PECO ENERGY CO
10-K, 1996-03-28
ELECTRIC & OTHER SERVICES COMBINED
Previous: PANHANDLE EASTERN PIPE LINE CO, 10-K405, 1996-03-28
Next: PITNEY BOWES INC /DE/, DEF 14A, 1996-03-28




================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                      ------------------------------------

                                    FORM 10-K

[ X ]         ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                   For the fiscal year ended December 31, 1995
                                       OR
[   ]       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
    For the transition period from ___________________ to ___________________

                          Commission File Number 1-1401
                      ------------------------------------

                               PECO ENERGY COMPANY
             (Exact name of registrant as specified in its charter)

                Pennsylvania                               23-0970240
     (State or other jurisdiction of                    (I.R.S. Employer 
     incorporation or organization)                     Identification No.)

                P.O. Box 8699
    2301 Market Street, Philadelphia, PA                 (215) 841-4000
  (Address of principal executive offices)      (Registrant's telephone number, 
                                                      including area code) 
                                      19101
                                   (Zip Code)
                      ------------------------------------

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

     First and Refunding Mortgage Bonds (Registered on the New York
Stock Exchange):
<TABLE>
<S>                            <C>                          <C>                           <C>
6 1/8% Series due 1997 (*)        7 3/8% Series due 2000      6 1/2% Series due 2003       7 1/8% Series due 2023
5 3/8% Series due 1998            5 5/8% Series due 2001      6 3/8% Series due 2005       7 3/4% Series 2 due 2023
                                                                                           7 1/4% Series due 2024
__________________
(*) Also registered on the Philadelphia Stock Exchange
</TABLE>

     Cumulative Preferred Stock -- without par value (Registered on the New York
and Philadelphia Stock Exchanges):
$7.96 Series        $4.68 Series        $4.40 Series        $4.30 Series
                                                            $3.80 Series

     Common  Stock  --  without  par  value  (Registered  on the  New  York  and
Philadelphia Stock Exchanges)

     9.00% Cumulative Monthly Income Preferred Securities,  Series B, $25 stated
value, issued by PECO Energy Capital, L.P. and unconditionally guaranteed by the
Company (Registered on the New York Stock Exchange)

     Trust  Receipts of PECO Energy  Capital Trust I, each  representing a 8.72%
Cumulative Monthly Income Preferred Security, Series B, $25 stated value, issued
by PECO Energy  Capital,  L.P.  and  unconditionally  guaranteed  by the Company
(Registered on the New York Stock Exchange)

           Securities registered pursuant to Section 12(g) of the Act:
     Cumulative Preferred Stock -- without par value:
$7.48 Series                        $6.12 Series
                      ------------------------------------

     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 and (2) has been  subject to such  filing
requirements for the past 90 days.                Yes __X__      No____

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

     The aggregate  market value of the  registrant's  common stock (only voting
stock) held by  non-affiliates  of the registrant was  $6,832,147,699 at January
31, 1996.

     Indicate  the  number of  shares  outstanding  of each of the  registrant's
classes of common stock as of the latest practicable date.

     Common  Stock --  without  par value:  222,255,816  shares  outstanding  at
January 31, 1996.

                      ------------------------------------

                 DOCUMENTS INCORPORATED BY REFERENCE (In Part)

     Annual Report of PECO Energy Company to Shareholders for the year 1995
   is incorporated in part in Parts I, II and IV hereof, as specified herein.
         Proxy Statement of PECO Energy Company in connection with its
1996 Annual Meeting of Shareholders is incorporated in part in 
                     Part III hereof, as specified herein.
================================================================================

<PAGE>

                                TABLE OF CONTENTS
                                                                        Page No.
PART I
     ITEM 1.   BUSINESS.......................................................1
               The Company....................................................1
               Electric Operations............................................1
                    General...................................................1
                    Limerick Generating Station...............................4
                    Peach Bottom Atomic Power Station.........................5
                    Salem Generating Station..................................6
               Fuel...........................................................8
                    Nuclear...................................................8
                    Coal.....................................................10
                    Oil......................................................11
                    Natural Gas..............................................11
               Gas Operations................................................11
               Segment Information...........................................12
               Rate Matters..................................................12
               Construction..................................................14
               Capital Requirements and Financing Activities.................15
               Employee Matters..............................................16
               Environmental Regulations.....................................17
                    Water....................................................17
                    Air......................................................17
                    Solid and Hazardous Waste................................18
                    Costs....................................................22
               Competition...................................................22
               Telecommunications............................................24
               PECO Energy Capital Corp. and Related Entities................24
               Executive Officers of the Registrant..........................25
     ITEM 2.   PROPERTIES....................................................27
     ITEM 3.   LEGAL PROCEEDINGS.............................................29
     ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...........30

PART II
     ITEM 5.   MARKET FOR THE REGISTRANT'S COMMON EQUITY AND
                    RELATED STOCKHOLDER MATTERS..............................30
     ITEM 6.   SELECTED FINANCIAL DATA.......................................31
     ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                    CONDITION AND RESULTS OF OPERATIONS......................31
     ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA...................31
     ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                    ON ACCOUNTING AND FINANCIAL DISCLOSURE...................31

PART III
     ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT............31
     ITEM 11.  EXECUTIVE COMPENSATION........................................31
     ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                    MANAGEMENT...............................................32
     ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................32

PART IV
     ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
                    FORM 8-K.................................................33
               Financial Statements and Financial Statement Schedule.........33
               REPORT OF INDEPENDENT ACCOUNTANTS.............................34
               SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS..............35
               Exhibits......................................................36
               Reports on Form 8-K...........................................39
     SIGNATURES

                                        i

<PAGE>
                                     PART I
ITEM 1.   BUSINESS

The Company

     PECO Energy Company (Company),  incorporated in Pennsylvania in 1929, is an
operating  utility  which  provides  electric  and gas  service to the public in
southeastern  Pennsylvania.  The total area served by the Company  covers  2,107
square miles. Electric service is supplied in an area of 1,972 square miles with
a  population  of  about   3,700,000,   including   1,600,000  in  the  City  of
Philadelphia.  Approximately  94% of the electric service area and 64% of retail
kilowatthour (kWh) sales are in the suburbs around  Philadelphia,  and 6% of the
service area and 36% of such sales are in the City of Philadelphia.  Natural gas
service is supplied in a  1,475-square-mile  area of  southeastern  Pennsylvania
adjacent to  Philadelphia  with a population of  1,900,000.  The Company has the
necessary franchise rights, which are generally non-exclusive, to operate in the
areas served.

     The Company is subject to regulation  by the  Pennsylvania  Public  Utility
Commission  (PUC) as to retail  electric and gas rates,  issuances of securities
and certain other aspects of the Company's  operations and by the Federal Energy
Regulatory  Commission (FERC) as to wholesale  electric and transmission  rates.
Specific  operations  of the Company  are also  subject to the  jurisdiction  of
various other federal, state, regional and local agencies,  including the United
States Nuclear  Regulatory  Commission  (NRC),  the United States  Environmental
Protection  Agency  (EPA),  the United States  Department  of Energy (DOE),  the
Delaware River Basin Commission and the Pennsylvania Department of Environmental
Protection  (PDEP).  The  Company's  Muddy Run Pumped  Storage  Project  and the
Conowingo Hydroelectric Project are subject to the licensing jurisdiction of the
FERC. Due to its ownership of subsidiary-company stock, the Company is a holding
company as defined by the Public Utility Holding Company Act of 1935 (1935 Act);
however,  it is predominantly  an operating  company and, by filing an exemption
statement  annually,  is exempt  from all  provisions  of the 1935  Act,  except
Section  9(a)(2)  relating to the  acquisition of securities of a public utility
company.


Electric Operations

General

     During 1995,  90.2% of the  Company's  operating  revenues and 93.5% of its
operating  income were from electric  operations.  Electric  sales and operating
revenues for 1995 by class of customer are set forth below:
<TABLE>
<CAPTION>
                                                        Operating
                                         Sales           Revenues
                                    (millions of kWh) (millions of $)
<S>                                      <C>             <C>   
Residential ...................          10,859          $1,401
Small commercial and industrial           6,299             739
Large commercial and industrial          15,976           1,147
Other .........................             860             137
                                         ------          ------
     Service territory ........          33,994           3,424
Interchange sales .............             496              17
Sales to other utilities ......          14,041             334
                                         ------          ------
     Total ....................          48,531          $3,775
                                         ======          ======
</TABLE>

     Energy from the Company's installed generating capacity together with power
purchases are utilized to satisfy the requirements of jurisdictional  customers,
to meet sales commitments to other utilities and to make spot sales.

                                        1

<PAGE>
     The net  installed  electric  generating  capacity  (summer  rating) of the
Company and its subsidiaries at December 31, 1995 was as follows:

<TABLE>
<CAPTION>
         Type of Capacity              Megawatts         % of Total
<S>                                      <C>                <C>  
     Nuclear .......................     4,040              44.5%
     Mine-mouth, coal-fired ........       709               7.8
     Service-area, coal-fired ......       725               8.0
     Oil-fired .....................     1,176              13.0
     Gas-fired .....................       201               2.2
     Hydro (includes pumped storage)     1,392              15.3
     Internal combustion ...........       835               9.2
                                         -----             -----

         Total .....................     9,078(1)(2)       100.0%
                                         =====             ===== 
<FN>
- ---------------
(1)  Includes capacity available for sale to other utilities.
(2)  See "Fuel" for sources of fuels used in electric generation.
</FN>
</TABLE>

     As a result of the developing  wholesale generation market, the Company has
increased both its wholesale  power  purchases and sales. In the ordinary course
of its business, the Company enters into long-term and short-term commitments to
buy and sell power.  At December 31, 1995, the Company had 1,199  megawatts (MW)
of installed  generating  capacity  available for sales to others.  In addition,
during 1995, the Company entered into an agreement to purchase energy associated
with 300 MW from 1996 through  2000 from an  unaffiliated  utility.  The Company
also has agreements  with other  utilities to sell energy and/or  capacity.  The
Company  has  long-term  agreements  over the next five years with  unaffiliated
utilities to sell energy associated with 1,185 MW of capacity. These power sales
agreements  extend  from  1996 to 2023.  See  note 4 of  Notes  to  Consolidated
Financial Statements included in the Company's Annual Report to Shareholders for
the year 1995.

     Annual and quarterly  operating  results can be  significantly  affected by
weather.  Traditionally,  sales of electricity are higher in the first and third
quarters due to colder  weather and warmer  weather,  respectively.  The maximum
hourly demand on the Company's  system was 7,244 MW which  occurred on August 4,
1995. The Company  estimates its  generating  reserve margin for 1996 to be 26%.
This is based on the most recent annual peak-load  forecast which assumes normal
peak weather conditions and the sale to other utilities of 400 MW of capacity.

     The   Company   is  a  member  of  the   Pennsylvania-New   Jersey-Maryland
Interconnection  Association  (PJM),  which  fully  integrates,  on the basis of
relative  cost  of  generation,   the  bulk-power  generating  and  transmission
operations  of eleven  investor-owned  electric  utilities  serving more than 22
million people in a  50,000-square-mile  territory.  In addition,  PJM companies
coordinate  planning and install  facilities to obtain the greatest  practicable
degree of reliability,  compatible economy and other advantages from the pooling
of  their  respective  electric  system  loads,   transmission   facilities  and
generating  capacity.  The maximum PJM demand of 48,524 MW occurred on August 2,
1995 when PJM's installed  capacity (summer rating) was 55,962 MW. The Company's
installed  capacity for 1996-99 is expected to be sufficient  for the Company to
meet its  obligation to supply its PJM reserve  margin share during that period.
During  1995,  the  Company  notified  the  FERC  of its  intention  to  propose
initiatives  to increase  wholesale  electric  competition  in the  Mid-Atlantic
region served by PJM. See "Competition."

     The  Company's  nuclear-generated   electricity  is  supplied  by  Limerick
Generating  Station  (Limerick)  Units No. 1 and No. 2 and Peach  Bottom  Atomic
Power  Station  (Peach  Bottom) Units No. 2 and No. 3, which are operated by the
Company,  and by Salem  Generating  Station (Salem) Units No. 1 and No. 2, which
are operated by Public  Service  Electric and Gas Company  (PSE&G).  The Company
owns 100% of  Limerick,  42.49% of Peach  Bottom and  42.59% of Salem.  Limerick
Units No. 1 and No. 2 each has a capacity of 1,115 MW;  Peach Bottom Units No. 2
and No. 3 each has a capacity  of 1,093 MW, of which the  Company is entitled to
464 MW of each  unit;  and Salem  Units No. 1 and No. 2 each has a  capacity  of
1,106 MW, of which the Company is entitled to 471 MW of each unit.

                                        2
<PAGE>
     The Company's nuclear generating facilities represent  approximately 45% of
its installed  generating  capacity and 65% of its investment in electric plant.
In 1995,  approximately 50% of the Company's  electric output was generated from
nuclear  sources.  Changes in  regulations by the NRC that require a substantial
increase in capital expenditures for the Company's nuclear generating facilities
or that result in increased  operating costs of nuclear  generating  units could
adversely affect the Company.

     The  Price-Anderson  Act sets the limit of liability of approximately  $8.9
billion  for claims that could arise from an  incident  involving  any  licensed
nuclear facility in the nation.  The limit is subject to increase to reflect the
effects  of  inflation  and  changes  in the number of  licensed  reactors.  All
utilities with nuclear  generating units,  including the Company,  have obtained
coverage for these potential claims through a combination of private  insurances
of $200 million and  mandatory  participation  in a financial  protection  pool.
Under the  Price-Anderson  Act, all nuclear reactor licensees can be assessed up
to $79 million per reactor per incident, payable at no more than $10 million per
reactor per incident per year. This assessment is subject to inflation and state
premium taxes.  If the damages from an incident at a licensed  nuclear  facility
exceed $8.9 billion, the President of the United States is to submit to Congress
a plan for providing  additional  compensation to the injured parties.  Congress
could impose  further  revenue-raising  measures on the nuclear  industry to pay
claims. The Price-Anderson Act and the extensive regulation of nuclear safety by
the NRC do not preempt claims under state law for personal, property or punitive
damages related to radiation hazards.

     Although the NRC requires the maintenance of property  insurance on nuclear
power plants in the amount of $1.06 billion or the amount available from private
sources,  whichever is less, the Company maintains coverage in the amount of its
$2.75  billion  proportionate  share for each station.  The Company's  insurance
policies  provide  coverage for  decontamination  liability  expense,  premature
decommissioning  and loss or damage to its nuclear  facilities.  These  policies
require that insurance  proceeds  first be applied to assure that,  following an
accident,  the facility is in a safe and stable  condition and can be maintained
in such condition.  Within 30 days of stabilizing the reactor, the licensee must
submit  a report  to the NRC  which  provides  a  clean-up  plan  including  the
identification of all clean-up operations necessary to decontaminate the reactor
to  permit  either  the  resumption  of  operations  or  decommissioning  of the
facility. Under the Company's insurance policies,  proceeds not already expended
to place the reactor in a stable  condition  must be used to  decontaminate  the
facility. If the decision is made to decommission the facility, a portion of the
insurance  proceeds will be allocated to a fund which the Company is required by
the NRC to maintain to provide funds for  decommissioning  the  facility.  These
proceeds would be paid to the fund to make up any difference  between the amount
of money in the fund at the time of the  early  decommissioning  and the  amount
that would have been in the fund if contributions  had been made over the normal
life of the  facility.  The  Company  is unable to  predict  what  effect  these
requirements may have on the timing of the availability of insurance proceeds to
the Company for the Company's  bondholders and the amount of such proceeds which
would be available.  Under the terms of the various  insurance  agreements,  the
Company  could be assessed  up to $46  million for losses  incurred at any plant
insured by the insurance  companies.  The Company is  self-insured to the extent
that any losses may exceed the amount of insurance maintained.  Any such losses,
if not recovered through the ratemaking  process,  could have a material adverse
effect on the Company's financial condition or results of operations.

     The  Company is a member of an  industry  mutual  insurance  company  which
provides  replacement  power cost  insurance in the event of a major  accidental
outage at a nuclear station. The policy contains a 21-week waiting period before
recovery of costs can  commence.  The premium for this coverage is subject to an
assessment  for adverse loss  experience.  The  Company's  maximum  share of any
assessment is $14 million per year.

     NRC  regulations  require that licensees of nuclear  generating  facilities
demonstrate  that funds will be available in certain  minimum amounts at the end
of the life of the facility to  decommission  the  facility.  The PUC,  based on
estimates of  decommissioning  costs for each of the nuclear facilities in which
the Company has an ownership  interest,  permits the Company to collect from its
customers  and deposit in  segregated  accounts  amounts  which,  together  with
earnings  thereon,  will be used to decommission  such nuclear  facilities.  The
Company's  ownership  portion of  decommissioning  costs is  approximately  $643
million  expressed  in  1990  dollars  to be  collected  over  the  life of each
generating unit.  Under current rates,  which reflect  decommissioning  costs of
$643 million, the

                                        3
<PAGE>
Company collects and expenses  approximately $20 million annually from customers
for  decommissioning  the Company's  ownership  portion of its nuclear units. At
December 31, 1995, the Company held $223 million in trust accounts, representing
amounts  recovered  from  customers and net realized and  unrealized  investment
earnings  thereon,  to fund  future  decommissioning  costs.  Based  on a recent
Company study, the Company's share of the cost to decommission its nuclear units
is  estimated to be $1.2 billion in 1995  dollars.  The Company will  ultimately
seek to recover through the ratemaking process increased  decommissioning costs,
although  such  recovery  is  not  assured.  In  February  1996,  the  Financial
Accounting  Standards Board (FASB) issued an Exposure Draft entitled "Accounting
for Certain  Liabilities  Related to Closure or Removal of  Long-Lived  Assets,"
which proposes, among other things, changes in the recognition,  measurement and
classification of  decommissioning  costs for nuclear generating  stations.  The
proposed  statement  would be effective for years  beginning  after December 15,
1996,  and  applies  to  all  entities   having  either  legal  or  constructive
obligations  (defined  as an  obligation  which the  entity  has  "little  or no
discretion to avoid") for closure or removal of long-lived  assets.  The FASB is
expected  to  issue a final  pronouncement  by the end of 1996.  For  additional
information  concerning  nuclear  decommissioning,   see  note  4  of  Notes  to
Consolidated  Financial  Statements  included in the Company's  Annual Report to
Shareholders for the year 1995.

Limerick Generating Station

     Limerick  Unit No. 1 achieved  a capacity  factor of 88% in 1995 and 85% in
1994.  Limerick Unit No. 2 achieved a capacity  factor of 85% in 1995 and 93% in
1994. Limerick Units No. 1 and No. 2 are each on a 24-month refueling cycle. The
last  refueling  outages  for  Units  No.  1 and No.  2 were in 1996  and  1995,
respectively.

     On May 24,  1995,  the NRC issued its  periodic  Systematic  Assessment  of
Licensee  Performance  (SALP)  Report for Limerick for the period  September 26,
1993 through April 1, 1995. Limerick achieved ratings of "1," the highest of the
three rating categories, in all four functional areas - Operations, Maintenance,
Engineering  and Plant  Support.  The NRC stated that,  overall,  it observed an
excellent  level of  performance  at Limerick.  The NRC noted  continued  strong
performance in the Operations and Engineering  areas during this SALP period and
improved  performance was noted in the Maintenance and Plant Support areas.  The
NRC stated  that  factors  contributing  to this level of  performance  included
excellent   management   oversight,   along  with  excellent   interdepartmental
communication  and coordination of activities.  Particularly,  the NRC noted the
Company's  excellent  planning and execution of the two refueling outages during
the SALP period and the aggressive  use of  probabilistic  safety  assessment in
scheduling  outage and non-outage  maintenance  activities.  The NRC also stated
that, in recognition of Limerick's  superior  performance,  the next SALP period
for Limerick has been  extended to 24 months and both the number of resident NRC
inspectors and planned total inspection hours have been reduced.

     In  October  1990,  General  Electric  Company  (GE)  reported  that  crack
indications were discovered near the seam welds of the core shroud assembly in a
GE Boiling Water Reactor (BWR) located  outside the United States.  As a result,
GE issued a letter requesting that the owners of GE BWRs take interim corrective
actions,  including a review of fabrication  records and visual  examinations of
accessible areas of the core shroud seam welds. Each of the reactors at Limerick
and Peach Bottom is a GE BWR.  Initial  examination  of Limerick  Unit No. 1 was
completed during the February 1996 refueling outage.  Although crack indications
were  identified  at  one  location,  the  Company  concluded  that  there  is a
substantial margin for each core shroud weld to allow for continued operation of
Unit No. 1 for a minimum of the next two operating cycles.  Initial  examination
of Unit No. 2 has been  scheduled for the refueling  outage  planned for January
1999 in accordance with industry experience and guidance.  Peach Bottom Unit No.
3 was  initially  examined  during  its  refueling  outage  in the fall of 1993.
Although  crack  indications  were  identified  at two  locations,  the  Company
presented its finding to the NRC and recommended continued operation of Unit No.
3 for a two-year  cycle.  Unit No. 3 was  re-examined  during its last refueling
outage in the fall of 1995 and the extent of cracking  identified was determined
to be  within  industry-established  guidelines.  In a letter  to the NRC  dated
November 3, 1995, the Company  concluded that there is a substantial  margin for
each core shroud weld to allow for  continued  operation of Unit No. 3 until its
next refueling outage, scheduled for 1997, at which time it will be reinspected.
Peach Bottom Unit No. 2 was

                                        4
<PAGE>
examined in October  1994 during its last  refueling  outage and the  inspection
revealed a minimal  number of flaws.  In a letter  dated  November 7, 1994,  the
Company  submitted  its  findings  to the NRC  and  also  recommended  continued
operation of Unit No. 2 until its next refueling outage, scheduled for September
1996, at which time it will be reinspected. The Company is also participating in
a GE BWR Owners Group to develop long-term corrective actions.

