for the Company's  anticipated construction
               program.  The aggregate level of financing during this  four
               year period  will reflect,  among other things,  the nature,
               timeliness and adequacy of rate relief and  uncertain energy
               demand  due to economic  conditions and capital expenditures
               relating to  distribution and transmission  load reliability
               projects, as well as  expansion of the gas business.   Costs
               associated with compliance with federal and state 
<PAGE>






               environmental quality standards, including the Clean Air Act
               Amendments  of 1990 (the Clean Air Act), the effects of rate
               regulation and various regulatory  initiatives, the level of
               internally   generated  funds  and  dividend  payments,  the
               availability  and cost  of  capital and  the ability  of the
               Company to  meet its  interest and preferred  stock dividend
               coverage  requirements,  to satisfy  legal  requirements and
               restrictions  in governing  instruments and  to maintain  an
               adequate credit rating will also impact the  amount and type
               of future external financing.

               The Company presently  anticipates that  funds required  for
               its construction  program, acquisition of nuclear fuel, AFC,
               other  capitalized costs and  retirements of  securities for
               the years 1995 through 1998 will be as set forth below.  The
               Company is  currently reviewing  its budget for  these items
               with  a  view  to  reducing  costs  where  practicable  and,
               accordingly,  such  figures  may  be subject  to  upward  or
               downward revision.

                                    1995       1996       1997       1998  
                                               (In Thousands)

               Construction       $342,000   $342,000   $343,000   $343,000
               Nuclear Fuel         13,000     56,000      1,000     62,000
               AFC                   8,000      7,000      7,000      8,000
               Retirements of
                Securities, Sinking
                Fund Obligations
                and Other
                Requirements      $ 79,000   $ 69,000   $ 50,000   $ 70,000

               The provisions of the Clean Air Act are expected  to have an
               impact on the Company's  fossil generation plants during the
               period through  2000 and  beyond.   The Company  is studying
               options for compliance with  the various provisions of Phase
               I of the Clean  Air Act, which becomes effective  January 1,
               1995  and  continues  through  1999,  including  a  possible
               strategy that  focuses on fuel switching  at its facilities.
               The potential for  changing the coal  burned at the  Dunkirk
               Steam Station  to a lower  sulfur content  is under  review.
               The Company has included in the construction budget the cost
               of converting either  Oswego Unit 5  or Unit  6 from oil  to
               co-firing with  natural gas and  oil (including construction
               of a natural gas  pipeline to the facility) and  placing the
               other Oswego unit in long-term cold standby with an expected
               return  to  service at  the end  of  the century.    To meet
               compliance  requirements, the  Company must  also  lower its
               nitrous  oxide emissions  and plans  to install  low nitrous
               oxide  burners at  the Huntley  and Dunkirk  Steam Stations.
               For   Phase  I   compliance,   the  Company   has   included
               approximately $46  million in its construction  forecast for
               1994 through 1997.  Phase II of the Clean Air Act, effective
               January 1, 2000, will require further 
<PAGE>






               reductions  in sulfur  dioxide emissions.   The  Company has
               conducted  studies  indicating  that  the  burning  of lower
               sulfur  fuels at all  of its coal  and oil fired  units is a
               possible compliance  method, but decisions on  Phase II have
               not yet been made.  The Company's preliminary  assessment of
               Phase  II  sulfur  dioxide   and  nitrogen  oxide   emission
               compliance costs is that additional capital  expenditures on
               the order  of $124 million  (1994 dollars) will  be required
               and incremental annual fuel  costs and operating expenses of
               $21 million will be  incurred.  However, there are  a number
               of  uncertainties that  make it  difficult to  project these
               costs at this time.  The Company is continuing to study  its
               options, taking  into consideration  the impact of  emerging
               environmental laws  and regulations at both  the Federal and
               State  levels  and  the   effect  of  unregulated  generator
               purchases  and  demand-side management  initiatives  on load
               forecasts,  as well  as continuing  to examine  the emerging
               market for trading emission allowances.

               The Company  believes that compliance with  the new emission
               restrictions  can  be  achieved  with   currently  available
               control technology and fuel switching alternatives; however,
               until specific  regulations implementing the  Clean Air  Act
               are issued,  the Company  can provide no  assurance in  this
               regard.   The Company  believes that  all capital costs,  as
               well as incremental operating and maintenance costs and fuel
               costs, will be recoverable from its ratepayers.

               The Company's  cost of financing and access to markets could
               be negatively impacted  by events outside its  control.  The
               Company's  securities ratings  could be  negatively impacted
               by, among  other  things,  the  growth in  its  reliance  on
               unregulated  generator purchase power  requirements.  Rating
               agencies have expressed concern  about the impact on Company
               financial  indicators and  risk  that unregulated  generator
               financial leveraging may have.