     The NRC has raised  concerns that the Thermo-Lag  330 fire barrier  systems
used to protect cables and equipment may not provide the necessary level of fire
protection  and requested  licensees to describe  short- and long-term  measures
being taken to address  this  concern.  The Company has informed the NRC that it
has taken  short-term  corrective  actions to address  the  inadequacies  of the
Thermo-Lag  barriers installed at Limerick and Peach Bottom and is participating
in an industry-coordinated program to provide long-term corrective solutions. By
letter  dated  December  21,  1992,  the NRC stated that the  Company's  interim
actions were acceptable.  The Company has been in contact with the NRC regarding
the Company's  long-term  measures to address Thermo-Lag fire barrier issues. In
1995, the Company  completed its  engineering  re-analysis for both Peach Bottom
and Limerick. This re-analysis identified proposed modifications to be performed
over the next several  years at both plants in order to implement  the long-term
measures addressing the concern over Thermo-Lag use.

     In 1992,  the Company  requested  authorization  from the NRC to rerate the
maximum  reactor-core  power levels of each Limerick unit by 5% to 1,115 MW. The
NRC approved the  Company's  request for Unit No. 2 on February 16, 1995 and for
Unit No. 1 on  January  24,  1996.  Modifications  to Unit No. 2 were  completed
during  the  Unit's  1995  refueling  outage.  Modifications  to Unit No. 1 were
completed during the Unit's February 1996 refueling outage.

     Water for the  operation  of  Limerick is drawn from the  Schuylkill  River
adjacent to Limerick and from the Perkiomen Creek, a tributary of the Schuylkill
River.  During  certain  periods of the year,  generally  the summer  months but
possibly for as much as six months or more in some years,  the Company would not
be able to operate Limerick without the use of supplemental cooling water due to
existing  regulatory water withdrawal  constraints  applicable to the Schuylkill
River and the  Perkiomen  Creek.  Supplemental  cooling  water for  Limerick  is
provided  by a  supplemental  cooling  water  system  which draws water from the
Delaware  River at the Point  Pleasant  Pumping  Station,  transports  it to the
Bradshaw Reservoir (Point Pleasant Project),  then to the east and main branches
of the Perkiomen Creek and finally to Limerick.  The supplemental  cooling water
system  also  provides  water for  public  use to two  Montgomery  County  water
authorities.  The Company has  obtained  all  permits for the  construction  and
operation  of the  supplemental  cooling  water  system.  Certain of the permits
relating to the operation of the system must be renewed periodically.

     The Company has also  entered  into an  agreement  with a  municipality  to
secure a backup source of water for the operation of Limerick  should the amount
of water from the  supplemental  cooling water system not be sufficient.  Should
the  supplemental  cooling water system be completely  unavailable,  this backup
source is  capable of  providing  only  enough  cooling  water to  operate  both
Limerick  units  simultaneously  at 70% of rated  capacity for short  periods of
time.

Peach Bottom Atomic Power Station

     Peach  Bottom Unit No. 2 achieved a capacity  factor of 98% in 1995 and 81%
in 1994.  Peach Bottom Unit No. 3 achieved a capacity  factor of 78% in 1995 and
98% in 1994. Peach Bottom Units No. 2 and No. 3 are each on a 24-month refueling
cycle.  The last  refueling  outages  for Units No. 2 and No. 3 were in 1994 and
1995, respectively.

     On  December  5, 1995,  the NRC issued its  periodic  SALP Report for Peach
Bottom for the period May 1, 1994 to October 15,  1995.  Peach  Bottom  achieved
ratings of "1" in the areas of Operations,  Maintenance  and Plant Support.  The
area of  Engineering  achieved  a  rating  of  "2."  Overall,  the NRC  observed
excellent  performance  at Peach Bottom during the  assessment  period.  Station
management oversight,  effective use of performance enhancement at all levels of
the organization and other measures in identifying and evaluating issues

                                        5
<PAGE>
contributed to the strong performance. The NRC noted performance improvements in
all of the assessment  areas,  particularly  in  Maintenance  and Plant Support.
Although the NRC noted that  excellent  performance  was often  displayed in the
Engineering area, errors in modification work, in addition to some other lapses,
indicated inconsistent engineering performance. The Company is taking actions to
further improve Peach Bottom performance.

     By letter dated October 18, 1994, the NRC approved the Company's request to
rerate the  authorized  maximum  reactor-core  power levels of each Peach Bottom
unit by 5% to 1,093  MW.  The  amendment  of the Unit No. 2  facility  operating
license  was  effective  upon  the  date of the  NRC  approval  letter,  and the
associated  hardware  changes were  implemented  during the Unit No. 2 refueling
outage in the fall of 1994.  The  amendment for Unit No. 3 was issued by the NRC
on July 18, 1995 and the associated hardware changes were implemented during the
Unit No. 3 refueling outage in the fall of 1995.

     In  addition to the  matters  discussed  above,  see  "Limerick  Generating
Station" for a discussion of certain  matters which affect both Peach Bottom and
Limerick.

Salem Generating Station

     Salem Unit No. 1 achieved a capacity factor of 26% in 1995 and 59% in 1994.
Salem  Unit No. 2  achieved  a  capacity  factor of 21% in 1995 and 58% in 1994.
Salem Units No. 1 and No. 2 are each on an 18-month  refueling  cycle.  The last
refueling outages for Units No. 1 and No. 2 were in 1995.

     Salem Units No. 1 and No. 2 have been out of service since May 16, 1995 and
June 7, 1995,  respectively,  due to various operational and technical problems.
The Company has been  informed by PSE&G that since the shutdown of Salem,  PSE&G
has been engaged in an assessment of each unit to identify and complete the work
necessary to achieve  restart.  PSE&G has stated that it will keep each unit off
line until it is  satisfied  that the unit is ready to return to service  and to
operate  reliably  over the long  term and the NRC has  agreed  that the unit is
sufficiently prepared to restart. On June 9, 1995, the NRC issued a Confirmatory
Action Letter documenting these commitments of PSE&G.

     On December 11, 1995,  PSE&G  presented  its restart plan for both units to
the NRC at a public meeting. On February 13, 1996, the NRC staff issued a letter
to PSE&G  indicating that it had concluded that PSE&G's overall restart plan, if
implemented effectively,  should adequately address the numerous Salem issues to
support a plant restart,  and describing  further actions the NRC will undertake
to confirm  that  PSE&G's  actions have  resulted in the  necessary  performance
improvements to support plant restart.

     The Company has been informed by PSE&G that as a part of PSE&G's review, an
examination  is being  performed on the steam  generators,  which are large heat
exchangers  used to produce  steam to drive the  turbines.  Within the industry,
certain  pressurized  water  reactors  (PWRs) other than Salem have  experienced
cracking in a sufficient  number of the steam generator tubes to require various
modifications  to these tubes and  replacement  of the steam  generators in some
cases.  Until the current  outage,  regular  periodic  inspections  of the steam
generators  for each Salem unit have  resulted  in repairs of a small  number of
tubes well within NRC limits.  As a result of the experience of other  utilities
with cracking in steam generator  tubes, in April 1995, the NRC issued a generic
letter to all utilities with PWRs. This generic letter requested  utilities with
PWRs to conduct steam  generator  examinations  with more  sensitive  inspection
devices  capable of  detecting  evidence  of  degradation.  Subsequently,  PSE&G
conducted  steam  generator  inspections  of the Salem  units  using the  latest
technology  available,  including a new, more  sensitive,  eddy current  testing
device.

     With respect to Salem Unit No. 1, the most recent  inspection  of the steam
generators is not complete,  but partial  results from eddy current  inspections
conducted in February  1996  indicate  degradation  in a  significant  number of
tubes.  The  inspections  are continuing and PSE&G has decided to remove several
tubes for  laboratory  examination  to confirm the  results of the  inspections.
Removal of the tubes is expected to commence in April and preliminary results of
the state of Salem Unit No. 1 tubes from the subsequent laboratory examinations

                                        6
<PAGE>
should be known in the third quarter of 1996.  However,  based on the results of
inspections to date, PSE&G has concluded that the Salem Unit No. 1 outage, which
was expected to be completed in the second quarter of 1996,  will be required to
be extended  for a  substantial  additional  period to evaluate the state of the
steam generators and to subsequently  determine an appropriate course of action.
Degradation of steam generators in PWRs has become of increasing concern for the
nuclear  industry.  Nationally and  internationally,  utilities have  undertaken
actions to repair or replace steam  generators.  In the extreme,  degradation of
steam  generators has contributed to the retirement of several  American nuclear
power reactors.  After the Salem Unit No. 1 tubes are fully examined, PSE&G will
be able to  evaluate  its  course of  action in light of NRC and other  industry
requirements.

     The examination of the Salem Unit No. 2 generators was completed in January
1996 using the same  inspection  procedure used in the examination of Salem Unit
No. 1. The results of the Salem Unit No. 2 inspection  are being  reviewed again
to  confirm  their  results  in light of the  experience  with Salem Unit No. 1.
Although  this  review has not yet been  completed,  results  to date  appear to
confirm  that the  condition of the Salem Unit No. 2 steam  generators  are well
within  current  operating  limits at the present  time.  PSE&G has also removed
tubes from Salem Unit No. 2 steam generators for laboratory  analysis to confirm
the results of this testing, the results of which should be known in May.

     PSE&G had  planned  to return  Salem  Unit No. 1 to  service  in the second
quarter of 1996 and Salem Unit No. 2 in the third  quarter of 1996.  As a result
of the extent of the  recently  discovered  degradation  in the Salem Unit No. 1
steam generators, PSE&G is focusing its efforts on returning Salem Unit No. 2 to
service in the third quarter of 1996. The additional steam generator inspections
and testing on Salem Unit No. 2 are not expected to adversely  affect the timing
of its  restart.  However,  because  the  timing of the  restart  is  subject to
satisfactory  completion of the  requirements of the restart plan, as determined
by PSE&G and the NRC, no assurance can be given that the  projected  return date
will be met. For information  concerning  additional  costs  associated with the
shutdown of Salem,  see  "Management's  Discussion  and  Analysis  of  Financial
Condition  and  Results  of  Operations"  and note 24 of  Notes to  Consolidated
Financial Statements in the Company's Annual Report to Shareholders for the year
1995 and "Rate Matters."

     The  Company has been  informed  by PSE&G that on January 3, 1995,  the NRC
issued  its  periodic  SALP  Report for Salem for the  period  June 20,  1993 to
November 5, 1994.  Salem received  ratings of "3" in the areas of Operations and
Maintenance, a rating of "2" in the area of Engineering,  and a rating of "1" in
the area of Plant Support.  The NRC noted an overall  decline in performance and
evidenced  particular  concern  with  plant and  operator  challenges  caused by
repetitive  equipment  problems and  personnel  errors.  The NRC also noted that
although PSE&G has initiated several  comprehensive actions within the past year
to improve plant  performance,  and that some recent incremental gains have been
made, these efforts have yet to noticeably change overall performance at Salem.

     The Company has been  informed by PSE&G that  PSE&G's own  assessments,  as
well as those by the NRC and the Institute of Nuclear Power Operations, indicate
that additional  efforts are required to further improve operating  performance,
and that PSE&G is committed to taking the necessary  actions to address  Salem's
performance needs. It is anticipated that the NRC will maintain a close watch on
Salem's  performance and corrective  actions  related to the Salem shutdown.  No
assurance can be given as to what, if any, further or additional  actions may be
taken or required by the NRC to improve Salem's performance.

     In addition to the matters  discussed  above,  see "Legal  Proceedings" and
"Environmental Regulations -- Water."

                                        7
<PAGE>



Fuel

     The following table shows the Company's sources of electric output for 1995
and as estimated for 1996:

<TABLE>
<CAPTION>
                                                            1995    1996 (Est.) (1)
<S>                                                         <C>        <C>  
     Nuclear .......................................        50.0%      54.5%
     Mine-mouth, coal-fired ........................         9.5        9.6
     Service-area, coal-fired ......................         6.2        8.5
     Oil-fired .....................................         1.8        3.2
     Gas-fired .....................................         3.6        4.2
     Hydro (includes pumped storage) ...............         1.3        2.6
     Internal combustion ...........................         0.3        0.1
     Purchased, interchange and nonutility generated        27.3       17.3
                                                            ----       ----
                                                           100.0%     100.0%
                                                           =====      ===== 
<FN>
- ---------------
(1)  Does not reflect the extended  outage  beyond June 1996 of Salem Unit No. 1
     due to cracking in steam generator tubes.
</FN>
</TABLE>

     The following table shows the Company's  average fuel cost used to generate
electricity:
<TABLE>
<CAPTION>
                                         1991       1992       1993        1994      1995
<S>                                   <C>        <C>        <C>        <C>        <C>      
     Nuclear
          Cost per million Btu(1)     $    0.64  $    0.53  $    0.56  $    0.53  $    0.47
     Coal
          Mine-mouth plants
            Cost per ton ........         37.26      33.75      32.73      33.30      32.68
            Cost per million Btu           1.51       1.36       1.32       1.34       1.32
          Service-area plants
            Cost per ton ........         50.24      45.25      43.38      38.76      38.82
            Cost per million Btu           2.00       1.78       1.66       1.51       1.51
     Oil
          Residual
            Cost per barrel .....         19.42      15.94      15.87      16.22      14.92
            Cost per million Btu           3.11       2.53       2.50       2.54       2.40
          Distillate
            Cost per barrel .....         29.90      24.96      27.21      22.77      20.74
            Cost per million Btu           5.12       4.26       4.15       3.87       3.66
     Gas
            Cost per mcf ........          --         3.05       2.86       2.31       2.13
            Cost per million Btu           --         2.96       2.77       2.25       2.00
<FN>
- ------
(1) British thermal unit.
</FN>
</TABLE>

Nuclear

     The cycle of production and utilization of nuclear fuel includes the mining
and milling of uranium ore; the  conversion of uranium  concentrates  to uranium
hexafluoride;  the enrichment of the uranium  hexafluoride;  the  fabrication of
fuel  assemblies;  and the  utilization  of the nuclear  fuel in the  generating
station   reactor.   The  Company  has  contracts  for  the  supply  of  uranium
concentrates  for  Limerick  and Peach Bottom  which  extend  through  2002.  On
February 23,  1995,  two  companies  which supply  uranium  concentrates  to the
Company  filed  petitions  for  bankruptcy  protection  under  Chapter 11 of the
Bankruptcy  Code.  The Company has  contracts  with the two  companies to supply
approximately  half of the  Company's  1995 and 1996  requirements  for  uranium
concentrates.  In addition,  one of the  companies  is under  contract to supply
approximately  25% of the Company's  uranium  concentrate  requirements  for the
period 1997 to 2002. The Company has made alternative arrangements

                                        8
<PAGE>
with  other  suppliers  to  satisfy  its  short-term  requirements  for  uranium
concentrates.  The Company is also finalizing arrangements with another supplier
to satisfy the Company's  longer-term needs. The Company does not anticipate any
difficulty in obtaining its requirements for uranium concentrates. The Company's
contracts for uranium concentrates are allocated to Limerick and Peach Bottom on
an as-needed  basis.  PSE&G has informed the Company that it presently has under
contract  sufficient  uranium  concentrates to fully meet the current  projected
requirements  for Salem through 2000 and 60% of the  requirements  through 2002.
PSE&G has informed the Company that it does not  anticipate  any  difficulty  in
obtaining  its  requirements  for  uranium  concentrates.  The  following  table
summarizes the years through which the Company and PSE&G have contracted for the
other segments of the nuclear fuel supply cycle:

<TABLE>
<CAPTION>
                                Conversion    Enrichment   Fabrication
<S>                                 <C>          <C>        <C> 
     Limerick Unit No. 1 ...        (1)           (2)          2003
     Limerick Unit No. 2 ...        (1)           (2)          2004
     Peach Bottom Unit No. 2        (1)           (2)          1999
     Peach Bottom Unit No. 3        (1)           (2)          1998
     Salem Unit No. 1 ......        2000          (3)          2004
     Salem Unit No. 2 ......        2000          (3)          2005
<FN>
- ---------------
(1)  The  Company  has  commitments  for  100% of its  conversion  services  for
     Limerick and Peach Bottom through 1997. Approximately 40% of the conversion
     services  requirements  are covered  through  2001.  The  Company  does not
     anticipate any difficulty in obtaining  necessary  conversion  services for
     Limerick and Peach Bottom.

(2)  The  Company  has  contractual  commitments  for  enrichment  services  for
     Limerick and Peach Bottom with the United  States  Enrichment  Corporation.
     These  commitments  represent 100% of the enrichment  requirements  through
     1998 and 70% through 1999.  The Company does not  anticipate any difficulty
     in obtaining necessary enrichment services for Limerick and Peach Bottom.

(3)  PSE&G  has  contractual  commitments  for 100% of  enrichment  requirements
     through 1998; approximately 50% through 2002; and approximately 30% through
     2004. The Company has been informed by PSE&G that PSE&G does not anticipate
     any difficulty in obtaining necessary enrichment services for Salem.
</FN>
</TABLE>

     There are no commercial  facilities for the  reprocessing  of spent nuclear
fuel currently in operation in the United  States,  nor has the NRC licensed any
such  facilities.  The Company  currently stores all spent nuclear fuel from its
nuclear  generating  facilities in on-site,  spent-fuel storage pools. By letter
dated November 29, 1994,  the NRC approved the Company's  request to install new
high-density,  spent-fuel  storage  racks at  Limerick,  which will  provide for
storage capacity to 2007. The new configuration  will be designed to accommodate
rod consolidation.  Spent-fuel racks at Peach Bottom have storage capacity until
2000 for Unit No. 2 and 2001 for Unit No. 3.  Options for  expansion  of storage
capacity at Peach Bottom,  including rod consolidation,  are being investigated.
The Company has been  informed  by PSE&G that as a result of  reracking  the two
spent-fuel pools at Salem, the spent-fuel  storage capability of Salem Units No.
1 and No. 2 is estimated to be 2008 and 2012, respectively.

     Under the Nuclear  Waste  Policy Act of 1982  (NWPA),  the DOE was to begin
accepting spent fuel for permanent  off-site storage no later than 1998. The DOE
has stated  that it has no legal  obligation  under the NWPA to begin  accepting
spent fuel absent an operational  repository or other facility constructed under
the  NWPA.  The  DOE  acknowledges,  however,  that  it  may  have  created  the
expectation  of such a commitment  on the part of  utilities by issuing  certain
regulations and projected waste acceptance schedules.  In June 1994, a number of
utilities and state agencies, including the PUC, filed a lawsuit against the DOE
seeking a  determination  of the DOE's legal  obligation to accept fuel by 1998.
The DOE has  stated  that it will  not be able to open a  permanent,  high-level
nuclear waste  repository  until 2015, at the earliest.  The DOE stated that the
delay was a result of federal  budget  cuts,  the DOE seeking new data about the
suitability  of  the  proposed  repository  site  at  Yucca  Mountain,   Nevada,
opposition to this  location for the  repository  and the DOE's  revision of its
civilian nuclear waste program.  Legislation has been introduced in Congress for
the construction of a temporary storage

                                        9
<PAGE>
facility which would accept spent nuclear fuel from utilities  beginning in 1998
or soon  thereafter.  Although  progress  is being  made at Yucca  Mountain  and
several  communities  have expressed  interest in providing a temporary  storage
site, the Company cannot predict when the temporary  federal storage  facilities
or permanent  repository will become available.  The DOE is exploring options to
address  delays in the  currently  projected  waste  acceptance  schedules.  The
options  under  consideration  by the DOE  include  offsetting  a portion of the
financial burden associated with the costs of continued on-site storage of spent
fuel after 1998.  Under the NWPA, the DOE is authorized to assess  utilities for
the cost of nuclear fuel disposal.  The current cost of such disposal is one mil
($.001) per kWh of net nuclear  generation.  The 1995  charge  collected  by the
Company from its customers for spent-fuel disposal was $21 million.  The DOE may
revise this charge as necessary for full-cost recovery of nuclear fuel disposal.

     As a by-product of their operations,  nuclear  generating units,  including
those in which the Company owns an interest, produce Low Level Radioactive Waste
(LLRW).  LLRW is accumulated at each facility and  permanently  disposed of at a
federally  licensed disposal  facility.  The Company is currently  shipping LLRW
generated at Peach  Bottom and  Limerick to the site located in Barnwell,  South
Carolina for disposal.  Due to the uncertainty of the continued  availability of
LLRW disposal sites, on-site storage facilities were constructed at Peach Bottom
and Limerick, each with five-year storage capacities.

     The  Company is also  pursuing  alternative  disposal  strategies  for LLRW
generated at Peach Bottom and Limerick,  including an aggressive  LLRW reduction
program.   Pennsylvania  is  the  host  site  for  LLRW  generators  located  in
Pennsylvania,  Delaware,  Maryland and West Virginia and is pursuing a permanent
disposal site through a volunteer  siting  process.  The Company has contributed
$12 million towards the total cost of a permanent Pennsylvania disposal site.

     The Company has been  informed by PSE&G that it has an on-site LLRW storage
facility at Salem, with a five-year storage capacity. PSE&G ships LLRW generated
at Salem to Barnwell,  South  Carolina and currently uses the Salem facility for
interim  storage.  PSE&G has also advised the Company that New Jersey also plans
to host a LLRW  disposal  site.  The  Company,  as a Salem  co-owner,  has  paid
$857,000 as its share of the New Jersey siting costs.

     The National  Energy Policy Act of 1992 (Energy Act) requires,  among other
things,  that utilities with nuclear  reactors pay for the  decommissioning  and
decontamination of the DOE nuclear fuel enrichment  facilities.  The total costs
to domestic utilities are estimated to be $150 million per year for 15 years, of
which the Company's  share is $5 million per year.  The Energy Act provides that
these costs are to be  recoverable  in the same manner as other fuel costs.  The
Company has recorded the liability and a related regulatory asset of $54 million
for such costs at December 31, 1995. The Company is currently  recovering  these
costs through the Energy Cost Adjustment (ECA).

     The  Company  is  currently  recovering  in rates  the  costs  for  nuclear
decommissioning  and   decontamination   (based  on  1990  cost  estimates)  and
spent-fuel   storage.   The  Company   believes  that  the  ultimate   costs  of
decommissioning  and  decontamination,  spent-fuel  disposal and any  assessment
under the Energy Act will continue to be  recoverable  through  rates,  although
such   recovery  is  not  assured.   For   additional   information   concerning
decommissioning, see "Electric Operations - General."

Coal

     The Company has a 20.99% ownership  interest in Keystone Station (Keystone)
and a 20.72% ownership  interest in Conemaugh Station  (Conemaugh),  coal-fired,
mine-mouth  generating stations in western Pennsylvania operated by Pennsylvania
Electric Company.  A majority of Keystone's fuel requirements is supplied by one
coal company under a contract  which expires on December 31, 2004.  The contract
calls for varying  amounts of coal purchases as follows:  between  3,000,000 and
3,500,000 tons for each of the years 1996 through 1999; and a total of 6,500,000
tons for the years 2000 through 2004. At December 31, 1995, approximately 20% of
Conemaugh's fuel  requirements  were secured by a long-term  contract and 21% by
several short-term contracts.

                                       10
<PAGE>
     The  Company has  entered  into  medium-term  contracts  for a  significant
portion of its coal  requirements  and makes spot  purchases  for the balance of
coal required by its  Philadelphia-area,  coal-fired units at Eddystone  Station
(Eddystone)  and Cromby  Station  (Cromby).  At January 1, 1996, the Company had
contracts with two suppliers for 1.5 million tons per year or approximately  80%
of expected annual requirements. Both contracts expire on December 31, 2000.

     The coal requirements of each station not covered by existing contracts are
met through additional short-term contracts or spot purchases from suppliers.

Oil

     The Company customarily enters into yearly purchase orders with its various
oil suppliers for the bulk of its  requirements and makes spot purchases for the
balance.  At present,  the Company's  purchase orders are sufficient to meet the
estimated residual fuel oil needs of its oil-fired generating units through June
1996,  when current orders expire and new yearly orders begin.  Purchase  orders
for  distillate  fuel oil are expected to meet the Company's  needs through June
1996, when current orders expire and new yearly orders begin.

Natural Gas

     The  Company  obtains  natural  gas  for  electric   generation  through  a
combination of short-term  orders and spot purchases made on the open market, as
well as through the Company's own City Gate Sales  Tariff.  The Company  obtains
the  limited  quantities  of  natural  gas  used by the  auxiliary  boilers  and
pollution control equipment at Eddystone through the same means. The Company has
the  capability  to use  either  oil or  natural  gas at  Cromby  Unit No. 2 and
Eddystone Units No. 3 and No. 4.

Gas Operations

     During  1995,  9.8% of the  Company's  operating  revenues  and 6.5% of its
operating income were from gas operations.  Gas sales and operating revenues for
1995 by class of customer are set forth below:

<TABLE>
<CAPTION>
                                                                  Operating
                                                     Sales         Revenues
                                                     (mmcf)     (millions of $)
<S>                                                  <C>           <C>    
     House heating .........................         31,848        $   240
     Residential (other than house heating)           1,516             15
     Commercial and industrial .............         19,422            129
     Other .................................          1,184              4
                                                    -------        -------
         Total gas sales ...................         53,970            388
     Gas transported for customers .........         48,531             22
                                                    -------        -------
         Total gas sales and gas transported        102,501        $   410
                                                    =======        =======
</TABLE>

     Annual and quarterly  operating  results can be  significantly  affected by
weather. Traditionally, sales of gas are higher in the first and fourth quarters
due to colder weather.

     The Company's  natural gas supply is provided by purchases from a number of
suppliers for terms of up to five years.  These  purchases  are delivered  under
several long-term firm transportation  contracts with Texas Eastern Transmission
Corporation  (Texas  Eastern)  and  Transcontinental  Gas Pipe Line  Corporation
(Transcontinental).  The Company's aggregate annual entitlement under these firm
transportation contracts is 98.1 million dekatherms. Peak gas is provided by the
Company's liquefied natural gas facility and propane-air plant (see "ITEM 2.
PROPERTIES").

                                       11
<PAGE>
     Through service agreements with Texas Eastern, Transcontinental, Equitrans,
Inc. and CNG  Transmission  Corporation,  underground  storage  capacity of 21.5
million  dekatherms  is  under  contract  to  the  Company.   Natural  gas  from
underground  storage  represents  approximately  40%  of the  Company's  1995-96
heating season supplies.

     As a result  of FERC  Order  636 and the  subsequent  restructuring  of the
interstate  pipeline industry,  the gas distribution  merchant function has come
under continued pressure as smaller customers elect to purchase non- utility gas
supplies.  This has raised  significant  issues at the state level regarding the
long-term  role of the gas  distribution  utility as a  merchant.  Other  policy
issues have arisen regarding the obligation to serve by the utility, the erosion
of tax  base,  the  potential  for  stranded  costs  associated  with  long-term
contracts,  the  implications for social programs now supported by utilities and
overall system reliability.

     PECO Gas Supply Company,  a wholly owned subsidiary,  was formed in 1995 as
an unregulated  marketing  enterprise.  PECO Gas Supply Company is a member of a
natural gas buying  cooperative,  also formed in 1995, to enhance reliability of
service  and  access  less  expensive  gas  supplies  for its eight gas  utility
members.

     Eastern Pennsylvania  Exploration Company, a wholly owned subsidiary,  is a
party to several joint ventures  formed to develop  natural gas resources in the
Gulf Coast area. These joint ventures do not contribute to the Company's natural
gas supply. The Company is engaged in pursuing the sale of these joint ventures.


Segment Information

     Segment  information is incorporated herein by reference to note 2 of Notes
to Consolidated  Financial Statements included in the Company's Annual Report to
Shareholders for the year 1995.


Rate Matters

     In 1995, approximately 90% of the Company's electric sales revenue and 100%
of its gas sales  revenue were derived  pursuant to rates  regulated by the PUC.
The PUC  establishes  through  regulatory  proceedings  the base rates which the
Company may charge for  electric and gas service in  Pennsylvania.  In addition,
the  PUC  regulates  various  fuel  and tax  adjustment  clauses  applicable  to
customers' bills. The Company's  wholesale  electric and transmission  rates are
regulated  by  the  FERC.  For   information   concerning   wholesale   electric
competition, see "Competition."

     The  Company  has agreed  with the PUC not to seek an  increase in electric
base rates before April 1, 1999 except under specified  circumstances  for items
such as energy  cost  adjustments,  changes in state  taxes,  changes in federal
taxes,  demand  side  management  surcharges,  and  increases  in nuclear  plant
decommissioning expenses or funding requirements and spent nuclear fuel disposal
expenses.

     The Company's last electric base rate case,  intended  primarily to recover
costs associated with Limerick Unit No. 2 and associated common facilities,  was
filed in 1989.  The Company  voluntarily  excluded 400 MW of capacity  from base
rates,  and the PUC denied a return on common equity on an additional  399 MW of
capacity.  Under its  electric  tariffs,  the  Company  is allowed to retain for
shareholders any proceeds above the average energy cost for sales of this 399 MW
of capacity and/or  associated  energy.  In addition,  beginning April 1994, the
Company became entitled to share in the benefits which result from the operation
of both  Limerick  Units No. 1 and No. 2 through the  retention  of 16.5% of the
energy  savings,  subject to certain  limits.  During 1995,  1994 and 1993,  the
Company  recorded  as  revenue  net of fuel  costs  $79,  $68  and $38  million,
respectively,  as a  result  of the  sale  of  the  399  MW of  capacity  and/or
associated energy and the Company's share of Limerick energy savings.

     On February  22,  1996,  the PUC  approved  the  Company's  petition  for a
declaratory  accounting  order to  change  the  estimated  depreciable  lives of
certain of the Company's electric plant. The order approves the reduction of the
terminal dates by ten years, for depreciation accrual purposes only, of Limerick
Units No. 1 and

                                       12
<PAGE>
No. 2 and associated  common  facilities,  the utilization of new life spans for
various  categories  of electric  production  plant and changes in the remaining
life estimates for  transmission,  distribution,  general and common plant.  The
order also approves the amortization  over a nine-year period of $331 million of
deferred  Limerick  costs  representing  $240  million of  carrying  charges and
depreciation  associated with 50% of Limerick common  facilities and $91 million
of operating and maintenance expenses, depreciation and accrued carrying charges
on the Company's  capital  investment in Limerick Unit No. 2 and 50% of Limerick
common  facilities  during the period  from  January  8,  1990,  the  commercial
operation  date of Limerick Unit No. 2, until April 20, 1990, the effective date
of the Limerick Unit No. 2 rate order.  The changes will  increase  depreciation
and  amortization  on assets  associated  with  Limerick by  approximately  $100
million per year and decrease  depreciation  and  amortization  on other Company
assets by approximately $10 million per year, for a net increase in depreciation
and  amortization  of  approximately  $90 million  per year.  The order will not
increase  rates charged to customers.  The changes will be effective  October 1,
1996.

     Effective  January  1995,  in  accordance  with a PUC Joint  Petition,  the
Company  increased  electric  base rates by $25  million per year to recover the
increased costs,  including the annual amortization of the transition obligation
(over 18 years) deferred in 1994 and 1993, associated with the implementation of
Statement  of  Financial   Accounting  Standards  (SFAS)  No.  106,  "Employers'
Accounting for Postretirement Benefits Other Than Pensions." See note 7 of Notes
to Consolidated  Financial Statements included in the Company's Annual Report to
Shareholders for the year 1995.  Subsequent to January 1, 1995,  retail electric
non-pension  postretirement  benefits expense in excess of the amount allowed to
be  recovered  under the Joint  Petition  may not be  deferred  for future  rate
recovery. In accordance with the Joint Petition, any of the parties to the Joint
Petition may elect to void the  settlement in the event current rate recovery of
non-pension postretirement benefits expense is ultimately disallowed as a result
of the Office of Consumer Advocate's appeal to the Supreme Court of Pennsylvania
of cases  involving other  Pennsylvania  utilities.  In such event,  the Company
would  refund to  customers,  with  interest,  any  increased  base rate amounts
collected.

     The  Company  recovers  fuel and gas costs  through  base rates and various
automatic  adjustment clauses.  The Company's ECA, applicable to retail electric
service,  is adjusted annually.  Pursuant to a PUC proceeding  applicable to all
Pennsylvania  gas utilities,  effective March 1, 1996,  purchased gas cost rates
are  adjusted  quarterly  in lieu of annual  filings.  Regulatory  audits of the
operation of the adjustment  clauses are conducted to determine if refunds to or
recoupments   from   customers   are   necessary   as  a  result   of  over-  or
under-collections  of fuel and gas costs.  In addition,  the PUC may investigate
outages of  electric  generating  units  which  exceed 120 days or if the annual
capacity  factor of a unit is less  than 50% to  determine  whether  to deny the
recovery of replacement power costs.

     The Company's ECA provides for recovery of 100% of the  difference  between
the  Company's  PUC-  jurisdictional  costs  of  fuel,  energy  interchange  and
purchased  power and the costs billed to  customers in base rates.  The ECA also
incorporates a nuclear  performance  standard which allows for financial bonuses
or penalties  depending on whether the Company's  system nuclear capacity factor
exceeds or falls below a specified  range.  If the capacity factor is within the
range  of 60% to 70%,  there  is no bonus or  penalty.  If the  capacity  factor
exceeds 70%, then progressive  bonuses are allowed. If the capacity factor falls
below 60%, then progressive  penalties are imposed. The bonuses or penalties are
based upon average system  replacement energy costs. For the year ended December
31, 1995, the Company's  system nuclear  capacity factor was 72%, which entitled
the Company to a bonus of $2.5 million.

     On March 6, 1996, the Company filed its new ECA to become  effective  April
1, 1996. The ECA filing  proposes a change from a credit value of 5.086 mils per
kWh to a credit  value of 4.424 mils per kWh,  which  represents  a decrease  in
annual revenue of $21.7 million.  The ECA filing reflects a settlement agreement
with the Office of Consumer Advocate,  the Office of Small Business Advocate and
a group of the  Company's  industrial  customers,  which was filed with the ECA,
under which recovery of $33.1 million of replacement power costs associated with
the  shutdown  of Salem  would be denied  for the  reconciliation  period  ended
January 31, 1996, offset by an additional $6 million adjustment to the Company's
nuclear  performance  bonus.  The  approval  of the  ECA,  including  the  joint
settlement agreement, is pending before the PUC.

                                       13
<PAGE>
     On May 31, 1995,  the Company  filed  Purchased Gas Cost (PGC) No. 12 rates
for the period  December 1, 1995 through  November 30, 1996,  which  reflected a
$0.80 per  thousand  cubic feet (mcf)  decrease in natural gas sales  rates.  On
November 13, 1995, the PUC approved the Joint Settlement setting a $0.88 per mcf
decrease,  effective December 1, 1995, representing a decrease in annual revenue
of $48.4 million. Effective March 1, 1996, the first quarterly adjustment of the
PGC resulted in an increase of $0.335 per mcf in natural gas sales rates.

     The Company is  authorized  under a general order of the PUC to add a State
Tax Adjustment Surcharge to customers' bills to reflect the cost of increases or
decreases in certain state tax rates not recovered in base rates.

     On October 2, 1990,  the PUC issued an order  initiating  an  investigation
into Demand-Side Management (DSM) by electric utilities. Generally, DSM programs
involve utilities  providing  assistance or incentives to customers to encourage
them to conserve  energy and reduce peak  demand.  On December 1, 1993,  the PUC
issued  an order  establishing  a  special  DSM  cost-recovery  mechanism  for a
five-year period.  The PUC order would have permitted  surcharge recovery of DSM
program costs and allowed  utilities to earn an incentive on kWh saved from DSM.
The PUC order also would have permitted utilities to defer "lost revenues," with
interest,  for eventual recovery in the next base rate case. On January 9, 1995,
the  Commonwealth  Court  issued a decision  in which it upheld the PUC's  order
related to  surcharge  recovery of DSM program  costs,  but  reversed  the PUC's
decision to award DSM incentives  through a surcharge.  The  Commonwealth  Court
also  remanded  all  issues  related  to "lost  revenue"  recovery  for  further
consideration  by the PUC. The PUC appealed the decision to the Supreme Court of
Pennsylvania which affirmed the Commonwealth Court's decision.

     In  addition  to the  matters  discussed  above,  see  "Competition"  for a
discussion of the PUC's investigation of electric power competition issues.

Construction

     The Company maintains a construction program designed to meet the projected
requirements of its customers and to provide service reliability,  including the
timely replacement of existing  facilities.  The Company's current  construction
program  includes no new generating  facilities.  During the five years 1991-95,
gross property additions (excluding capital leases) amounted to $2.6 billion and
retirements   amounted  to  $272  million,   resulting  in  a  net  increase  of
approximately 17% in the Company's gross utility plant.  Investment in new plant
and  equipment  in  1995  amounted  to  $480  million.  At  December  31,  1995,
construction work in progress, excluding nuclear fuel, aggregated $494 million.

     The following  table shows the Company's  most recent  estimates of capital
expenditures for plant additions and improvements for 1996 and for 1997-99:

<TABLE>
<CAPTION>
                                                  (Millions of $)
                                                1996          1997-99
<S>                                            <C>           <C>   
     Electric:
          Production ..................        $  158        $  402
          Nuclear fuel ................            67           139
          Transmission and distribution           117           280
          Other electric ..............             2             9
                                               ------        ------
              Total electric ..........           344           830
     Gas ..............................            55           158
     Other ............................           139           254
                                               ------        ------
          Total .......................        $  538        $1,242
                                               ======        ======
</TABLE>

     Nuclear fuel  requirements  exclude the Company's share of the requirements
for Peach  Bottom and Salem which are  provided by an  independent  fuel company
under a capital lease. See note 16 of Notes to Consolidated Financial Statements
included in the Company's Annual Report to Shareholders for the year 1995.

                                       14
<PAGE>
Capital Requirements and Financing Activities

     The following  table shows the Company's  most recent  estimates of capital
requirements for 1996 and for 1997-99:

<TABLE>
<CAPTION>
                                                            (Millions of $)
                                                         1996         1997-99
<S>                                                     <C>           <C>   
     Construction ..............................        $  538        $1,242
     Long-term debt maturities and sinking funds           401           867
                                                        ------        ------
              Total capital requirements .......        $  939        $2,109
                                                        ======        ======
</TABLE>

     The Company expects to meet its capital  requirements,  including long-term
debt  maturities,  for 1996  with  internally  generated  funds  and  short-term
borrowings;  however, for 1997-99 the Company expects internally generated funds
to  more  than  satisfy  its  capital  requirements   including  long-term  debt
maturities. The estimates of capital requirements do not include any amounts for
unscheduled  refundings of  higher-dividend  preferred stock or  higher-interest
debt,  which  refundings are dependent on future market  conditions and internal
cash generation.

     The following table shows the Company's financing activities for 1995:
<TABLE>
<CAPTION>
                                                       (Millions of $)
<S>                                                     <C>
     Term Loan:
         Floating Rate due 1997 ...................        $175
     Trust Receipts, each representing a Company
         Obligated Mandatorily Redeemed
         Preferred Securities of a Partnership (1):
              8.72% ...............................          81
     Pollution Control:
         Floating Rate due 1996 ...................           8
                                                           ----
                                                           $264
                                                           ====
<FN>
- ---------------
(1)  Issued  through  PECO  Energy  Capital,  L.P.,  of  which  a  wholly  owned
     subsidiary of the Company is the general partner.
</FN>
</TABLE>

     The  long-term  debt and the  Trust  Receipts  (recorded  in the  financial
statements as Company Obligated  Mandatorily  Redeemed Preferred Securities of a
Partnership)  issued  during 1995 replaced  debt and  preferred  stock  carrying
higher  after-tax  rates of interest and  dividends.  During  1995,  the Company
utilized  cash  from  operations,  proceeds  from  the  sale  of its  subsidiary
Conowingo Power Company and $100 million from the sale of an undivided  interest
in trade receivables to reduce debt by $401 million.

     Under the Company's mortgage (Mortgage),  additional mortgage bonds may not
be issued on the basis of property  additions or cash deposits  unless  earnings
before income taxes and interest  during 12 consecutive  calendar  months of the
preceding  15 calendar  months from the month in which the  additional  mortgage
bonds are issued  are at least two times the pro forma  annual  interest  on all
mortgage bonds  outstanding  and then applied for. For the purpose of this test,
the Company has not included Allowance for Funds Used During  Construction which
is included in net income in the Company's  consolidated financial statements in
accordance  with the  prescribed  system of  accounts.  The  coverage  under the
earnings test of the Mortgage for the 12 months ended December 31, 1995 was 4.94
times.  Earnings  coverages  under the Mortgage for the calendar  years 1994 and
1993 were 3.48 and 4.20 times,  respectively.  At December  31,  1995,  the most
restrictive  issuance  test  of  the  Mortgage  related  to  available  property
additions.  At December  31,  1995,  the  Company had at least $1.44  billion of
available  property additions against which $864 million of mortgage bonds could
have been issued. In addition,

                                       15
<PAGE>
at December  31,  1995,  the Company was  entitled to issue  approximately  $3.5
billion of mortgage bonds without regard to the earnings and property  additions
tests against previously retired mortgage bonds.

     Under  the  Company's   Amended  and  Restated  Articles  of  Incorporation
(Articles),  the issuance of additional  preferred stock requires an affirmative
vote of the holders of  two-thirds of all preferred  shares  outstanding  unless
certain tests are met.  Under the most  restrictive  of these tests,  additional
preferred  stock may not be issued  without  such a vote unless  earnings  after
income taxes but before  interest on debt during 12 consecutive  calendar months
of the  preceding  15  calendar  months  from the month in which the  additional
shares of stock are issued are at least 1.5 times the aggregate of the pro forma
annual  interest and preferred stock dividend  requirements on all  indebtedness
and preferred  stock.  Coverage under this earnings test of the Articles for the
12 months ended  December 31, 1995 was 2.74 times.  Earnings  coverage under the
Articles  for the  calendar  years  1994 and  1993  was  2.05  and  2.47  times,
respectively.

     The following  table sets forth the  Company's  ratios of earnings to fixed
charges and the ratios of earnings to combined fixed charges and preferred stock
dividends for the periods indicated:

<TABLE>
<CAPTION>
                                                              1991         1992        1993        1994         1995
<S>                                                           <C>          <C>         <C>         <C>         <C> 
Ratio of Earnings to Fixed Charges.....................       2.55         2.43        3.15        2.66        3.49
Ratio of Earnings to Combined Fixed Charges and
     Preferred Stock Dividends.........................       2.14         2.06        2.67        2.32        3.18
</TABLE>

For purposes of these  ratios,  (i) earnings  consist of income from  continuing
operations  before income taxes and fixed charges and (ii) fixed charges consist
of all interest  deductions  and the  financing  costs  associated  with capital
leases.

     At December 31, 1995,  the Company had a total of $517 million  outstanding
under unsecured  term-loan  agreements  with banks with maturities  extending to
1997.  Most of the Company's  unsecured debt  agreements  contain  cross-default
provisions to the Company's other debt obligations.

     The Company has a $300 million commercial paper program supported by a $400
million  revolving  credit  agreement.  At  December  31,  1995,  there  was  no
commercial  paper  outstanding.  At  December  31,  1995,  the  Company  and its
subsidiaries had formal and informal lines of credit with banks aggregating $221
million  against which there was no short-term debt  outstanding.  The Company's
bank lines are comprised of both committed and uncommitted  lines of credit.  As
of December 31, 1995, the Company had no  compensating  balance  agreements with
any bank.


Employee Matters

     The Company and its  subsidiaries had 7,217 employees at December 31, 1995.
None of the  Company's  employees  are  represented  by a union.  In 1993,  in a
National  Labor  Relations  Board  (NLRB)  certified  election,  a  majority  of
non-management employees voted to continue not to be represented by a union.

     On March 7, 1995, a New Jersey local of the  International  Brotherhood  of
Electrical  Workers  (IBEW)  filed  two  petitions  with  the  NLRB  to  hold  a
certification   election  to  determine   whether  a  group  of  production  and
maintenance employees from Eddystone and Cromby want the IBEW to represent them.
The petitions seek to establish separate bargaining units for 225 employees from
Eddystone and 70 employees from Cromby.  The petitions cover craft and technical
employees,  including  operators,  but exclude  office  clerical,  professional,
supervisory and management employees.