               Certain of  the Company's  bank credit agreements  contain a
               representation  as to  earnings coverage  and, in  the event
               such representation ceases  to be  true, the  banks are  not
               obligated  to   make  loans   to  the  Company   under  such
               agreements.   If the Company were unable to utilize its bank
               credit arrangements to meet working capital requirements, it
               would   be  forced   to   issue  higher   cost,  longer-term
               securities, which in turn would put further  pressure on its
               credit ratings.
<PAGE>






               Ordinarily, construction related  short-term borrowings  are
               refunded with  long-term securities on  a continuing  basis.
               Bank credit  arrangements, which, at June  30, 1994 totalled
               $445  million (including  $260 million of  commitments under
               revolving  credit   agreements,  $80  million   in  one-year
               commitments under credit agreements,  $5 million in lines of
               credit  and  a  $100  million  bankers  acceptance  facility
               agreement), are  used by the Company  to enhance flexibility
               as to the type and timing of its long-term security sales.

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

          (a)   Exhibits:

                Exhibit 11  -  Computation of the Average Number  of Shares
                of Common Stock  Outstanding for the  Three and Six  Months
                Ended June 30, 1994 and 1993.

                Exhibit 12   - Statement Showing  Computations of Ratio  of
                Earnings  to  Fixed Charges,  Ratio  of  Earnings to  Fixed
                Charges without AFC and Ratio  of Earnings to Fixed Charges
                and Preferred  Stock Dividends for the  Twelve Months Ended
                June 30, 1994.

                Exhibit 15  - Accountants' Acknowledgement Letter.

          (b)   Report on Form 8-K:

                Form 8-K Reporting Date - August 8, 1994.

                Items reported - Item 5. Other Events.
                Registrant filed information  concerning the filing  of the
                form of the underwriting agreement dated August 1, 1994.
<PAGE>









              NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES


                                      SIGNATURES


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


                                           NIAGARA MOHAWK POWER CORPORATION
                                                               (Registrant)



          Date:  August 12, 1994         By                               
                                             Steven W. Tasker
                                             Vice President-Controller  and
                                             Principal Accounting  Officer,
                                             in his respective capacities 
                                             as such
<PAGE>

  <TABLE>
  EXHIBIT 11

  NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
  ---------------------------------------------------------
  Computation of the Average Number of Shares of Common Stock Outstanding
  For the Three and Six Months Ended June 30, 1994 and 1993
  <CAPTION>                                                                    (4)
                                                                               Average Number of
                                                                               Shares Outstanding As
                              (1)            (2)            (3)                Shown on Consolidated
                              Shares of      Number of      Share              Statement of Income
                              Common         Days           Days               (3 divided by number
                              Stock          Outstanding    (2 x 1)            of Days in Period)
                              --------       -----------    -------            ---------------------
  <S>                         <C>            <C>            <C>                <C>
  FOR THE THREE MONTHS 
  ENDED JUNE 30:

  APRIL 1 - JUNE 30, 1994     142,706,358    91             12,986,278,578
  SHARES SOLD AT VARIOUS
    TIMES DURING THE PERIOD -
  DIVIDEND REINVESTMENT PLAN      242,046    *<F1>               7,384,913
  EMPLOYEE SAVINGS FUND PLAN      368,400    *<F1>              11,337,500
                              -----------                   --------------
                              143,316,804                   13,005,000,991     142,912,099
                              ===========                   ==============     ===========

  APRIL 1 - MAY 4, 1993       137,295,899    34              4,668,060,566
  SHARES SOLD MAY 5, 1993       4,494,000
                              -----------
  MAY 5 - JUNE 30, 1993       141,789,899    57              8,082,024,243
  SHARES SOLD AT VARIOUS
    TIMES DURING THE PERIOD -                                         
  DIVIDEND REINVESTMENT PLAN      169,794    *<F1>               5,340,201
  PURCHASE- SYRACUSE SUBURBAN         516    *<F1>                  40,764
                              -----------                   --------------
                              141,960,209                   12,755,465,774     140,169,954
                              ===========                   ==============     ===========
<PAGE>

                                                                               (4)
                                                                               Average Number of
                                                                               Shares Outstanding As
                              (1)            (2)            (3)                Shown on Consolidated
                              Shares of      Number of      Share              Statement of Income
                              Common         Days           Days               (3 divided by number
                              Stock          Outstanding    (2 x 1)            of Days in Period)
                              --------       -----------    -------            ---------------------
  <S>                         <C>            <C>            <C>                <C>
  FOR THE SIX MONTHS 
  ENDED JUNE 30:

  JANUARY 1 - JUNE 30, 1994   142,427,057    181            25,779,297,317
  SHARES SOLD AT VARIOUS
    TIMES DURING THE PERIOD -
  DIVIDEND REINVESTMENT PLAN      421,347    *<F1>              29,392,338
  EMPLOYEE SAVINGS FUND PLAN      468,400    *<F1>              21,137,500
                              -----------                   --------------
                              143,316,804                   25,829,827,155     142,706,227
                              ===========                   ==============     ===========

  JANUARY 1 - MAY 4, 1993     137,159,607    124            17,007,791,268
  SHARES SOLD MAY 5, 1993       4,494,000
                              -----------
  MAY 5 - JUNE 30, 1993       141,653,607    57              8,074,255,599
  SHARES SOLD AT VARIOUS
    TIMES DURING THE PERIOD -                                         
  DIVIDEND REINVESTMENT PLAN      305,493    *<F1>              21,979,928
  PURCHASE- SYRACUSE SUBURBAN       1,109    *<F1>                 146,318
                              -----------                   --------------
                              141,960,209                   25,104,173,113     138,697,089
                              ===========                   ==============     ===========

  NOTE:   Earnings  per share calculated on both a primary  and fully diluted basis are the same due
  to the effects of rounding.
  <FN>
  <F1>    Number of days  outstanding not shown  as shares represent an  accumulation of weekly  and
          monthly sales throughout the quarter.   Share days for shares sold are based  on the total
          number of days each share was outstanding during the quarter.
  </TABLE>
<PAGE>

          <TABLE>

          EXHIBIT 12

          NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES
          ---------------------------------------------------------

          <CAPTION>

          Statement  Showing  Computation of  Ratio  of  Earnings to  Fixed
          Charges, Ratio of Earnings to Fixed Charges without AFC and Ratio
          of  Earnings to Fixed  Charges and Preferred  Stock Dividends for
          the Twelve Months Ended June 30, 1994 (in thousands of dollars)

          <S>                                         <C>
          A.  Net income                              $ 285,573 

          B.  Taxes Based on Income or Profits          159,977
                                                      ----------
          C.  Earnings, Before Income Taxes             445,550

          D.  Fixed Charges  (a)                        316,024
                                                      ----------
          E.  Earnings Before Income Taxes and 
              Fixed Charges                             761,574

          F.  Allowance for Funds Used During
              Construction (AFC)                         12,963
                                                      ----------
          G.  Earnings Before Income Taxes and 
              Fixed Charges without AFC               $ 748,611
                                                      =========
                    PREFERRED DIVIDEND FACTOR:

          H.  Preferred Dividend Requirements         $  29,563 
                                                      ---------
          I.  Ratio of Pre-tax Income to Net 
              Income (C/A)                                1.560
                                                      ----------
          J.  Preferred Dividend Factor (HxI)         $  46,118        

          K.  Fixed Charges as Above  (D)               316,024
                                                      ----------
          L.  Fixed Charges and Preferred Dividends 
              Combined                                $ 362,142
                                                      ==========
          M.  Ratio of Earnings to Fixed 
              Charges (E/D)                                2.41    
                                                      ==========
          N.  Ratio of Earnings to Fixed Charges 
              without AFC (G/D)                            2.37    
                                                      ==========
          O.  Ratio of Earnings to Fixed Charges 
              and Preferred Dividends Combined (E/L)       2.10    
                                                      ==========


          (a)  Includes a portion  of rentals deemed representative  of the
               interest factor ($27,733).     
          </TABLE>
<PAGE>


















          PRICE WATERHOUSE LLP
          ONE MONY PLAZA
          SYRACUSE   NY   13202

          TELEPHONE  315-474-6571



          EXHIBIT 15
          ----------

          August 11, 1994


          SECURITIES AND EXCHANGE COMMISSION
          450 FIFTH STREET NW
          WASHINGTON   DC   20549


          Dear Sirs:

          We  are aware that Niagara  Mohawk Power Corporation has included
          our  report  dated  August  11,  1994  (issued  pursuant  to  the
          provisions of  Statement  on Auditing  Standards No.  71) in  the
          Registration Statements on Form S-8 (Nos. 33-36189, 33-42720, 33-
          42721, 33-42771 and
          33-54829)  and  in  the   Prospectus  constituting  part  of  the
          Registration Statements on Form S-3 (Nos. 33-45898, 33-50703, 33-
          51073,  33-54827, 33-55546 and 33-59594).   We are  also aware of
          our responsibilities under the Securities Act of 1933.



          Yours very truly,

          /s/ Price Waterhouse LLP
<PAGE>


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