     On March 22, 1995,  the Utility  Workers Union of America,  AFL-CIO  (UWUA)
filed a petition  with the NLRB to hold a  certification  election to  determine
whether  certain  production  and  maintenance  employees  from Peach Bottom and
Limerick want the UWUA to represent  them. The petition seeks a bargaining  unit
of

                                       16
<PAGE>
approximately  600  employees  composed  of all  maintenance  employees  and all
control room and  alternate  control room  operators  and  auxiliary  operators,
instrumental  and control  technicians,  health physics  technicians,  chemistry
technicians,  material handlers and technicians,  and rad waste technicians. The
petition excludes security guards,  clerical and supervisory employees. On March
23,  1995,  the NLRB  issued  an  order  consolidating  for  hearing  the  three
petitions.  From April through September,  the NLRB conducted hearings regarding
the appropriateness of the petitioned units and the eligibility issues for those
units. The Company has taken the position that the only  appropriate  bargaining
unit is the same  system-wide  unit that was  certified by the NLRB for the 1993
election,  and that it will oppose any attempt by outside  interests to organize
its employees. An NLRB decision is pending.

     On  October 2, 1995,  ten days  after the record in  proceedings  discussed
above were closed,  the UWUA filed another petition  seeking  certification of a
bargaining unit  consisting of all production and  maintenance  employees of the
Consumer Energy Services Group. The Company unsuccessfully sought to consolidate
this petition with the other three petitions. Hearings regarding the latest UWUA
petition are scheduled to begin in April 1996.


Environmental Regulations

     Environmental  controls at the  federal,  state,  regional and local levels
have a  substantial  impact  on the  Company's  operations  due to the  cost  of
installation  and  operation of  equipment  required  for  compliance  with such
controls.  In addition to the matters discussed below, see "Electric  Operations
- -- General" and "Electric Operations -- Limerick Generating Station."

     An  environmental  issue with  respect to  construction  and  operation  of
electric  transmission  and  distribution  lines and other facilities is whether
exposure to electric and  magnetic  fields  (EMF)  causes  adverse  human health
effects.  A large number of  scientific  studies have examined this question and
certain  studies  have  indicated  an  association  between  exposure to EMF and
adverse  health  effects,  including  certain  types  of  cancer.  However,  the
scientific community still has not reached a consensus on the issue.  Additional
research  intended to provide a better  understanding  of EMF is continuing.  On
January 11, 1995,  researchers at the University of North Carolina  released the
results of an EMF study in which the Company had  participated.  The researchers
stated  that this study does not  resolve  the  fundamental  question of whether
magnetic fields cause cancer. The Company supports further research in this area
and is funding, monitoring and participating in such studies. The Company cannot
predict  at this time  what  effect,  if any,  this  matter  will have on future
operations.

     Public  concerns  about the possible  health risks of exposure to EMF have,
and are  expected  in the  future  to,  adversely  affect the costs of, and time
required  to, site new  distribution  and  transmission  facilities  and upgrade
existing facilities.

Water

     The Company has been informed by PSE&G that PSE&G is implementing  the 1994
New Jersey Pollutant Discharge  Elimination System permit issued for Salem which
requires,  among other things,  water intake screen  modifications  and wetlands
restoration.  In addition,  PSE&G is seeking  permits and approvals from various
agencies  needed to fully  implement the special  conditions  of the permit.  No
assurances  can be  given  as to  receipt  of any  such  additional  permits  or
approvals.  The estimated  capital cost of  compliance  with the final permit is
approximately  $100  million,  of which the  Company's  share is  42.59%  and is
included in the Company's capital requirements for 1996 and 1997-98.  PSE&G must
apply to renew the Salem  permit in March 1999 which  renewal  application  must
provide  updated  demonstrations  for  review by the New  Jersey  Department  of
Environmental Protection and Energy (NJDEPE).

Air

     Air  quality   regulations   promulgated  by  the  PDEP  and  the  City  of
Philadelphia in accordance with the federal Clean Air Act impose restrictions on
emission of particulates,  sulfur dioxide (SO2) and other pollutants and require
permits for  operation of emission  sources.  Such permits have been obtained by
the Company and must

                                       17
<PAGE>
be  renewed   periodically.   Under  the  Clean  Air  Act   Amendments  of  1990
(Amendments), new permits will have to be obtained.

     The Amendments  establish a comprehensive  and complex  national program to
substantially reduce air pollution over the next decades. The Amendments include
a  two-phase  program  to reduce  acid rain  effects by  significantly  reducing
emissions of SO2 and nitrogen oxides (NOx) from electric power plants.  Flue-gas
desulfurization systems (scrubbers) have been installed at Conemaugh Units No. 1
and No. 2 to reduce SO2 emissions to meet the 1995 Phase I  requirements  of the
Amendments.  The Company's share of the capital costs to construct the scrubbers
and make other related  improvements at Conemaugh was approximately $78 million.
Units No. 1 and No. 2 at Keystone are subject to the Phase II SO2 and NOx limits
of the  Amendments  which must be met by January 1, 2000.  The  Company  and the
other  Keystone  co-owners are  evaluating  the Phase II compliance  options for
Keystone, including the purchase of SO2 emission allowances and the installation
of scrubbers.

     The Company's  service-area,  coal-fired  generating units at Eddystone and
Cromby are equipped with scrubbers and their SO2 emissions meet the SO2 emission
rate  limits of both Phase I and Phase II of the  Amendments.  The  Company  has
completed the  implementation  of measures,  including the  installation  of NOx
emissions  controls and the imposition of certain  operational  constraints,  to
comply with the  Reasonably  Available  Control  Technology  limitations  of the
Amendments.  The Company's  capital  expenditures  to satisfy  these  compliance
requirements were  approximately $19 million.  The Company expects that the cost
of compliance with  anticipated  air-quality  regulations  may be  substantially
higher due to further limitations on permitted NOx emissions. As a result of its
prior  investments  in scrubbers for Eddystone and Cromby and its  investment in
nuclear  and  hydroelectric  generating  capacity,  the  Company  believes  that
compliance with the Amendments  will have less impact on the Company's  electric
rates than on the rates of other Pennsylvania utilities which are more dependent
on coal-fired generation.

     Many other provisions of the Amendments affect the Company's business.  The
Amendments  establish  stringent new control measures for  geographical  regions
which have been  determined by the EPA to not meet National  Ambient Air Quality
Standards;  establish limits on the purchase and operation of motor vehicles and
require  increased use of alternative  fuels;  establish  stringent  controls on
emissions of toxic air pollutants and provide for possible future designation of
some  utility   emissions  as  toxic;   establish  new  permit  and   monitoring
requirements  for  sources  of air  emissions;  and  provide  for  significantly
increased enforcement power, and civil and criminal penalties.

Solid and Hazardous Waste

     The Comprehensive Environmental Response,  Compensation,  and Liability Act
of  1980  and  the  Superfund   Amendments  and   Reauthorization  Act  of  1986
(collectively  CERCLA)  authorize  the  EPA to  cause  "potentially  responsible
parties"  (PRPs) to conduct  (or for the EPA to  conduct  at the PRPs'  expense)
remedial  action at waste  disposal  sites that pose a hazard to human health or
the environment.  Parties contributing  hazardous substances to a site or owning
or operating a site  typically  are viewed as jointly and  severally  liable for
conducting or paying for  remediation  and for  reimbursing  the  government for
related costs incurred.  PRPs may agree to allocate  liability among themselves,
or a court may perform that  allocation  according to equitable  factors  deemed
appropriate.  In addition,  the Company is subject to the Resource  Conservation
and Recovery Act (RCRA) which governs  treatment,  storage and disposal of solid
and hazardous wastes.

     By notice  issued in November  1986,  the EPA notified  over 800  entities,
including  the  Company,  that they may be PRPs  under  CERCLA  with  respect to
releases of radioactive  and/or toxic  substances  from the Maxey Flats disposal
site, a low-level  radioactive  waste  disposal site near  Moorehead,  Kentucky,
where  Company  wastes were  deposited.  Approximately  90 PRPs,  including  the
Company,  formed a steering committee and entered into an administrative consent
order with the EPA to conduct a remedial  investigation  and  feasibility  study
(RI/FS), which was substantially revised based on the EPA comments. In September
1991, following public review and comments,  the EPA issued a Record of Decision
in which it selected a natural stabilization remedy for the Maxey

                                       18
<PAGE>
Flats  disposal site. The steering  committee has  preliminarily  estimated that
implementing  the EPA proposed remedy at the Maxey Flats site would cost $60-$70
million in 1993  dollars.  A  settlement  has been reached  among the PRPs,  the
federal and private PRPs,  the  Commonwealth  of Kentucky and the EPA concerning
their respective roles and responsibilities in conducting remedial activities at
the site.  Under the  settlement,  the  private  PRPs will  perform  the initial
remedial  work  at the  site  and  the  Commonwealth  of  Kentucky  will  assume
responsibility for long-range maintenance and final remediation of the site. The
Company  estimates that it will be responsible  for $600,000 of the  remediation
costs to be incurred by the private  PRPs.  On June 5, 1995,  a consent  decree,
which  included the terms of the  settlement,  was filed with the United  States
District  Court  for  the  Eastern  District  of  Kentucky.  The  United  States
Department of Justice,  following a public comment  period,  filed a motion with
the court for entry of the decree. The PRPs have entered into a contract for the
design  and  implementation  of the  remedial  plan  and  preliminary  work  has
commenced.

     By notice  issued in December  1987,  the EPA  notified  several  entities,
including the Company, that they may be PRPs under CERCLA with respect to wastes
resulting  from the treatment  and disposal of  transformers  and  miscellaneous
electrical equipment at a site located in Philadelphia,  Pennsylvania (the Metal
Bank of America site). Several of the PRPs, including the Company, have formed a
steering committee to investigate the nature and extent of possible  involvement
in this matter.  On May 29, 1991, a Consent Order was issued by the EPA pursuant
to which the  members of the  steering  committee  agree to perform the RI/FS as
described in the work plan issued with the Consent Order. The Company's share of
the cost of the RI/FS was  approximately  30%.  On October  14,  1994,  the PRPs
submitted  to the EPA the RI/FS which  identified  a range of possible  remedial
alternatives  for the site from taking no action to removal of  essentially  all
contaminated material with an estimated cost range of $2 million to $90 million.
On July 19, 1995,  the EPA issued a proposed  plan for  remediation  of the site
which involves removal of contaminated soil,  sediment and groundwater and which
the EPA estimates would cost approximately $17 million to implement.  On October
18, 1995,  the PRPs  submitted  comments to the EPA on the  proposed  plan which
identified   several   inadequacies   with  the  plan,   including   substantial
underestimates  of the costs  associated with  remediation.  Until the Record of
Decision  has been issued by the EPA, the Company  cannot  estimate its share of
the cost to implement the selected remedy.

     By notice  issued in September  1985,  the EPA notified the Company that it
has been identified as a PRP for the costs associated with the cleanup of a site
(Berks  Associates/Douglasville  site) where waste oils  generated  from Company
operations were transported,  treated,  stored and disposed. In August 1991, the
EPA filed suit in the United States  District Court for the Eastern  District of
Pennsylvania  (Eastern  District Court) against 36 named PRPs, not including the
Company,  seeking a declaration that these PRPs are jointly and severally liable
for  cleanup of the Berks  Associates/Douglassville  site and for costs  already
expended   by  the  EPA  on  the  site.   Simultaneously,   the  EPA  issued  an
Administrative  Order  against  the same named  defendants,  not  including  the
Company,  which requires the PRPs named in the Administrative  Order to commence
cleanup of a portion of the site.  On September  29,  1992,  the Company and 169
other parties were served with a third-party  complaint joining these parties as
additional  defendants.  Subsequently,  an additional 150 parties were joined as
defendants. A group of approximately 100 PRPs with allocated shares of less than
1%,  including the Company,  have formed a negotiating  committee to negotiate a
settlement  offer with the EPA. In December  1994, the EPA proposed a de minimis
PRP settlement which would require the Company to pay approximately  $800,000 in
exchange  for the EPA  agreeing  not to sue,  take  administrative  action under
CERCLA for recovery of past or future response costs or seek  injunctive  relief
with  respect to the site.  The Company has  notified  the EPA that it wishes to
participate  with  other  eligible  PRPs in the de  minimus  settlement,  and is
currently awaiting approval of the settlement.

     In  June  1989,  a  group  of  PRPs  (Metro  PRP  Group)  entered  into  an
Administrative Order on Consent (AOC) with the EPA pursuant to which they agreed
to perform  certain  removal  activities at the Metro  Container  Superfund Site
located in Trainer,  Pennsylvania. In January 1990, the Metro PRP Group notified
the Company that the group  considered the Company to be a PRP at the site based
on evidence which it believes  indicates between 200 and 300 empty Company drums
were  transported  to the site.  The Company was invited to  participate  in the
allocation  process and was further informed that,  unless it agreed to sign the
AOC, the Company risked either being named in a cost recovery  action brought by
the EPA or in a  contribution  action  to be filed by the Metro  PRP  Group.  In
response, the Company notified the Metro PRP Group that it would be

                                       19
<PAGE>
interested in participating in the allocation  process.  The Metro PRP Group has
proposed a settlement  which would involve the Company  paying less than $10,000
towards  the  costs of a  removal  action  estimated  to cost  approximately  $5
million.  The Company has requested  additional  information  from the Metro PRP
Group.

     In October 1995, the Company, along with over 500 other companies, received
a General  Notice from the EPA advising that the Company had been  identified as
having sent  hazardous  substances  to the  Spectron/Galaxy  Superfund  Site and
requesting  the  companies  to conduct  an RI/FS at the site.  The  Company  had
previously  been  identified  as a de minimus  PRP and paid  $2,100 to settle an
earlier phase. Additionally, the Company had participated in a PRP agreement and
consent order related to further work at the Spectron site. In conjunction  with
the EPA's  General  Notice,  the  existing  PRP group has  proposed a settlement
which, based on the volume of hazardous  substances sent to the Spectron site by
the Company,  would allow the Company to settle the matter as a de minimus party
for less than $10,000.

     In April 1990, the Company  received a notice from the NJDEPE which alleges
that  the  Company  is  potentially  liable  for  certain  cleanup  costs at the
Gloucester  Environmental  Management Services,  Inc. (GEMS) site located in New
Jersey because  wastes  generated by the Company were deposited at the site by a
third  party.  The Company was added as a defendant  in a suit  commenced by the
NJDEPE several years ago, which now names several hundred defendants,  and which
relates to the GEMS site.  The Company has joined a  pre-existing  group of PRPs
which is dealing with the NJDEPE on these matters.  Settlement  negotiations are
ongoing. In February 1995, the Company was named as an additional defendant in a
private party class action seeking  damages  associated  with the GEMS site. The
Company settled the private party class action for $52,500.

     On October 16, 1989, the EPA and the NJDEPE commenced a civil action in the
United  States  District  Court  for  the  District  of New  Jersey  against  26
defendants,  not including  the Company,  alleging the right to collect past and
future  response costs for cleanup of the Helen Kramer  landfill  located in New
Jersey.  In October 1991, the direct  defendants joined the Company and over 100
other parties as third-party defendants.  The third-party complaint alleges that
the  Company  generated  materials  containing  hazardous  substances  that were
transported  to and disposed at the  landfill by a third  party.  The direct and
third-party  defendants  are  presently  involved  in  settlement   negotiations
involving an allocation process.

     In November 1987, the Company  received  correspondence  from the EPA which
indicated that the EPA was  investigating  the source,  extent and nature of the
release  or  threatened  release  of  hazardous  substances  from the  Blosenski
Landfill located in West Caln Township, Chester County,  Pennsylvania (Blosenski
Landfill  Superfund  Site).  The EPA  letter  requested  information  on several
Blosenski  entities and  affiliates  (Blosenski  entities)  and also whether any
wastes  generated by the Company had been  transported  to,  stored,  treated or
disposed at the Blosenski  Landfill Superfund Site. In January 1988, the Company
notified the EPA that,  after searching its files and records,  it was unable to
locate  or  identify  any  information  related  to the  Blosenski  entities  or
activities conducted at the Blosenski Landfill Superfund Site. Subsequently,  on
July 8, 1992,  the Company was  notified by a group of PRPs who had been ordered
by the EPA to implement one portion of the four-part remedial plan for the site,
that based on  information  which it  believed  indicated  Company  wastes  were
disposed of at the site, the group  considered the Company to be responsible for
a share of the cleanup and remediation  costs. The PRP group advised the Company
that unless it  voluntarily  joined the existing PRP group,  the Company  risked
being  named as a  defendant  in a  contribution  lawsuit  which had been  filed
against  certain other PRPs in federal  court.  On August 3, 1992, the PRP group
served the Company  with a subpoena  which  required the  production  of Company
documents  and  records  relating  to  Company  operations  and  waste  disposal
practices and procedures.  In September 1992, the Company informed the PRP group
that due to its inability to identify any pertinent  records in its own files or
confirm the PRP group's  allegations,  that it did not, at that time,  intend to
join the  Blosenski  PRP  Group  or  contribute  to the  remediation  costs.  In
addition,  the Company  submitted  documentation  which responded to some of the
subpoena  requests  and notified  the PRP group of its  objection to others.  On
September 7, 1995,  the federal court  approved a consent  decree which required
the site owner and  approximately  20 PRPs to implement an estimated $13 million
remedy at the site and reimburse the federal  government and the Commonwealth of
Pennsylvania  $5  million  for past  costs and  oversight  costs  related to the
cleanup.

                                       20
<PAGE>
     In November 1992, the Company  received a subpoena from the  non-government
parties (party participants) in a consolidated action relating to the Bridgeport
Rental and Oil  Services  (BROS)  site which  requested  information  on various
haulers who  transported  hazardous and solid waste  materials to the BROS site.
Information  gathered pursuant to the subpoena indicates that one of the haulers
associated with the BROS site picked up and  transported  waste generated by the
Company.  Additionally,  the party participants  possess  information which they
believe  connects  the  Company  to the  site.  At the  invitation  of the party
participants,  the Company along with several others (voluntary participants) is
participating  in a  "voluntary,  informal,  non-litigated  settlement/mediation
process." In April 1993, the Company received a Request for Information from the
EPA regarding the Company's  potential  involvement at the BROS site. On May 27,
1993, the Company provided the EPA with the same documents  gathered in response
to the subpoena served by the party participants. The voluntary participants are
presently engaged in negotiations with the party participants.

     On March 3, 1989, the Company  received a Notice of Violation from the PDEP
for soil  contamination  at one of the  Company's  maintenance  facilities.  The
Company  suspects that the  contamination  was caused by leakage of  transformer
dielectric  fluid.  The PDEP  required  the  Company  to  initiate  sampling  to
determine the scope of the  contamination.  The Company  conducted  sampling and
ground water  monitoring  and  submitted the results to the PDEP on November 18,
1991.  The  Company  has  identified  the  presence  of oil and  polychlorinated
byphenols (PCBs) at the site. On February 19, 1993, the Company submitted to the
PDEP a revised remedial clean-up  strategy.  On March 9, 1993, the PDEP accepted
the Company's  revised remedial clean-up  strategy.  The Company is implementing
the remedial  clean-up  strategy accepted by the PDEP, which is expected to cost
approximately $2 million over a period of three to five years.

     On November 30, 1995,  the Company was added as a third party  defendant in
an existing suit alleging that the Company is  responsible  for sending waste to
the  Cinnaminson  Ground  Water  Contamination  Site  located in the Township of
Cinnaminson  in Burlington  County,  New Jersey.  The Company  joined with other
third party  defendants  in filing a motion to dismiss the complaint for failure
to state a claim.  While  the  parties  await a ruling by the  court,  they will
participate  in a  court-ordered  mediation  process.  The Company is  currently
unable to estimate the cost of any potential corrective action.

     The Company has been named as a defendant in a Superfund  matter  involving
the Greer  Landfill  in South  Carolina.  The Company is  currently  involved in
settlement  discussions  with the plaintiff.  The Company is currently unable to
estimate the cost of any potential corrective action.

     The Company has  identified  23 sites where former  manufactured  gas plant
activities may have resulted in site  contamination.  Past activities at several
sites have  resulted in actual  site  contamination.  The  Company is  presently
engaged in performing  various  levels of  activities at these sites,  including
initial  evaluation to determine the existence and nature of the  contamination,
detailed  evaluation  to  determine  the  extent  of the  contamination  and the
necessity  and  possible   methods  of  remediation,   and   implementation   of
remediation.  Seven of the sites are  currently  in the detailed  evaluation  or
remediation  stage. At December 31, 1995, the Company had accrued  approximately
$13 million for  investigation  and remediation of these  manufactured gas plant
sites.  The  Company  expects  that it will incur  additional  liabilities  with
respect to these sites, which cannot be reasonably estimated at this time.

     The  Company  has  also   responded  to  various   governmental   requests,
principally those of the EPA pursuant to CERCLA, for information with respect to
the possible deposit of Company waste materials at various disposal,  processing
and other sites.

     On June 4, 1993, the Company entered into a Corrective Action Consent Order
(CACO)  from the EPA  under  RCRA.  The  CACO  order  requires  the  Company  to
investigate the extent of alleged  releases of hazardous  wastes and to evaluate
corrective measures,  if necessary,  for a site located along the Delaware River
in Chester,  Pennsylvania,  which had previously been leased to Chem Clear, Inc.
Chem Clear operated an industrial waste water pretreatment facility on the site.
In October 1994, the Company  entered into an agreement with Clean Harbors,  the
successor to Chem Clear,  pursuant to which the Company will be responsible  for
approximately 25%

                                       21
<PAGE>
of the costs incurred  under the CACO and Clean Harbors will be responsible  for
75% of the costs.  The Company  estimates  that its share of the costs to comply
with the CACO will be  approximately  $2.5  million.  At December 31, 1995,  the
Company had spent $1.0 million to comply with the CACO.  Until completion of the
required investigation,  the Company is unable to predict the nature and cost of
any potential corrective action.

Costs

     At  December  31,  1995,  the  Company  had accrued $27 million for various
investigation and remediation costs that can be reasonably estimated,  including
approximately   $13  million  for   investigation   and  remediation  of  former
manufactured gas plant sites.  The Company cannot  currently  predict whether it
will incur  other  significant  liabilities  for  additional  investigation  and
remediation costs at sites presently identified or additional sites which may be
identified by the Company,  environmental agencies or others or whether all such
costs will be recoverable through rates or from third parties.

     The Company's budget for capital  requirements for 1996 and its most recent
estimate of capital  requirements for 1997-98 for compliance with  environmental
requirements  total $80 million.  This estimate  includes the Company's share of
the costs to comply  with the  revised  NJDEPE  permit for  Salem,  but does not
include any amounts  that may be required  for its share of  scrubbers  or other
systems at Keystone to comply with the Amendments.  In addition, the Company may
be  required  to  make   significant   additional   expenditures  not  presently
determinable.


Competition

     Over the last few years,  legislative and regulatory initiatives and market
forces have laid the foundation for continued  development of competition in the
electric  utility  industry.  As a result,  the  electric  utility  industry  is
reviewing the potential  impacts of a major  transition from a traditional  rate
regulated  environment  of bundled  service  based on cost recovery to unbundled
services with some  combination of a competitive  marketplace for some services,
principally  generation,  and  modified  regulation  of other  market  segments.
Increased  competition  is expected  to reduce the margin on certain  classes of
energy  sales  and  may  result  in  customer  and  revenue  losses.   Increased
competition  may also limit  high cost  utilities'  ability  to recover  capital
investment  through  rates,  resulting  in  stranded  investment  and  potential
writedown of assets.  Potential  competition  has resulted in increased focus on
cost cutting and consideration of strategic alternatives,  including mergers and
restructuring of operations.  For additional information concerning competition,
see  "Competition"  in the  "Management's  Discussion  and Analysis of Financial
Condition  and  Results  of  Operations"  in  the  Company's  Annual  Report  to
Shareholders for the year 1995.

     The  Energy  Act was  enacted  to promote  competition  among  utility  and
nonutility  generators in the wholesale  electric  generation market. The Energy
Act allows the FERC to order owners of electric  transmission systems to provide
third parties with transmission access for wholesale power transactions.  During
1995, the FERC issued proposed rules which,  if adopted,  would require that all
public  utilities  have on file  with  the  FERC  nondiscriminatory  open-access
transmission tariffs for network and point-to-point services, including separate
rates for ancillary  services.  The FERC's proposed rules would also provide for
recovery of legitimate  and  verifiable  wholesale  stranded  investment.  These
proposals further expressed the FERC's strong  expectation that state regulatory
commissions  provide for similar  full  recovery of  legitimate  and  verifiable
stranded  investment that could result if state regulatory  commissions  ordered
retail  competition and direct access. The Company filed comments in response to
the FERC's proposal. The comments, while generally supportive, suggested several
adjustments to ensure full stranded investment recovery.  An order from the FERC
is expected in the first half of 1996.

     The Company also filed a tariff for network and point-to-point services and
a market-based rate tariff that would allow the Company to sell wholesale energy
at  market-based  rates  outside the PJM control  area.  These  tariffs would be
available to wholesale  buyers and sellers of electricity,  although the Company
would  continue  to make sales  within the PJM control  area under its  existing
FERC-approved cost-based tariffs. The market-based

                                       22
<PAGE>
tariff  described above is not expected to affect the  applicability of SFAS No.
71,  "Accounting  for the  Effects  of  Certain  Types  of  Regulation,"  to the
Company's  operations.  For additional  information  concerning SFAS No. 71, see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" in the Company's Annual Report to Shareholders for the year 1995.

     During  1995,  the Company  proposed a plan to enable the PJM  companies to
offer  regional  open  access  to their  transmission  facilities,  to create an
independent system operator, to adapt the existing PJM regional wholesale energy
market to increased  competition and to preserve those elements of power pooling
which are still beneficial.

     While the Energy Act  encourages  competition  on a  wholesale  level,  the
Energy  Act  prohibits  the FERC  from  ordering  wheeling  for  sales to retail
customers.  Currently, a number of states, including Pennsylvania, are assessing
the issue of retail  competition  with varying  outcomes.  While assessing their
positions,  many  issues  must be  considered  which  will  require  significant
deliberation  and may  result in legal  challenges.  These  issues  include  the
recovery   of   any    resulting    stranded    investment,    the   impact   of
inter-jurisdictional  sales and whether such change is enacted by  regulatory or
legislative action.

     In August  1995,  after  seeking  input  from  Pennsylvania  utilities  and
interest  groups,  the PUC  staff  issued  a  report  recommending  against  the
implementation  of retail electric power  competition at this time. The PUC also
issued  an  order  inviting  further  comments  and  establishing   hearings  on
competition   issues  with  the  expectation  of  submitting  a  report  to  the
Pennsylvania  legislature  and the Governor in June 1996. In November  1995, the
Company submitted  testimony which proposes five major initiatives to reduce the
costs of electricity while preserving the reliability and universal service that
is essential to Pennsylvania citizens. These initiatives are: 1) improvements in
the PJM  interconnection to incorporate an independent system operator,  provide
for wholesale  energy  exchange based on a market bidding  mechanism,  provide a
regional  transmission  tariff and expand  participation in the wholesale energy
market  to  others,  including  firms  that are not  traditional  utilities;  2)
performance-based  regulation  which would link utility  earnings to performance
rather than  historic  costs;  3) flexible  pricing to allow  utilities to offer
customers a variety of service options tailored to individual  requests,  and to
bring certain rates closer to market  levels;  4) accelerated  depreciation  and
other cost  mitigation  measures that challenge the utilities to reduce possible
stranded   investment   associated  with  existing  generation  assets;  and  5)
competitive  bidding  of  new  generation  to  ensure  that  needs  are  met  as
efficiently as possible.  The Company  believes that these proposed  initiatives
will allow the PUC to improve the  efficiency  of the electric  industry,  while
continuing to assure the  availability of reliable  service for all customers at
reasonable  rates,  without  significant  adverse  consequences on the financial
condition of the electric utilities.

     The Company  believes that retail  competition  should not be adopted if it
represents a mere shifting of costs from one class of customers to another or to
shareholders,  and that  retail  competition  does not  currently  provide a net
benefit.  Regulatory  changes  permitting  retail  competition  may also  create
stranded investment if the FERC's position of allowing full recovery of stranded
investment  as  described in its  proposal is not  adopted.  Investments  by the
Company in assets which would not be recoverable  from customers,  including its
investment in nuclear facilities,  may have to be written down, which would have
a material  adverse effect on the Company's  financial  condition and results of
operations.  The Company is not able to predict whether retail  competition will
be implemented  and, if implemented,  what impact it would have on the Company's
financial condition or results of operations.

     As a result of competitive pressures,  the Company has negotiated long-term
contracts with many of its larger- volume industrial  customers.  Although these
agreements  have resulted in lower  revenues from this class of customers,  they
have permitted the Company to maintain this segment of its customer base.

     The gas industry is also undergoing  structural changes in response to FERC
policies  designed to increase  competition  in this  market.  This has included
requirements that interstate gas pipelines unbundle their gas sales service from
other  regulated  tariff  services,  such  as  transportation  and  storage.  In
anticipation of these policies,

                                       23
<PAGE>
the Company has modified its gas purchasing  arrangements to enable the purchase
of gas and transportation at lower costs, and has become more active in the area
of gas transportation.

     During 1995, there were an  unprecedented  number of mergers in the utility
industry  and this trend is expected to continue.  In August  1995,  the Company
proposed a merger with PP&L Resources, Inc., an electric utility with operations
in northeast  Pennsylvania.  In November,  PP&L Resources declined the Company's
final offer and the Company withdrew its proposal.  The Company will continually
evaluate all  opportunities  to improve its strategic and  competitive  position
but, because of its strong stand-alone position, is not compelled to pursue such
opportunities at any cost.


Telecommunications

     To take  advantage  of  emerging  opportunities  in the  telecommunications
field,  in  1995,  the  Company  created  a new  strategic  business  unit,  the
Telecommunications Group. The business unit has initiated several joint ventures
in newly emerging wireless personal communications services businesses and other
competitive  telecommunications   opportunities.  The  telecommunications  field
presents the Company with many opportunities to expand its business and generate
additional revenues.


PECO Energy Capital Corp. and Related Entities

     PECO Energy Capital Corp., a wholly owned  subsidiary,  is the sole general
partner  of  PECO  Energy  Capital,   L.P.,  a  Delaware   limited   partnership
(Partnership).  The  Partnership  was created  solely for the purpose of issuing
preferred securities,  representing limited partnership  interests,  and lending
the  proceeds  thereof to the  Company,  and  entering  into  similar  financing
arrangements.  Such  loans  to  the  Company  are  evidenced  by  the  Company's
subordinated debentures,  which are the only assets of the Partnership. The only
revenues  of  the  Partnership  are  interest  on  the  Company's   subordinated
debentures  (Subordinated  Debentures).  All of the  operating  expenses  of the
Partnership  are paid by PECO Energy  Capital  Corp.  At December 31, 1995,  the
Partnership  held  $308,612,964  aggregate  principal amount of the Subordinated
Debentures.

     PECO  Energy  Capital  Trust I (Trust)  was  created in  October  1995 as a
statutory  business trust under the laws of the State of Delaware solely for the
purpose of issuing trust receipts (Trust  Receipts),  each representing an 8.72%
Cumulative  Monthly  Income  Preferred  Security,  Series B (Series B  Preferred
Securities) of the Partnership.  The Partnership is the sponsor of the Trust. On
December 19, 1995, the Trust issued  3,124,183 Trust  Receipts.  At December 31,
1995, the assets of the Trust consisted  solely of 3,124,183  Series B Preferred
Securities  with an aggregate  stated  liquidation  preference  of  $78,104,575.
Distributions  were made on the  Trust  Receipts  on  December  29,  1995 in the
aggregate  amount of  $1,074,893,  or $0.3441  per Trust  Receipt.  The  payment
reflects  accrued  distributions at the rate of 7.96% per annum from November 1,
1995 through  December 18, 1995 and at the rate of 8.72% per annum from December
19,  1995  through  December  31,  1995.  Expenses  of the  Trust  for 1995 were
approximately $2.1 million,  all of which were paid by PECO Energy Capital Corp.
or the  Company.  The number of holders  of record of the Trust  Receipts  as of
March 20, 1996 was 884.

                                       24
<PAGE>
Executive Officers of the Registrant

<TABLE>
<CAPTION>
                                  Age at                                                     Effective Date of Election
Name                           Dec. 31, 1995                Position                             to Present Position

<S>                                 <C>    <C>                                                   <C>
J. F. Paquette, Jr.............     61     Chairman of the Board...............................  April 12, 1995
C. A. McNeill, Jr..............     56     President and Chief Executive Officer...............  April 12, 1995
D. M. Smith....................     62     President-- PECO Nuclear and Chief
                                               Nuclear Officer.................................  February 1, 1996
W. L. Bardeen..................     57     Senior Vice President and Group Executive--
                                               Consumer Energy Services Group..................  March 1, 1994
J. W. Durham...................     58     Senior Vice President and General Counsel...........  October 24, 1988
W. J. Kaschub..................     53     Senior Vice President-- Human Resources.............  June 10, 1991
G. S. King.....................     55     Senior Vice President-- Corporate and
                                               Public Affairs..................................  October 1, 1992
K. G. Lawrence.................     48     Senior Vice President-- Finance and Chief
                                               Financial Officer...............................  March 1, 1994
J. M. Madara, Jr...............     52     Senior Vice President and Group
                                               Executive-- Power Generation Group..............  March 1, 1994
R. J. Patrylo..................     49     Senior Vice President and Group
                                               Executive-- Gas Services Group..................  August 1, 1994
G. R. Rainey...................     46     Senior Vice President-- Nuclear Operations..........  April 1, 1996
A. J. Weigand..................     57     Senior Vice President and Group
                                               Executive-- Bulk Power Enterprises .............  March 1, 1994
J. M. Bauer....................     49     Vice President-- Customer Services..................  April 13, 1994
G. A. Cucchi...................     46     Vice President-- Planning and Performance...........  March 1, 1994
D. B. Fetters..................     44     Vice President-- Station Support....................  September 25, 1995
D. R. Helwig...................     44     Vice President-- Power Delivery.....................  March 1, 1995
T. P. Hill, Jr.................     47     Vice President and Controller.......................  January 1, 1991
K. C. Holland..................     43     Vice President-- Information Systems
                                               and Chief Information Officer...................  March 21, 1994
W. G. MacFarland, IV...........     46     Vice President-- Limerick Generating
                                               Station.........................................  March 1, 1995
J. B. Mitchell.................     47     Vice President-- Finance and Treasurer..............  December 1, 1994
W. E. Powell, Jr...............     59     Vice President-- Support Services...................  January 30, 1995
T. N. Mitchell.................     40     Vice President-- Peach Bottom Atomic
                                               Power Station...................................  April 1, 1996
W. H. Smith, III...............     47     Vice President and Group Executive,
                                               Telecommunications Group........................  September 25, 1995
D. A. Thomas...................     49     Vice President-- Marketing and Sales................  January 30, 1995
N. J. Zausner..................     42     Vice President-- Power Transactions.................  October 11, 1994
K. K. Combs....................     45     Corporate Secretary.................................  November 1, 1994
</TABLE>

     The present term of office of each of the above executive  officers extends
to the first meeting of the Company's  Board of Directors  after the next annual
election of Directors (scheduled to be held April 10, 1996).

     Prior  to his  election  to his  current  position  with the  Company,  Mr.
Paquette was Chairman and Chief Executive Officer of the Company.

     Prior to his election to his current position with the Company, Mr. McNeill
was President and Chief Operating Officer and Executive Vice President - Nuclear
of the Company.

     Prior to his election to his current position with the Company, Mr. Bardeen
was Senior Vice President Finance and Chief Financial Officer.  Prior to joining
the Company in 1992, Mr.  Bardeen was Vice President  Finance and Controller for
Bell Atlantic Corporation.

                                       25
<PAGE>
     Prior to joining the Company in 1991,  Mr.  Kaschub was Vice  President  of
Human Resources with GTE North Incorporated.

     Prior to joining the Company in 1992,  Mrs. King served as  Commissioner of
the United States Social Security Administration.

     Prior  to his  election  to his  current  position  with the  Company,  Mr.
Lawrence was Vice President - Gas Operations.

     Prior to his election to his current position with the Company,  Mr. Madara
was Vice President - Production,  Assistant Manager - Mechanical Engineering and
General Manager - Nuclear Quality Assurance.

     Prior to joining the Company in 1994, Mr. Patrylo was Senior Vice President
- - Gas Services  Business Unit at Niagara Mohawk Power  Corporation and President
of RJP Associates, Inc., a business consulting firm.

     Prior to his election to his current  position with the Company,  Mr. D. M.
Smith  was  Senior  Vice  President  - Nuclear  Generation  Group,  Senior  Vice
President - Nuclear and Vice President - Peach Bottom Atomic Power Station.

     Prior to his election to his current position with the Company, Mr. Weigand
was Vice President - Transmission and Distribution Systems.

     Prior to joining the Company in March 1994,  Mrs.  Holland was  Director of
Technology  Services  and  Director  of  Business  Services  and  Operations  at
SmithKline Beecham, Inc.

     Prior to joining the Company in 1996, Mr. T.N.  Mitchell was Team Manager -
Institute of Nuclear Power  Operations  (INPO),  Director - Site  Engineering at
Peach  Bottom (on loan from INPO),  Department  Manager  Engineering  Support at
INPO,  Core Team  Member - Nuclear  Electric,  U.K.  (on loan  from  INPO),  and
Department Manager - Plant Analysis at INPO.

     Prior to joining  the  Company in 1995,  Mr.  Powell was Vice  President  -
Logistics with E.I. DuPont DeNemours & Co.

     Prior to joining the  Company in 1995,  Mr.  Thomas was  General  Manager -
American  Parts and Services,  Manager - Utility Parts Sales,  Manager - Gateway
Region - Utility  Sales,  and  Manager - Product  Services  at General  Electric
Company.

     Prior to joining the Company in 1994,  Ms.  Zausner was Vice  President  of
U.S. Generating Company, an independent power producer.

     Prior to  their  election  to the  positions  shown  above,  the  following
executive  officers held other positions with the Company since January 1, 1991:
Ms.  Bauer was  Operations  Manager - Montgomery  County  Division and Manager -
Nuclear Operations;  Mr. Cucchi was Director of System Planning and Performance;
Mr. Fetters was Director - Nuclear Engineering,  Director - Limerick Maintenance
and a project  manager;  Mr.  Helwig was Vice  President  - Limerick  Generating
Station and Vice  President - Nuclear  Engineering  and  Services;  Mr. Hill was
Controller;  Mr.  MacFarland was Outage  Director - Limerick,  Manager - Nuclear
Maintenance,  Manager - Peach Bottom  Installation  Division and Senior  Project
Manager - Limerick Nuclear  Engineering;  Mr. Mitchell was Director of Financial
Operations and Assistant Treasurer; Mr. Rainey was Vice President - Peach Bottom
Atomic Power  Station,  Vice  President - Nuclear  Services and Plant  Manager -
Eddystone  Generating  Station;  Mr. W. H.  Smith was Vice  President  - Station
Support, Vice President - Planning and Performance, Manager - Corporate Strategy
and  Performance,  General  Manager - Human  Resources,  Director - Organization
Change  Task Force and  Manager -  Purchasing;  and Ms.  Combs was an  Assistant
General Counsel.

     There are no family  relationships among directors or executive officers of
the Company.

                                       26
<PAGE>
ITEM 2.   PROPERTIES

     The principal  plants and properties of the Company are subject to the lien
of the Mortgage under which the Company's First and Refunding Mortgage Bonds are
issued.

     The  following  table  sets forth the  Company's  net  electric  generating
capacity by station at December 31, 1995:

<TABLE>
<CAPTION>
                                                                                     Net Generating     Estimated
                                                                                      Capacity (1)      Retirement
                 Station                                  Location                     (Kilowatts)         Year
<S>                                             <C>                               <C>                 <C>
Nuclear
   Limerick..................................    Limerick Twp., PA..............      2,170,000(2)     2024(3), 2029(3)
   Peach Bottom..............................    Peach Bottom Twp., PA..........        928,000(4)        2013, 2014
   Salem.....................................    Hancock's Bridge, NJ...........        942,000(4)        2016, 2020
Hydro
   Conowingo.................................    Harford Co., MD................        512,000            2014
Pumped Storage
   Muddy Run.................................    Lancaster Co., PA..............        880,000            2014
Fossil (Steam Turbines)
   Cromby  ..................................    Phoenixville, PA...............        345,000             2004
   Delaware..................................    Philadelphia, PA...............        250,000             (5)
   Eddystone.................................    Eddystone, PA..................      1,341,000      2009, 2010, 2011
   Schuylkill................................    Philadelphia, PA...............        166,000             (5)
   Conemaugh.................................    New Florence, PA...............        352,000(4)      2005, 2006
   Keystone..................................    Shelocta, PA...................        357,000(4)      2002, 2003
Fossil (Gas Turbines)
   Chester ..................................    Chester, PA....................         39,000             (5)
   Croydon...................................    Bristol Twp., PA...............        370,000             (5)
   Delaware..................................    Philadelphia, PA...............         60,000             (5)
   Eddystone.................................    Eddystone, PA..................         62,000             (5)
   Falls.....................................    Falls Twp., PA.................         48,000             (5)
   Moser.....................................    Lower Pottsgrove Twp., PA......         48,000             (5)
   Richmond..................................    Philadelphia, PA...............         96,000             (5)
   Schuylkill................................    Philadelphia, PA...............         30,000             (5)
   Southwark.................................    Philadelphia, PA...............         53,000             (5)
   Salem.....................................    Hancock's Bridge, NJ...........         16,000(4)          (5)
Fossil (Internal Combustion)
   Cromby  .................. ...............    Phoenixville, PA...............          2,700             (5)
   Delaware..................................    Philadelphia, PA...............          2,700             (5)
   Schuylkill................................    Philadelphia, PA...............          2,800             (5)
   Keystone..................................    Shelocta, PA...................          2,300(4)         2003
   Conemaugh.................................    New Florence, PA...............          2,300(4)         2006
                                                                                      ---------

       Total....................................................................      9,077,800
                                                                                      =========
<FN>
- ---------------
(1)  Summer rating.
(2)  Effective  January 24, 1996,  Limerick  Unit No. 1 was rerated to 1,115,000
     kilowatts,  making the entire station's capacity 2,230,000 kilowatts.  This
     rerate  increased  the  Company's  net  generating  capacity  to  9,137,800
     kilowatts.  
(3)  For depreciation accrual purposes only,  retirement dates have been reduced
     by 10 years. See "Rate Matters." 
(4)  Company  portion.  
(5)  Retirement  dates are under on-going  review by the Company.  Current plans
     call for the continued operation of these units beyond 1996.
</FN>
</TABLE>

                                       27
<PAGE>
       The  following  table sets forth the  Company's  major  transmission  and
distribution lines in service at December 31, 1995:

<TABLE>
<CAPTION>
     Voltage in Kilovolts (Kv)                Conductor Miles
     <S>                                        <C>
     Transmission:
         500 Kv ..............                       824
         220 Kv ..............                     1,746
         132 Kv ..............                       656
         66 Kv ...............                       646
         33 Kv and below .....                        37
     Distribution:
         33 Kv and below .....                    48,809
</TABLE>

     At December 31, 1995, the Company's principal electric  distribution system
included  11,770  pole-line  miles of overhead  lines and 20,673  cable miles of
underground cables.

     The  Company is in the midst of an ongoing  program  to  implement  a 33 Kv
distribution  system for a large portion of outlying suburban areas. These areas
are now primarily served by a combination of 4 Kv distribution  circuits,  which
are being phased out, and direct  connections  to 33 Kv  subtransmission  lines,
which are being  converted  to 33 Kv  distribution  circuits.  The new system is
designed to improve the Company's  ability to meet the growing load requirements
of suburban areas, improve system reliability and reduce service interruptions.

     The following table sets forth the Company's gas pipeline miles at December
31, 1995:

<TABLE>
<CAPTION>
                                   Pipeline Miles
<S>                                 <C>
     Transmission .....                  28
     Distribution .....               5,458
     Service piping....               4,401
                                      -----
         Total ........               9,887
                                      =====
</TABLE>

     The  Company  has  a  liquefied   natural  gas  facility  located  in  West
Conshohocken,  Pennsylvania  which has a storage capacity of 1,200,000 mcf and a
sendout capacity of 200,000 mcf/day and a propane-air  plant located in Chester,
Pennsylvania,  with a tank storage  capacity of 1,980,000  gallons and a peaking
capability of 30,000 mcf/day. In addition,  the Company owns 23 natural gas city
gate stations (including one temporary station) at various locations  throughout
its gas service territory.

     The Company owns an office building in downtown  Philadelphia,  in which it
maintains  its  headquarters,  and also owns or leases  elsewhere in its service
area a number  of  properties  which  are used for  office,  service  and  other
purposes.  Information  regarding  rental and lease  commitments is incorporated
herein by reference  to note 16 of Notes to  Consolidated  Financial  Statements
included in the Company's Annual Report to Shareholders for the year 1995.

     The Company  maintains  property  insurance  against  loss or damage to its
principal  plants and  properties  by fire or other  perils,  subject to certain
exceptions.  Although it is impossible to determine the total amount of the loss
that may result from an occurrence at a nuclear generating station,  the Company
maintains its $2.75  billion  proportionate  share for each  station.  Under the
terms of the various insurance  agreements,  the Company could be assessed up to
$46 million for property  losses  incurred at any plant insured by the insurance
companies  (see "ITEM 1.  BUSINESS  -- Electric  Operations  --  General").  The
Company is  self-insured  to the extent that any losses may exceed the amount of
insurance  maintained.  Any such losses, if not recovered through the ratemaking
process,  could  have a  material  adverse  effect  on the  Company's  financial
condition and results of operations.

                                       28
<PAGE>
ITEM 3.   LEGAL PROCEEDINGS

     On April 11,  1991,  33 former  employees  of the Company  filed an amended
class action suit against the Company in the Eastern District Court on behalf of
approximately 141 persons who retired from the Company between January and April
1990.  The lawsuit,  filed under the  Employee  Retirement  Income  Security Act
(ERISA), alleged that the Company fraudulently and/or negligently misrepresented
or concealed facts  concerning the Company's 1990 Early Retirement Plan and thus
induced the plaintiffs to retire or not to defer retirement  immediately  before
the  initiation  of the  1990  Early  Retirement  Plan,  thereby  depriving  the
plaintiffs  of  substantial  pension  and salary  benefits.  In June  1991,  the
plaintiffs filed amended  complaints adding additional  plaintiffs.  The lawsuit
named the  Company,  the  Company's  Service  Annuity Plan (SAP) and two Company
officers as  defendants.  On May 13, 1994,  the Eastern  District Court issued a
decision,  finding the Company liable to all plaintiffs who made inquiries about
any early  retirement plan after March 12, 1990 and retired prior to April 1990.
In an order dated  August 23,  1995,  the  Eastern  District  Court  awarded the
plaintiffs  $1.5  million.  The Company has filed appeals from the order and has
accrued the amount of the award.

     On May 2, 1991,  37 former  employees of the Company filed an amended class
action suit against the Company,  the SAP and three former  Company  officers in
the Eastern  District Court, on behalf of 147 former  employees who retired from
the Company between January and June 1987. The lawsuit was filed under ERISA and
concerned the August 1, 1987 amendment to the SAP. The  plaintiffs  claimed that
the Company concealed or  misrepresented  the fact that the amendment to the SAP
was planned to increase retirement benefits and, as a consequence,  they retired
prior to the  amendment to the SAP and were deprived of  significant  retirement
benefits. On May 13, 1994, the Eastern District Court issued a decision, finding
the  Company  liable to all  plaintiffs  who made  inquiries  about any  pension
improvement  after  March 1, 1987 and  retired  prior to June 1987.  In an order
dated August 23, 1995, the Eastern  District  Court awarded the plaintiffs  $1.8
million. The Company has filed appeals from the order and has accrued the amount
of the award.

     On May 25, 1993, the Company  received a letter from attorneys on behalf of
a shareholder  demanding  that the Company's  Board of Directors  commence legal
action  against  certain  Company  officers  and  directors  with respect to the
Company's  credit  and  collections  practices.  The basis of the demand was the
findings and conclusions  contained in the Credit and Collection  section of the
May 1991 PUC Management  Audit Report (Audit Report)  prepared by Ernst & Young.
At its June 28,  1993  meeting,  the  Board of  Directors  appointed  a  special
committee  of  directors  to consider  whether such legal action would be in the
best interests of the Company and its shareholders.  On March 14, 1994, upon the
recommendation  of the  special  committee,  the Board of  Directors  approved a
resolution  refusing the shareholder demand set forth in the May 25, 1993 demand
letter,  and authorizing and directing officers of the Company to take all steps
necessary to terminate the derivative suit discussed  below. On August 15, 1995,
attorneys on behalf of the shareholders  filed a derivative  action in the Court
of Common Pleas of  Philadelphia  County (Court of Common  Pleas)  asserting the
same claims against  several  present and former  officers which are asserted in
the July 26, 1993  shareholder  derivative suit discussed below. On February 20,
1996, the Court of Common Pleas ordered that the suit be  consolidated  with the
July 26, 1993  shareholder  derivative  suit. Any monetary  damages which may be
recovered,  net of expenses, would be paid to the Company because the lawsuit is
brought derivatively by shareholders on behalf of the Company.

     On  July  26,  1993,  attorneys  on  behalf  of two  shareholders  filed  a
shareholder  derivative  action in the Court of Common Pleas against  several of
the  Company's  present and former  officers  alleging  mismanagement,  waste of
corporate  assets and breach of fiduciary duty in connection  with the Company's
credit and collections  practices.  The derivative suit is based on the findings
and  conclusions  contained in the Credit and  Collections  section of the Audit
Report.  The  plaintiffs  seek,  among other things,  an  unspecified  amount of
damages and the awarding to the plaintiffs of the costs and disbursements of the
action,  including  attorneys'  fees.  A trial date has been set for November 4,
1996.  Any monetary  damages which may be recovered,  net of expenses,  would be
paid to the Company because the lawsuit is brought  derivatively by shareholders
on behalf of the Company.

     On March 5, 1996, the Company and Delmarva Power & Light Company (Delmarva)
filed an action in the United States District Court for the Eastern  District of
Pennsylvania against Public Service Enterprise Group

                                       29
<PAGE>
Incorporated and its subsidiary PSE&G (Enterprise Group) concerning the shutdown
of Salem; on the same date,  Atlantic Electric Company (Atlantic Electric) filed
a similar suit  against  Enterprise  Group in New Jersey  state court.  The suit
alleges that  Enterprise  Group breached the provisions of the Owners  Agreement
pursuant to which the four companies own Salem and under which  Enterprise Group
operates Salem. The suit also alleges  negligence,  gross negligence,  reckless,
and willful and wanton misconduct.  The plaintiffs seek compensation for certain
replacement  power costs they  incurred as a result of the shutdown of Salem and
for increased  operating and maintenance  costs and lost profits.  The complaint
does not specify any dollar amount of damages.

     During the shutdown of Salem,  examinations of the steam generator tubes at
Salem Unit No. 1 revealed  significant  cracking.  On  February  27,  1996,  the
Company, PSE&G, Atlantic Electric and Delmarva, the co-owners of Salem, filed an
action in the  United  States  District  Court for the  District  of New  Jersey
against Westinghouse Electric Corporation,  the designer and manufacturer of the
Salem steam  generators.  The suit alleges that the significant  cracking of the
steam  generator tubes is the result of defects in the design and fabrication of
the steam  generators  and that  Westinghouse  knew  that the  steam  generators
supplied to Salem were defective and that  Westinghouse  deliberately  concealed
this from PSE&G. The suit alleges  violations of both the federal and New Jersey
Racketeer  Influenced and Corrupt  Organizations Acts (RICO),  fraud,  negligent
misrepresentation and breach of contract.  For additional information concerning
the cracking of steam generator tubes at Salem, see "ITEM 1. BUSINESS - Electric
Operations - Salem Generating Station."

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     None.

                                     PART II

ITEM 5.   MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS

     The Company's common stock is listed on the New York and Philadelphia Stock
Exchanges.  At January  31,  1996,  there were  186,754  owners of record of the
Company's  common  stock.  The  information  with  respect  to the prices of and
dividends on the Company's  common stock for each  quarterly  period during 1995
and 1994 is  incorporated  herein by reference to "Operating  Statistics" in the
Company's Annual Report to Shareholders for the year 1995.

     The book value of the  Company's  common  stock at  December  31,  1995 was
$20.40 per share.

     Dividends  may be declared on common stock out of funds  legally  available
for  dividends  whenever  full  dividends  on  all  series  of  preferred  stock
outstanding at the time have been paid or declared and set apart for payment for
all past quarter-yearly dividend periods. No dividends may be declared on common
stock,  however,  at any time when the Company has failed to satisfy the sinking
fund  obligations  with  respect to certain  series of the  Company's  preferred
stock. Future dividends on common stock will depend upon earnings, the Company's
financial condition and other factors, including the availability of cash.

     The  Company's  Articles  prohibit  payment  of any  dividend  on, or other
distribution  to the holders of, common stock if, after giving  effect  thereto,
the capital of the Company  represented  by its common stock  together  with its
Other Paid-In Capital and Retained Earnings is, in the aggregate,  less than the
involuntary  liquidating  value  of its then  outstanding  preferred  stock.  At
December 31, 1995, such capital ($4.53  billion)  amounted to about 12 times the
liquidating value of the outstanding preferred stock ($292.1 million).

     The Company may not declare dividends on any shares of its capital stock in
the event  that:  (1) the  Company  exercises  its right to extend the  interest
payment  periods  on  the  Company's   subordinated   debentures   (Subordinated
Debentures)  which were issued to the  Partnership;  (2) the Company defaults on
its guarantee of

                                       30
<PAGE>
the  payment  of  distributions  on  the  Cumulative  Monthly  Income  Preferred
Securities  of the  Partnership;  or (3) an event of  default  occurs  under the
Indenture under which the Subordinated Debentures are issued.


ITEM 6.   SELECTED FINANCIAL DATA

     Selected financial data for each of the last five years for the Company and
its subsidiaries is incorporated  herein by reference to "Financial  Statistics"
and "Operating  Statistics" in the Company's  Annual Report to Shareholders  for
the year 1995.


ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

     The  information  with  respect to this caption is  incorporated  herein by
reference to  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations" in the Company's  Annual Report to  Shareholders  for the
year 1995.


ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The  information  with  respect to this caption is  incorporated  herein by
reference to "Consolidated  Financial Statements" and "Financial  Statistics" in
the Company's Annual Report to Shareholders for the year 1995.


ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE

     None.


                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     (a)  Identification of Directors.

     The  information  required for Directors is included in the Proxy Statement
of the Company in connection  with its 1996 Annual Meeting of Shareholders to be
held April 10, 1996,  under the heading  "Proposal 1. Election of Directors" and
is incorporated herein by reference.

     (b)  Identification of Executive Officers.

     The  information  required for Executive  Officers is set forth in "ITEM 1.
BUSINESS -- Executive Officers of the Registrant" of this Form 10-K.


ITEM 11.  EXECUTIVE COMPENSATION

     The  information  with  respect to this  caption is  included  in the Proxy
Statement  of the  Company  in  connection  with  its  1996  Annual  Meeting  of
Shareholders  to  be  held  April  10,  1996,   under  the  heading   "Executive
Compensation Disclosure" and is incorporated herein by reference.

                                       31
<PAGE>
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The  information  with  respect to this  caption is  included  in the Proxy
Statement  of the  Company  in  connection  with  its  1996  Annual  Meeting  of
Shareholders to be held April 10, 1996, under the heading  "Proposal 1. Election
of Directors" and is incorporated herein by reference.


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The  information  with  respect to this  caption is  included  in the Proxy
Statement  of the  Company  in  connection  with  its  1996  Annual  Meeting  of
Shareholders to be held April 10, 1996, under the heading  "Proposal 1. Election
of Directors" and is incorporated herein by reference.

                                       32
<PAGE>
                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

Financial Statements and Financial Statement Schedule

<TABLE>
<CAPTION>
                                                                                                 Reference (Page)
                                                                                          Form 10-K        Annual Report
                             Index                                                      Annual Report     to Shareholders
<S>                                                                                       <C>            <C>
Data incorporated  by reference from the Annual Report to  Shareholders  for the
   year 1995:
     Report of Independent Accountants.............................................          --                  19
     Consolidated Statements of Income for the years ended
       December 31, 1995, 1994 and 1993............................................          --                  20
     Consolidated Statements of Cash Flows for the years ended
       December 31, 1995, 1994 and 1993............................................          --                  21
     Consolidated Balance Sheets as of December 31, 1995 and 1994..................          --                  22
     Consolidated Statements of Changes in Common Shareholders'
       Equity and Preferred Stock for the years ended
       December 31, 1995, 1994 and 1993............................................          --                  24
     Notes to Consolidated Financial Statements....................................          --                  25
Data submitted herewith:
     Report of Independent Accountants.............................................          34                  --
     Schedule II--    Valuation and Qualifying Accounts for the years
                      ended December 31, 1995, 1994 and 1993.......................          35                  --
</TABLE>


     All other  schedules  are omitted  since the  required  information  is not
present or is not present in amounts  sufficient  to require  submission  of the
schedule,  or because the information  required is included in the  consolidated
financial statements and notes thereto.

     With  the  exception  of the  consolidated  financial  statements  and  the
independent  accountants'  report listed in the above index and the  information
referred  to in  Items 1, 2, 5, 6, 7 and 8,  all of  which  is  included  in the
Company's  Annual Report to Shareholders  for the year 1995 and  incorporated by
reference into this Form 10-K Annual Report,  the Annual Report to  Shareholders
for the year 1995 is not to be deemed "filed" as part of this Form 10-K.

                                       33
<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Shareholders and Board of Directors
PECO Energy Company:

     Our report on the consolidated  financial statements of PECO Energy Company
has been  incorporated  by  reference in this Form 10-K from page 19 of the 1995
Annual Report to  Shareholders  of PECO Energy  Company.  In connection with our
audits of such financial statements,  we have also audited the related financial
statement schedule listed in the index in Item 14 of this Form 10-K.

     In our opinion,  the financial  statement  schedule referred to above, when
considered  in  relation  to the basic  financial  statements  taken as a whole,
presents  fairly,  in all  material  respects,  the  information  required to be
included therein.



COOPERS & LYBRAND L.L.P.


2400 Eleven Penn Center
Philadelphia, Pennsylvania
February 2, 1996

                                       34
<PAGE>
                  PECO ENERGY COMPANY AND SUBSIDIARY COMPANIES

                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS

                             (Thousands of Dollars)

<TABLE>
<CAPTION>
              Column A                        Column B           Column C-Additions         Column D       Column E

                                                                            Charged to
                                             Balance at     Charged to         Other                      Balance at
                                            Beginning of     Costs and       Accounts      Deductions       End of
             Description                       Period        Expenses        -Describe    -Describe(1)      Period


                                        FOR THE YEAR ENDED DECEMBER 31, 1995

<S>                                           <C>             <C>           <C>             <C>             <C>    
ALLOWANCE FOR UNCOLLECTIBLE
   ACCOUNTS.............................      $16,500         $39,043       $  --           $34,683         $20,860
                                              -------         -------       --------        -------         -------
         TOTAL..........................      $16,500         $39,043       $  --           $34,683         $20,860
                                              =======         =======       ========        =======         =======



                                        FOR THE YEAR ENDED DECEMBER 31, 1994

ALLOWANCE FOR UNCOLLECTIBLE
   ACCOUNTS.............................      $15,086         $44,186       $  --           $42,772         $16,500
                                              -------         -------       --------        -------         -------
         TOTAL..........................      $15,086         $44,186       $  --           $42,772         $16,500
                                              =======         =======       ========        =======         =======


                                        FOR THE YEAR ENDED DECEMBER 31, 1993

ALLOWANCE FOR UNCOLLECTIBLE
   ACCOUNTS.............................      $17,916         $40,758       $  --           $43,588         $15,086
                                              -------         -------       --------        -------         -------
         TOTAL..........................      $17,916         $40,758       $  --           $43,588         $15,086
                                              =======         =======       ========        =======         =======
<FN>
- ---------------
(1)  Write-off of individual accounts receivable.
</FN>
</TABLE>

                                       35
<PAGE>
Exhibits

     Certain of the following  exhibits have been filed with the  Securities and
Exchange  Commission  (Commission)  pursuant  to the  requirements  of the  Acts
administered by the  Commission.  Such exhibits are identified by the references
following  the  listing  of each such  exhibit  and are  incorporated  herein by
reference  under Rule 24 of the  Commission's  Rules of Practice.  Certain other
instruments  which would  otherwise be required to be listed below have not been
so listed  because such  instruments  do not  authorize  securities in an amount
which exceeds 10% of the total assets of the Company and its  subsidiaries  on a
consolidated  basis  and the  Company  agrees  to  furnish  a copy  of any  such
instrument to the Commission upon request.

Exhibit No.      Description

       3-1    Amended  and  Restated  Articles of  Incorporation  of PECO Energy
              Company (1993 Form 10-K, Exhibit 3-1).

       3-2    Bylaws of the  Company,  adopted  February  26,  1990 and  amended
              January 24, 1994 (1993 Form 10-K, Exhibit 3-2).

       4-1    First  and  Refunding  Mortgage  dated  May 1,  1923  between  The
              Counties Gas and Electric Company (predecessor to the Company) and
              Fidelity Trust Company,  Trustee  (First  Fidelity Bank,  National
              Association, successor), (Registration No. 2-2881, Exhibit B-1).

       4-2    Supplemental  Indentures  to the  Company's  First  and  Refunding
              Mortgage:

<TABLE>
<CAPTION>
                  Dated as of                        File Reference                            Exhibit No.
                 <S>                                  <C>                                      <C>
                  May 1, 1927                          2-2881                                    B-1(c)
                  March 1, 1937                        2-2881                                    B-1(g)
                  December 1, 1941                     2-4863                                    B-1(h)
                  November 1, 1944                     2-5472                                    B-1(i)
                  December 1, 1946                     2-6821                                    7-1(j)
                  September 1, 1957                    2-13562                                   2(b)-17
                  May 1, 1958                          2-14020                                   2(b)-18
                  May 1, 1964                          2-25628                                   4(b)-21
                  October 1, 1967                      2-28242                                   2(b)-23
                  March 1, 1968                        2-34051                                   2(b)-24
                  May 1, 1970                          2-38849                                   2(b)-28
                  December 15, 1970                    2-41081                                   2(b)-29
                  December 15, 1971                    2-44195                                   2(b)-31
                  January 15, 1973                     2-49842                                   2(b)-33
                  March 1, 1981                        2-72802                                   4-46
                  March 1, 1981                        2-72802                                   4-47
                  November 15, 1984                    1984 Form 10-K                            4-2(a)
                  December 1, 1984                     1984 Form 10-K                            4-2(b)
                  May 15, 1985                         1985 Form 10-K                            4-2(a)
                  October 1, 1985                      1985 Form 10-K                            4-2(b)
                  November 1, 1986                     1986 Form 10-K                            4-2(c)
                  July 15, 1987                        Form 8-K dated July 21, 1987              4(c)-63
                  July 15, 1987                        Form 8-K dated July 21, 1987              4(c)-64
                  August 1, 1987                       33-17438                                  4(c)-65
                  October 15, 1987                     Form 8-K dated October 7, 1987            4(c)-66
                  October 15, 1987                     Form 8-K dated October 7, 1987            4(c)-67
                  April 15, 1988                       Form 8-K dated April 11, 1988             4(e)-68
</TABLE>

                                       36

<PAGE>
<TABLE>
<CAPTION>
                  Dated as of                        File Reference                            Exhibit No.
                 <S>                                  <C>                                      <C>
                  April 15, 1988                       Form 8-K dated April 11, 1988             4(e)-69
                  October 1, 1989                      Form 8-K dated October 6, 1989            4(e)-72
                  October 1, 1989                      Form 8-K dated October 18, 1989           4(e)-73
                  April 1, 1991                        1991 Form 10-K                            4(e)-76
                  December 1, 1991                     1991 Form 10-K                            4(e)-77
                  January 15, 1992                     Form 8-K dated January 27, 1992           4(e)-78
                  April 1, 1992                        March 31, 1992 Form 10-Q                  4(e)-79
                  April 1, 1992                        March 31, 1992 Form 10-Q                  4(e)-80
                  June 1, 1992                         June 30, 1992 Form 10-Q                   4(e)-81
                  June 1, 1992                         June 30, 1992 Form 10-Q                   4(e)-82
                  July 15, 1992                        June 30, 1992 Form 10-Q                   4(e)-83
                  September 1, 1992                    1992 Form 10-K                            4(e)-84
                  September 1, 1992                    1992 Form 10-K                            4(e)-85
                  March 1, 1993                        1992 Form 10-K                            4(e)-86
                  March 1, 1993                        1992 Form 10-K                            4(e)-87
                  May 1, 1993                          March 31, 1993 Form 10-Q                  4(e)-88
                  May 1, 1993                          March 31, 1993 Form 10-Q                  4(e)-89
                  May 1, 1993                          March 31, 1993 Form 10-Q                  4(e)-90
                  August 15, 1993                      Form 8-A dated August 19, 1993            4(e)-91
                  August 15, 1993                      Form 8-A dated August 19, 1993            4(e)-92
                  August 15, 1993                      Form 8-A dated August 19, 1993            4(e)-93
                  November 1, 1993                     Form 8-A dated October 27, 1993           4(e)-94
                  November 1, 1993                     Form 8-A dated October 27, 1993           4(e)-95
                  May 1, 1995                          Form 8-K dated May 24, 1995               4(e)-96
</TABLE>

       4-3    Deposit Agreement with respect to $7.96 Cumulative Preferred Stock
              (Form 8-K dated October 20, 1992, Exhibit 4-5).

       4-4    PECO Energy Company Dividend Reinvestment and Stock Purchase Plan,
              as amended  January 28, 1994  (Post-Effective  Amendment  No. 1 to
              Registration No. 33-43523, Exhibit 28).

       4-5    Indenture,  dated as of July 1,  1994,  between  the  Company  and
              Meridian Trust Company, as trustee (1994 Form 10-K, Exhibit 4-5).

       4-6    Deferrable Interest Subordinated Debenture  Certificate,  Series A
              (1994 Form 10-K, Exhibit 4-6).

       4-7    First  Supplemental  Indenture,  dated  as of  December  1,  1995,
              between the Company and Meridian  Trust  Company,  as trustee,  to
              Indenture dated as of July 1, 1994.

       4-8    Deferrable Interest Subordinated Debenture Certificates, Series B,
              No. 1 and No. 2.

       4-9    Payment and Guarantee Agreement,  dated July 27, 1994, executed by
              the Company in favor of the holders of Cumulative  Monthly  Income
              Preferred Securities,  Series A of PECO Energy Capital, L.P. (1994
              Form 10-K, Exhibit 4-7).

       4-10   Payment and  Guarantee  Agreement,  dated as of December 19, 1995,
              executed  by the  Company in favor of the  holders  of  Cumulative
              Monthly  Income  Preferred  Securities,  Series  B of PECO  Energy
              Capital, L.P.

                                       37
<PAGE>

       10-1   Pennsylvania-New  Jersey-Maryland  Interconnection Agreement dated
              September 26, 1956  (Registration No. 2-13340,  Exhibit 13-40) and
              agreements supplemental thereto:

<TABLE>
<CAPTION>
                  Dated as of                          File Reference                            Exhibit No.
                 <S>                                 <C>                                   <C>
                  March 1, 1965                        2-38342                                   5-1(a)
                  January 1, 1971                      2-40368                                   5-1(b)
                  June 1, 1974                         2-51887                                   5-1(c)
                  September 1, 1977                    1989 Form 10-K                            10-1(a)
                  October 1, 1980                      1989 Form 10-K                            10-1(b)
                  June 1, 1981                         1989 Form 10-K                            10-1(c)
</TABLE>

       10-2   Agreement, dated November 24, 1971, between Atlantic City Electric
              Company,  Delmarva Power & Light Company,  Public Service Electric
              and Gas Company and the Company  for  ownership  of Salem  Nuclear
              Generating  Station (1988 Form 10-K,  Exhibit 10-3);  supplemental
              agreement  dated  September 1, 1975;  and  supplemental  agreement
              dated January 26, 1977 (1991 Form 10-K, Exhibit 10-3).

       10-3   Agreement, dated November 24, 1971, between Atlantic City Electric
              Company,  Delmarva Power & Light Company,  Public Service Electric
              and Gas  Company and the Company  for  ownership  of Peach  Bottom
              Atomic Power Station;  supplemental  agreement  dated September 1,
              1975; and supplemental agreement dated January 26, 1977 (1988 Form
              10-K, Exhibit 10-4).

       10-4   Deferred  Compensation and Supplemental Pension Benefit Plan (1981
              Form 10-K, Exhibit 10-16).*

       10-5   Forms of Agreement between the Company and certain officers.

       10-6   PECO Energy Company  Long-Term  Incentive Plan  (Registration  No.
              333-451, Exhibit 99).*

       10-7   Amended and Restated Limited Partnership  Agreement of PECO Energy
              Capital, L.P., dated July 25, 1994 (1994 Form 10-K, Exhibit 10-7).

       10-8   Amendment  No. 1 to the Amended and Restated  Limited  Partnership
              Agreement of PECO Energy Capital, L.P.

       10-9   Amendment  No. 2 to the Amended and Restated  Limited  Partnership
              Agreement of PECO Energy Capital, L.P.

       10-10  Amended and Restated Trust  Agreement of PECO Energy Capital Trust
              I, dated as of December 19, 1995.

       10-11  Agreement  between the Company and Delmarva  Power & Light Company
              for the purchase  and sale of capacity  and energy,  dated May 24,
              1994 (1994 Form 10-K, Exhibit 10-9).

       12-1   Ratio of Earnings to Fixed Charges.

       12-2   Ratio  of  Earnings  to  Combined   Fixed  Charges  and  Preferred
              Stock Dividends.

       13     Management's  Discussion  and Analysis of Financial  Condition and
              Results of Operations, Consolidated Financial Statements, Notes to
              Consolidated  Financial  Statements,   Financial  Statistics,  and
              Operating  Statistics of the Annual Report to Shareholders for the
              year 1995.

                                       38
<PAGE>
       21     Subsidiaries of the Registrant.

       23     Consent of Independent Accountants.

       24     Powers of Attorney.

       27     Financial Data Schedule.

- ---------------
*    Compensatory  plans or  arrangements  in which directors or officers of the
     Company participate and which are not available to all employees.


Reports on Form 8-K

     During the quarter  ended  December 31,  1995,  the Company  filed  Current
Reports on Form 8-K, dated:

         October 17, 1995  reporting  information  under "ITEM 5. OTHER  EVENTS"
         relating to the shutdown of Salem Generating Station operated by Public
         Service Electric and Gas Company.

         October 23, 1995  reporting  information  under "ITEM 5. OTHER  EVENTS"
         relating to the proposed merger with PP&L Resources, Inc.

         November 1, 1995  reporting  information  under "ITEM 5. OTHER  EVENTS"
         relating to the proposed merger with PP&L Resources, Inc.

         December 11, 1995  reporting  information  under "ITEM 5. OTHER EVENTS"
         relating to the shutdown of Salem Generating Station operated by Public
         Service Electric and Gas Company.

     Subsequent to December 31, 1995, the Company filed a Current Report on Form
8-K, dated:

         February 23, 1996  reporting  information  under "ITEM 5. OTHER EVENTS"
         relating  to the  cracking  of steam  generator  tubes at Unit No. 1 at
         Salem  Generating  Station  operated by Public Service Electric and Gas
         Company.

                                       39
<PAGE>

                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the registrant,  PECO ENERGY COMPANY, has duly caused this
annual  report to be signed on its  behalf by the  undersigned,  thereunto  duly
authorized,  in the City of Philadelphia,  and Commonwealth of Pennsylvania,  on
the 27th day of March 1996.

                                        PECO ENERGY COMPANY

                                        By /s/ C.A. MCNEILL, JR.
                                        ----------------------------------------
                                        C.A. McNeill, Jr., 
                                        President and Chief Executive Officer

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

<TABLE>
<CAPTION>
  Signature                                    Title                                Date
<S>                                     <C>                                     <C>

/s/ J. F. PAQUETTE, JR.
- ------------------------------------    Chairman of the Board and Director      March 27, 1996
    J. F. Paquette, Jr.


/s/ C. A. MCNEILL, JR.
- -----------------------------------     President, Chief Executive Officer      March 27, 1996
C. A. McNeill, Jr.                      and Director (Principal Executive
                                        Officer)

/s/ K. G. LAWRENCE
- -----------------------------------     Senior Vice President - Finance         March 27, 1996
K. G. Lawrence                          and Chief Financial Officer
                                        (Principal Financial and
                                        Accounting Officer)
</TABLE>



     This  annual  report  has also been  signed  below by C. A.  McNeill,  Jr.,
Attorney-in-Fact, on behalf of the following Directors on the date indicated:

          SUSAN W. CATHERWOOD                     JOSEPH C. LADD
          M. WALTER D'ALESSIO                     EDITHE J. LEVIT
          RICHARD G. GILMORE                      KINNAIRD R. MCKEE
          RICHARD H. GLANTON                      JOSEPH J. MCLAUGHLIN
          JAMES A. HAGEN                          JOHN M. PALMS
          NELSON G. HARRIS                        RONALD RUBIN
                                  ROBERT SUBIN

By /s/ C. A. MCNEILL, JR.                                        March 27, 1996
- -----------------------------------
C. A. McNeill, Jr., Attorney-in-Fact

                                                                     Exhibit 4-7





                               PECO ENERGY COMPANY




                                       AND




                       Meridian Trust Company, as Trustee




                               FIRST SUPPLEMENTAL
                                    INDENTURE






                          Dated as of December 1, 1995

                                       to

                                    INDENTURE

                            Dated as of July 1, 1994






                          Providing for the Issuance of



           8.72% Deferrable Interest Subordinated Debentures, Series B



<PAGE>


                                TABLE OF CONTENTS

                                                                            Page


                                    ARTICLE 1
                   DEFINITIONS AND INCORPORATION BY REFERENCE

SECTION 1.01   Definitions....................................................2

                                    ARTICLE 2
                             THE SERIES B DEBENTURES

SECTION 2.01   Form of the Series B Debentures;
               Denominations..................................................2

                                    ARTICLE 3
                                   REDEMPTION

SECTION 3.01   Redemption; Notice to Trustee..................................3
SECTION 3.02.  Compliance with Terms of Indenture.............................3

                                    ARTICLE 4
                                EXTENSION PERIOD

SECTION 4.01   Limitation on Right of Company to Extend
               Interest Payment Period........................................4

                                    ARTICLE 5
                             CONCERNING THE TRUSTEE

SECTION 5.01.  Not Responsible for Recitals...................................4
SECTION 5.02.  Qualification Under Trust Indenture Act of
                 1939.........................................................4

                                    ARTICLE 6
                                  MISCELLANEOUS

SECTION 6.01   Trust Indenture Act Controls...................................5
SECTION 6.02   Severability Clause............................................5
SECTION 6.03   Governing Law..................................................5
SECTION 6.04   No Recourse Against Others.....................................5
SECTION 6.05.  Use of Term "Trustee"..........................................5
SECTION 6.06.  Confirmation of Original Indenture.............................6
SECTION 6.07   Successors.....................................................6
SECTION 6.08   Multiple Original Copies of this Indenture.....................6
SECTION 6.09   Table of Contents; Headings, Etc...............................6
SECTION 6.10   Benefits of the Indenture......................................6
SECTION 6.11.  Date of Indenture..............................................7


                                       (i)




<PAGE>

                  FIRST SUPPLEMENTAL INDENTURE, dated as of December 1, 1995, by
and between PECO Energy Company, a Pennsylvania corporation (the "Company"), and
Meridian Trust Company, a Pennsylvania trust company, as trustee (the "Trustee),
to an Indenture, dated as of July 1, 1994, by and between the Company and the
Trustee (the "Original Indenture", together with this Supplemental Indenture,
the "Indenture").

                  WHEREAS, the Company has formed a wholly owned subsidiary,
PECO Energy Capital Corp., which is the general partner of PECO Energy Capital,
L.P., a Delaware limited partnership ("PECO Energy Capital"), to issue in series
from time to time its limited partner interests ("Preferred Securities") and to
loan the proceeds thereof, together with the investment by PECO Energy Capital
Corp. in PECO Energy Capital, to the Company and to effect other similar
arrangements.

                  WHEREAS, the Company has duly executed and delivered to the
Trustee the Original Indenture to provide for the issue of one or more series of
deferrable interest subordinated debentures (herein sometimes called the
"Debentures"), issuable as in the Indenture provided, and authorized and issued
the initial series of Debentures which were designated therein as the 9%
Deferrable Interest Subordinated Debentures, Series A; and

                  WHEREAS, the Company desires to effect the exchange of Trust
Receipts, each representing a 8.72% Cumulative Monthly Income Preferred
Security, Series B of PECO Energy Capital for up to 5,400,000 Depositary Shares,
each representing a one-fourth interest in a share of $7.96 Cumulative Preferred
Stock of the Company and the Company has authorized the issuance of $229,900,000
aggregate principal amount of its 8.72% Deferrable Subordinated Debentures,
Series B (the "Series B Debentures") under this First Supplemental Indenture for
such purpose;

                  WHEREAS, all things necessary to make the Series B Debentures
when duly issued and executed by the Company and authenticated and delivered
hereunder, the valid obligations of the Company, and to make this Supplemental
Indenture a valid and binding agreement of the Company, in accordance with its
terms, have been done.


                  NOW THEREFORE:

                  Each of the Company and the Trustee, intending to be legally
bound hereby, agrees as follows for the benefit of the other party and for the
equal and ratable benefit of the Holders of the Series B Debentures:

<PAGE>
                                    ARTICLE 1
                   DEFINITIONS AND INCORPORATION BY REFERENCE


SECTION 1.01   Definitions.

     "Additional Interest", with respect to the Series B Debentures, means
amounts, if any, which PECO Energy Capital would be required to pay as taxes,
duties, assessments or governmental charges of whatever nature (other than
withholding taxes) imposed by the United States, or any other taxing authority,
with respect to the Series B Debentures.

     "Additional Payments" means an amount equal to interest on the principal
amount of the Series B Debentures at the rate of 7.96% per annum from and
including November 1, 1995 through but not including the Issue Date of the
Series B Debentures, payable on the first interest payment date for the Series B
Debentures.

     "Exchange Agent" means First Chicago Trust Company of New York in its
capacity as the Exchange Agent under an Exchange Agreement dated as of November
8, 1995 between the Company and the Exchange Agent.

     "Issue Date" means December 19, 1995.

     "Series B Debentures" means any of the Company's 8.72% Deferrable Interest
Subordinated Debentures, Series B issued under this Supplemental Indenture.

     "Series B Debentureholder" or "Series B Holder" means a Person in whose
name a Series B Debenture is registered on the Registrar's books.

     "Series B Preferred Securities" means the 8.72% Cumulative Monthly Income
Preferred Securities, Series B, representing limited partner interests of PECO
Energy Capital.

     Unless otherwise defined herein, all other capitalized terms used herein
have the meanings set forth in the Original Indenture.


                                    ARTICLE 2
                             THE SERIES B DEBENTURES


SECTION 2.01   Form of the Series B Debentures; Denominations.

     The Series B Debentures and the Trustee's certificate of authentication
shall be substantially in the form of Exhibit A

                                   2
<PAGE>

attached hereto. The terms and provisions contained in the Series B Debentures,
a form of which is annexed hereto as Exhibit A, shall constitute, and are hereby
expressly made, a part of this Supplemental Indenture. The Company and the
Trustee, by their execution and delivery of this First Supplemental Indenture,
expressly agree to such terms and provisions and to be bound thereby.

     The Trustee shall authenticate and make available for delivery the Series B
Debentures for original issue in the aggregate principal amount of $80,520,180
upon receipt by the Trustee of a Board of Directors resolution and a written
order of the Company signed by two Officers of the Company, but without any
further action by the Company. Upon authentication by the Trustee, the Series B
Debentures shall be delivered by the Trustee as follows: (i) $78,104,575 of
Series B Debentures shall be delivered to the Exchange Agent in exchange for
Depositary Shares and subsequent delivery by the Exchange Agent (acting pursuant
to the directions of the holders of such Depositary Shares) to PECO Energy
Capital and (ii) $2,415,605 of Series B Debentures shall be delivered to PECO
Energy Capital as evidence of the Company's obligation with respect to the loan
to the Company of the investment by PECO Energy Capital Corp. in PECO Energy
Capital on the date of issuance of the Series B Subordinated Debentures.

     The Series B Debentures shall be issuable only in registered form without
coupons and only in denominations of $25.00 and any integral multiple thereof
attached hereto as Exhibit A.


                                    ARTICLE 3
                                   REDEMPTION


SECTION 3.01   Redemption; Notice to Trustee.

     (a) The Series B Debentures are subject to redemption prior to maturity as
provided in the form thereof attached hereto as Exhibit A.

     (b) If any or all of the Series B Debentures are to be redeemed pursuant to
paragraph (a) above, in addition to the notices required by the Original
Indenture, the Company shall give notice by first class mail, postage prepaid,
to the Trustee at least 40 days prior to the date of such redemption. Any such
notice of redemption shall state the date and price of redemption.


                                        3

<PAGE>
SECTION 3.02.  Compliance with Terms of Indenture.

     In case the Company shall desire to exercise such right to redeem all or
any part of said Series B Debentures as hereinbefore provided, it shall comply
with all the terms and provisions of Article III of the Original Indenture
applicable thereto, and such redemption shall be made under and subject to the
terms and provisions of said Article III and in the manner and with the effect
therein provided, but at the time or times and at the respective redemption
rates and upon mailing of notice, all as hereinbefore set forth in Section 3.01
of this Article.


                                    ARTICLE 4
                                EXTENSION PERIOD


SECTION 4.01   Limitation on Right of Company to Extend Interest
               Payment Period.

     The Company agrees not to exercise its right under Section 4.01(b) of the
Original Indenture to extend the interest payment period for the Debentures for
up to 60 months until the Additional Payment has been paid in full. The Company
also agrees that no extended interest payment period shall extend beyond the
stated maturity date or redemption date of the Series B Debentures.


                                    ARTICLE 5
                             CONCERNING THE TRUSTEE


     The Trustee hereby reaffirms acceptance of the trust herein declared and
provided and agrees to perform the same upon the terms and conditions set forth
in the Indenture, as supplemented by this First Supplemental Indenture, and upon
the following terms and conditions:

SECTION 5.01.  Not Responsible for Recitals.

     The Trustee shall not be responsible in any manner whatsoever for or in
respect of the validity or sufficiency of this First Supplemental Indenture or
the due execution thereof by the Company or for or in respect of the recitals
contained herein, all of which recitals are made solely by the Company.

SECTION 5.02.  Qualification Under Trust Indenture Act of 1939.

     The Trustee hereby acknowledges that the Company proposes to qualify this
First Supplemental Indenture under the Trust Indenture Act of 1939, as amended.

                                        4

<PAGE>
                                    ARTICLE 6
                                  MISCELLANEOUS


SECTION 6.01   Trust Indenture Act Controls.

     If any provision of this First Supplemental Indenture limits, qualifies or
conflicts with the duties imposed by operation of subsection (c) of Section 318
of the TIA, the imposed duties shall control. The provisions of Sections 310 to
317, inclusive, of the TIA that impose duties on any Person (including
provisions automatically deemed included in an indenture unless the indenture
provides that such provisions are excluded) as a part of and govern this First
Supplemental Indenture, except as, and to the extent, they are expressly
excluded from this Supplemental Indenture, as permitted by the TIA.

SECTION 6.02   Severability Clause.

     If any provision in this First Supplemental Indenture or in the Series B
Debentures shall be invalid, illegal or unenforceable, the validity, legality
and enforceability of the remaining provisions shall not in any way be affected
or impaired thereby.

SECTION 6.03   Governing Law.

     This First Supplemental Indenture and the Series B Debentures shall be
governed by and construed in accordance with the laws of the Commonwealth of
Pennsylvania as applied to contracts made and performed within the Commonwealth
of Pennsylvania, without regard to its principles of conflicts of laws.

SECTION 6.04   No Recourse Against Others.

     No director, officer, employee or stockholder, as such, of the Company
shall have any liability for any obligations of the Company under the Series B
Debentures or this First Supplemental Indenture or for any claim based on, in
respect of or by reason of such obligations or their creation. By accepting a
Series B Debenture, each Series B Debentureholder shall waive and release all
such liability. The waiver and release shall be part of the consideration for
the issue of the Series B Debentures.


                                        5
<PAGE>
SECTION 6.05.  Use of Term "Trustee".

     Unless otherwise clearly required by the context, the term, "Trustee," or
any other equivalent term used in this First Supplemental Indenture shall be
held and construed to mean the trustee under the Indenture for the time being
whether the original or a successor trustee.

SECTION 6.06.  Confirmation of Original Indenture.

     As supplemented by this First Supplemental Indenture, the Original
Indenture is in all respects ratified and confirmed, and this First Supplemental
Indenture shall be read, taken and construed as a part of the Indenture so that
all of the rights, remedies, terms, conditions, covenants and agreements of the
Original Indenture shall apply and remain in full force and effect with respect
to this First Supplemental Indenture and to the Series B Debentures issued
hereunder.

SECTION 6.07   Successors.

     All agreements of the Company in this First Supplemental Indenture and the
Series B Debentures shall bind its successors and assigns. All agreements of the
Trustee in this First Supplemental Indenture shall bind its successors and
assigns.

SECTION 6.08   Multiple Original Copies of this Indenture.

     The parties may sign any number of copies of this First Supplemental
Indenture. Each signed copy shall be an original, but all of them together
represent the same agreement. Any signed copy shall be sufficient proof of this
First Supplemental Indenture.

SECTION 6.09   Table of Contents; Headings, Etc.

     The Table of Contents, Cross-Reference Table, and headings of the Articles
and Sections of this First Supplemental Indenture have been inserted for
convenience of reference only, are not to be considered a part hereof, and shall
in no way modify or restrict any of the terms or provisions hereof.

SECTION 6.10   Benefits of the Indenture.

     Except as expressly provided in Article 10 of the Original Indenture,
nothing in this First Supplemental Indenture or in the Series B Debentures,
express or implied, shall give to any Person, other than the parties hereto and
their successors hereunder, the Series B Holders and the Special Representative,

                                        6
<PAGE>

any benefit or any legal or equitable right, remedy or claim under this First
Supplemental Indenture.

SECTION 6.11.  Date of Indenture.

     This First Supplemental Indenture is dated as of December 1, 1995, but was
actually executed and delivered on December 19, 1995.


                                        7

<PAGE>

                                   SIGNATURES

     IN WITNESS WHEREOF, the undersigned, being duly authorized, have executed
this First Supplemental Indenture on behalf of the respective parties hereto as
of the date first above written.


                                         PECO ENERGY COMPANY


                                         By:    /s/ J. Barry Mitchell

                                         Name:     J. Barry Mitchell

                                         Title:    Vice President/Finance


                                         MERIDIAN TRUST COMPANY,
                                         as Trustee


                                         By:     /s/ William J. Roberts

                                         Name:   William J. Roberts

                                         Title:   Relationship Officer


PECO Energy Capital, L.P.

By its General Partner,
PECO Energy Capital Corp.

By: /s/ J. Barry Mitchell
Solely for the purposes stated
in the recitals hereto.


                                        8
<PAGE>
                                    Exhibit A

               8.72% Deferrable Interest Subordinated Debentures,
                                Series B due 2025

No. ___


PECO Energy Company, a Pennsylvania corporation (the "Company"), which term
includes any successor corporation under the Indenture hereinafter referred to),
for value received, hereby promises to pay to PECO Energy Capital, L.P. or
registered assigns, the principal sum of ______________________________________
Dollars on December 19, 2025, and to pay interest on said principal sum from
December 19, 1995 (the "Issue Date") or from the most recent interest payment
date (each such date, an "Interest Payment Date") to which interest has been
paid or duly provided for, monthly in arrears on the last day of each calendar
month of each year commencing December 29, 1995 at the rate of 8.72% per annum
plus Additional Interest, if any, until the principal hereof shall have become
due and payable, and on any overdue principal and premium, if any, and (to the
extent that payment of such interest is enforceable under applicable law) on any
overdue installment of interest at the same rate per annum. The Company also
promises to pay to PECO Energy Capital, L.P. or registered assigns on December
29, 1995 an amount (the "Additional Payment") equal to interest on the principal
amount hereof at the rate of 7.96% per annum from and including November 1, 1995
through but not including the Issue Date. If at any time PECO Energy Capital,
L.P. ("PECO Energy Capital") would be required to pay any taxes, duties, or
other governmental charges (other than withholding taxes) imposed by the United
States, or any other taxing authority, then, in any such case, the Company also
will pay as Additional Interest such amounts as shall be required so that the
net amounts received and retained by PECO Energy Capital after paying any such
taxes, duties, or other governmental charges will not be less than the amounts
PECO Energy Capital would have received had no such taxes, duties, assessments
or other governmental charges been imposed.

     The amount of interest payable on any Interest Payment Date (and the
Additional Payment) shall be computed on the basis of a 360-day year of twelve
30-day months. In the event that any date on which interest is payable on the
Series B Debentures is not a Business Day, then payment of interest payable on
such date will be made on the next succeeding day which is a Business Day (and
without any interest or other payment in respect of any such delay), except
that, if such Business Day is in the next succeeding calendar year, such payment
shall be made on the immediately preceding Business Day, in each case with the
same

                                       A-1

<PAGE>
force and effect as if made on such date. The interest installment so payable,
and punctually paid or duly provided for, on any Interest Payment Date will, as
provided in the Indenture, be paid to the person in whose name this Debenture is
registered at the close of business on the regular record date for such interest
installment, which shall be the fifteenth day of the month of, or in the case of
an Interest Payment Date which is on the first Business Day of a month, the
fifteenth day of the month next preceding, such Interest Payment Date. Any such
interest installment not punctually paid or duly provided for shall forthwith
cease to be payable to the registered holders on such regular record date, and
may be paid to the person in whose name this Debenture is registered at the
close of business on a special record date to be fixed by the Trustee for the
payment of such defaulted interest, notice whereof shall be given to the
registered holders of this series of Debentures not less than 10 days prior to
such special record date, as more fully provided in the Indenture hereinafter
referred to. The principal of (and premium, if any) and the interest on this
Debenture shall be payable at the office or agency of the Company maintained for
that purpose in Wilmington, Delaware in any coin or currency of the United
States of America which at the time of payment is legal tender for payment of
public and private debts; provided however, that payment of interest may be made
at the option of the Company by check mailed to the registered holder at such
address as shall appear in the Debenture Register. Notwithstanding the
foregoing, so long as the holder of this Debenture is PECO Energy Capital, the
payment of the principal of (and premium) and interest (including the Additional
Payment and Additional Interest, if any) in this Debenture will be made at such
place and to such account as may be designated by PECO Energy Capital.

     The indebtedness evidenced by this Debenture is, to the extent provided in
the Indenture, subordinate and subject in right of payment to the prior payment
in full of all Senior Indebtedness, and this Debenture is issued subject to the
provisions of the Indenture with respect thereto. Each Holder of this Debenture,
by accepting the same, (a) agrees to and shall be bound by such provisions, (b)
authorizes and directs the Trustee on its behalf to take such action as may be
necessary or appropriate to acknowledge or effectuate the subordination so
provided and (c) appoints the Trustee its attorney-in-fact for any and all such
purposes. Each Holder hereof, by its acceptance hereof, hereby waives all notice
of the acceptance of the subordination provisions contained herein and in the
Indenture by each holder of Senior Indebtedness, whether now outstanding or
hereafter incurred, and waives reliance by each such Holder upon said
provisions.


                                       A-2

<PAGE>

     This Debenture is one of a duly authorized series of Debentures of the
Company (herein sometimes referred to as the "Series B Debentures"), specified
in the Indenture, limited in aggregate principal amount as specified in the
Indenture, issued under and pursuant to an Indenture dated as of July 1, 1994,
as supplemented by a First Supplemental Indenture, dated as of December 1, 1995
(as supplemented, the "Indenture") executed and delivered between the Company
and Meridian Trust Company, as trustee (the "Trustee") to which reference is
made to the Indenture for a description of the rights, limitations of rights,
obligations, duties and immunities thereunder of the Trustee, the Company and
the holders of the Debentures. By the terms of the Indenture, Debentures are
issuable in series which may vary as to amount, date of maturity, rate of
interest and in other respects as in the Indenture provided.

     The Series B Debentures are subject to mandatory redemption prior to
maturity at 100% of the principal amount thereof plus accrued interest to the
redemption date as follows:

          (i)       in whole upon the dissolution of PECO Energy Capital; and

          (ii)      in whole or in part upon a redemption of the Series B
                    Preferred Securities (as defined in the Indenture), but if
                    in part, in an aggregate principal amount equal to the
                    aggregate stated liquidation preference of the Series B
                    Preferred Securities redeemed.

     At the option of the Company, the Series B Debentures are subject to
redemption prior to maturity (i) at any time on or after October 1, 1997 at the
option of the Company, in whole or in part, and (ii) if a Tax Event shall occur
and be continuing, in whole (but not in part), and in each case at 100% of the
principal amount thereof plus accrued interest to the redemption date. "Tax
Event" shall mean that PECO Energy Capital shall have received an opinion of
counsel (which may be regular counsel to the Company or an Affiliate, but not an
employee thereof) experienced in such matters to the effect that, as a result of
any amendment to, or change (including any announced prospective change) in, the
laws (or any regulations thereunder) of the United States or any political
subdivision or taxing authority thereof or therein affecting taxation, or as a
result of any official administrative pronouncement or judicial decision
interpreting or applying such laws or regulations, which amendment or change is
effective or such interpretation or pronouncement is announced on or after the
date of original issuance of the Series B Preferred Securities, there is more
than an insubstantial risk that (i) PECO Energy Capital is subject to United
States Federal income tax with respect to interest

                                       A-3

<PAGE>

received on the Debentures or PECO Energy Capital will otherwise not be taxed as
a partnership, (ii) interest payable by the Company to PECO Energy Capital on
the Series B Debentures will not be deductible for United States Federal income
tax purposes or (iii) PECO Energy Capital is subject to more than a de minimis
amount of other taxes, duties or other governmental charges.


     In the event of redemption of this Debenture in part only, a new Debenture
or Debentures of this series for the unredeemed portion hereof will be issued in
the name of the Holder hereof upon the cancellation hereof.

     In case an Event of Default, as defined in the Indenture, shall have
occurred and be continuing, the principal of all of the Debentures may be
declared, and upon such declaration shall become, due and payable, in the
manner, with the effect and subject to the conditions provided in the Indenture.

     The Indenture contains provisions for defeasance at any time of the entire
indebtedness of this Debenture upon compliance by the Company with certain
conditions set forth therein.

     Subject to certain exceptions in the Indenture which require the consent of
every Holder, (i) the Indenture or the Series B Debentures may be amended with
the written consent of the Holders of a majority in aggregate principal amount
of the Series B Debentures at the time outstanding, and (ii) certain defaults or
noncompliance with certain provisions may be waived by the written consent of
the holders of a majority in aggregate principal amount of the Series B
Debentures at the time outstanding. Subject to certain exceptions in the
Indenture, without the consent of any Debentureholder, the Company and the
Trustee may amend the Indenture or the Debentures to cure any ambiguity, defect
or inconsistency, to bind a successor to the obligations of the Indenture, to
provide for uncertificated Debentures in addition to certificated Debentures, to
comply with any requirements of the Debentures or the Securities and Exchange
Commission in connection with the qualification of the Indenture under the TIA,
or to make any change that does not adversely affect the rights of any
Debentureholder. Amendments bind all Holders and subsequent Holders.

     No reference herein to the Indenture and no provision of this Debenture or
of the Indenture shall alter or impair the obligation of the Company, which is
absolute and unconditional, to pay the principal of and premium, if any, and
interest on this Debenture at the time and place and at the rate and in the
money herein prescribed.


                                       A-4
<PAGE>

     After payment in full of the Additional Payment, the Company shall have the
right at any time during the term of the Series B Debentures, from time to time
to extend the interest payment period of such Debentures to up to 60 consecutive
months (the "Extended Interest Payment Period"), at the end of which period the
Company shall pay all interest then accrued and unpaid (together with interest
thereon at the rate specified for the Series B Debentures to the extent that
payment of such interest is enforceable under applicable law); provided that,
during such Extended Interest Payment Period the Company shall not declare or
pay any dividend on, redeem or purchase any of its capital stock. Prior to the
termination of any such Extended Interest Payment Period, the Company may
further extend such Extended Interest Payment Period, provided that such Period
together with all such further extensions thereof shall not exceed 60
consecutive months. At the termination of any such Extended Interest Payment
Period and upon the payment of all accrued and unpaid interest and any
additional amounts then due, the Company may select a new Extended Interest
Payment period.

     As provided in the Indenture and subject to certain limitations therein set
forth, this Debenture is transferable by the registered holder hereof on the
Debenture Register of the Company, upon surrender of this Debenture for
registration of transfer at the office or agency of the Registrar accompanied by
a written instrument or instruments of transfer in form satisfactory to the
Company or the Trustee duly executed by the registered holder hereof or its
attorney duly authorized in writing, and thereupon one or more new Debentures of
authorized denominations and for the same aggregate principal amount and series
will be issued to the designated transferee or transferees. No service charge
will be made for any such transfer, but the Company may require payment of a sum
sufficient to cover any tax or other governmental charge payable in relation
thereto.

     Prior to presentment for registration of transfer of this Debenture, the
Company, the Trustee, any paying agent and any Debenture Registrar may deem and
treat the registered holder hereof as the absolute owner hereof (whether or not
this Debenture shall be overdue and notwithstanding any notice of ownership or
writing hereon made by anyone other than the Debenture Registrar) for the
purpose of receiving payment of or on account of the principal hereof and
premium, if any, and interest due hereon and for all other purposes, and neither
the Company nor the Trustee nor any payment agent nor any Debenture Registrar
shall be affected by any notice to the contrary.

     No recourse shall be had for the payment of the principal of or the
interest on this Debenture, or for any claim based hereon, or otherwise in
respect hereof, or based on or in

                                       A-5

<PAGE>

respect of the Indenture, against any incorporator, stockholder, officer or
director, past, present or future, as such, of the Company or of any predecessor
or successor corporation, whether by virtue of any constitution, statute or rule
of law, or by the enforcement of any assessment or penalty or otherwise, all
such liability being, by the acceptance hereof and as part of the consideration
for the issuance hereof, expressly waived and released. Debentures of this
series so issued are issuable only in registered form without coupons in
denominations of $25 and any integral multiple thereof. As provided in the
Indenture and subject to certain limitations therein set forth, Debentures of
this series are exchangeable for a like aggregate principal amount of Debentures
of this series of a different authorized denomination, as requested by the
Holder surrendering the same.

     All terms used in this Debenture which are defined in the Indenture shall
have the meanings assigned to them in the Indenture.

     This Debenture shall not be valid until an authorized officer of the
Trustee manually signs the Trustee's Certificate of Authentication below.

     IN WITNESS WHEREOF, the Company has caused this Debenture to be signed
manually or by facsimile by its duly authorized officers and a facsimile of its
corporate seal to be affixed hereto or imprinted hereon.


                                                  PECO ENERGY COMPANY
(Seal)
                                                  By: __________________________

                                                  Name:

                                                  Title:

Attest:_______________________

Dated: December 19, 1995


TRUSTEE'S CERTIFICATE OF AUTHENTICATION 
This is one of the Debentures referred
to in the within-mentioned Indenture.

MERIDIAN TRUST COMPANY, as Trustee

By: __________________________
               Name
______________________________
     Authorized Signatory


                                       A-6

                                                                     Exhibit 4-8



               8.72% Deferrable Interest Subordinated Debentures,
                                Series B due 2025

No. 1


PECO Energy Company, a Pennsylvania corporation (the "Company"), which term
includes any successor corporation under the Indenture hereinafter referred to),
for value received, hereby promises to pay to PECO Energy Capital, L.P. or
registered assigns, the principal sum of Seventy-eight Million, One Hundred and
Four Thousand, Five Hundred and Seventy-five Dollars ($78,104,575) on December
19, 2025, and to pay interest on said principal sum from December 19, 1995 (the
"Issue Date") or from the most recent interest payment date (each such date, an
"Interest Payment Date") to which interest has been paid or duly provided for,
monthly in arrears on the last day of each calendar month of each year
commencing December 29, 1995 at the rate of 8.72% per annum plus Additional
Interest, if any, until the principal hereof shall have become due and payable,
and on any overdue principal and premium, if any, and (to the extent that
payment of such interest is enforceable under applicable law) on any overdue
installment of interest at the same rate per annum. The Company also promises to
pay to PECO Energy Capital, L.P. or registered assigns on December 29, 1995 an
amount (the "Additional Payment") equal to interest on the principal amount
hereof at the rate of 7.96% per annum from and including November 1, 1995
through but not including the Issue Date. If at any time PECO Energy Capital,
L.P. ("PECO Energy Capital") would be required to pay any taxes, duties, or
other governmental charges (other than withholding taxes) imposed by the United
States, or any other taxing authority, then, in any such case, the Company also
will pay as Additional Interest such amounts as shall be required so that the
net amounts received and retained by PECO Energy Capital after paying any such
taxes, duties, or other governmental charges will not be less than the amounts
PECO Energy Capital would have received had no such taxes, duties, assessments
or other governmental charges been imposed.

     The amount of interest payable on any Interest Payment Date (and the
Additional Payment) shall be computed on the basis of a 360-day year of twelve
30-day months. In the event that any date on which interest is payable on the
Series B Debentures is not a Business Day, then payment of interest payable on
such date will be made on the next succeeding day which is a Business Day (and
without any interest or other payment in respect of any such delay), except
that, if such Business Day is in the next succeeding calendar year, such payment
shall be made on the immediately preceding Business Day, in each case with the
same force and effect as if made on such date. The interest


<PAGE>

installment so payable, and punctually paid or duly provided for, on any
Interest Payment Date will, as provided in the Indenture, be paid to the person
in whose name this Debenture is registered at the close of business on the
regular record date for such interest installment, which shall be the fifteenth
day of the month of, or in the case of an Interest Payment Date which is on the
first Business Day of a month, the fifteenth day of the month next preceding,
such Interest Payment Date. Any such interest installment not punctually paid or
duly provided for shall forthwith cease to be payable to the registered holders
on such regular record date, and may be paid to the person in whose name this
Debenture is registered at the close of business on a special record date to be
fixed by the Trustee for the payment of such defaulted interest, notice whereof
shall be given to the registered holders of this series of Debentures not less
than 10 days prior to such special record date, as more fully provided in the
Indenture hereinafter referred to. The principal of (and premium, if any) and
the interest on this Debenture shall be payable at the office or agency of the
Company maintained for that purpose in Wilmington, Delaware in any coin or
currency of the United States of America which at the time of payment is legal
tender for payment of public and private debts; provided however, that payment
of interest may be made at the option of the Company by check mailed to the
registered holder at such address as shall appear in the Debenture Register.
Notwithstanding the foregoing, so long as the holder of this Debenture is PECO
Energy Capital, the payment of the principal of (and premium) and interest
(including the Additional Payment and Additional Interest, if any) in this
Debenture will be made at such place and to such account as may be designated by
PECO Energy Capital.

     The indebtedness evidenced by this Debenture is, to the extent provided in
the Indenture, subordinate and subject in right of payment to the prior payment
in full of all Senior Indebtedness, and this Debenture is issued subject to the
provisions of the Indenture with respect thereto. Each Holder of this Debenture,
by accepting the same, (a) agrees to and shall be bound by such provisions, (b)
authorizes and directs the Trustee on its behalf to take such action as may be
necessary or appropriate to acknowledge or effectuate the subordination so
provided and (c) appoints the Trustee its attorney-in-fact for any and all such
purposes. Each Holder hereof, by its acceptance hereof, hereby waives all notice
of the acceptance of the subordination provisions contained herein and in the
Indenture by each holder of Senior Indebtedness, whether now outstanding or
hereafter incurred, and waives reliance by each such Holder upon said
provisions.

                                        2

<PAGE>

     This Debenture is one of a duly authorized series of Debentures of the
Company (herein sometimes referred to as the "Series B Debentures"), specified
in the Indenture, limited in aggregate principal amount as specified in the
Indenture, issued under and pursuant to an Indenture dated as of July 1, 1994,
as supplemented by a First Supplemental Indenture, dated as of December 1, 1995
(as supplemented, the "Indenture") executed and delivered between the Company
and Meridian Trust Company, as trustee (the "Trustee") to which reference is
made to the Indenture for a description of the rights, limitations of rights,
obligations, duties and immunities thereunder of the Trustee, the Company and
the holders of the Debentures. By the terms of the Indenture, Debentures are
issuable in series which may vary as to amount, date of maturity, rate of
interest and in other respects as in the Indenture provided.

     The Series B Debentures are subject to mandatory redemption prior to
maturity at 100% of the principal amount thereof plus accrued interest to the
redemption date as follows:

          (i)  in whole upon the dissolution of PECO Energy Capital; and

          (ii) in whole or in part upon a redemption of the Series B Preferred
               Securities (as defined in the Indenture), but if in part, in an
               aggregate principal amount equal to the aggregate stated
               liquidation preference of the Series B Preferred Securities
               redeemed.

     At the option of the Company, the Series B Debentures are subject to
redemption prior to maturity (i) at any time on or after October 1, 1997 at the
option of the Company, in whole or in part, and (ii) if a Tax Event shall occur
and be continuing, in whole (but not in part), and in each case at 100% of the
principal amount thereof plus accrued interest to the redemption date. "Tax
Event" shall mean that PECO Energy Capital shall have received an opinion of
counsel (which may be regular counsel to the Company or an Affiliate, but not an
employee thereof) experienced in such matters to the effect that, as a result of
any amendment to, or change (including any announced prospective change) in, the
laws (or any regulations thereunder) of the United States or any political
subdivision or taxing authority thereof or therein affecting taxation, or as a
result of any official administrative pronouncement or judicial decision
interpreting or applying such laws or regulations, which amendment or change is
effective or such interpretation or pronouncement is announced on or after the
date of original issuance of the Series B Preferred Securities, there is more
than an insubstantial risk that (i) PECO Energy Capital is subject to


                                        3

<PAGE>

United States Federal income tax with respect to interest received on the
Debentures or PECO Energy Capital will otherwise not be taxed as a partnership,
(ii) interest payable by the Company to PECO Energy Capital on the Series B
Debentures will not be deductible for United States Federal income tax purposes
or (iii) PECO Energy Capital is subject to more than a de minimis amount of
other taxes, duties or other governmental charges.


     In the event of redemption of this Debenture in part only, a new Debenture
or Debentures of this series for the unredeemed portion hereof will be issued in
the name of the Holder hereof upon the cancellation hereof.

     In case an Event of Default, as defined in the Indenture, shall have
occurred and be continuing, the principal of all of the Debentures may be
declared, and upon such declaration shall become, due and payable, in the
manner, with the effect and subject to the conditions provided in the Indenture.

     The Indenture contains provisions for defeasance at any time of the entire
indebtedness of this Debenture upon compliance by the Company with certain
conditions set forth therein.

     Subject to certain exceptions in the Indenture which require the consent of
every Holder, (i) the Indenture or the Series B Debentures may be amended with
the written consent of the Holders of a majority in aggregate principal amount
of the Series B Debentures at the time outstanding, and (ii) certain defaults or
noncompliance with certain provisions may be waived by the written consent of
the holders of a majority in aggregate principal amount of the Series B
Debentures at the time outstanding. Subject to certain exceptions in the
Indenture, without the consent of any Debentureholder, the Company and the
Trustee may amend the Indenture or the Debentures to cure any ambiguity, defect
or inconsistency, to bind a successor to the obligations of the Indenture, to
provide for uncertificated Debentures in addition to certificated Debentures, to
comply with any requirements of the Debentures or the Securities and Exchange
Commission in connection with the qualification of the Indenture under the TIA,
or to make any change that does not adversely affect the rights of any
Debentureholder. Amendments bind all Holders and subsequent Holders.

     No reference herein to the Indenture and no provision of this Debenture or
of the Indenture shall alter or impair the obligation of the Company, which is
absolute and unconditional, to pay the principal of and premium, if any, and
interest on this

                                        4

<PAGE>

Debenture at the time and place and at the rate and in the money herein
prescribed.

     After payment in full of the Additional Payment, the Company shall have the
right at any time during the term of the Series B Debentures, from time to time
to extend the interest payment period of such Debentures to up to 60 consecutive
months (the "Extended Interest Payment Period"), at the end of which period the
Company shall pay all interest then accrued and unpaid (together with interest
thereon at the rate specified for the Series B Debentures to the extent that
payment of such interest is enforceable under applicable law); provided that,
during such Extended Interest Payment Period the Company shall not declare or
pay any dividend on, redeem or purchase any of its capital stock. Prior to the
termination of any such Extended Interest Payment Period, the Company may
further extend such Extended Interest Payment Period, provided that such Period
together with all such further extensions thereof shall not exceed 60
consecutive months. At the termination of any such Extended Interest Payment
Period and upon the payment of all accrued and unpaid interest and any
additional amounts then due, the Company may select a new Extended Interest
Payment period.

     As provided in the Indenture and subject to certain limitations therein set
forth, this Debenture is transferable by the registered holder hereof on the
Debenture Register of the Company, upon surrender of this Debenture for
registration of transfer at the office or agency of the Registrar accompanied by
a written instrument or instruments of transfer in form satisfactory to the
Company or the Trustee duly executed by the registered holder hereof or its
attorney duly authorized in writing, and thereupon one or more new Debentures of
authorized denominations and for the same aggregate principal amount and series
will be issued to the designated transferee or transferees. No service charge
will be made for any such transfer, but the Company may require payment of a sum
sufficient to cover any tax or other governmental charge payable in relation
thereto.

     Prior to presentment for registration of transfer of this Debenture, the
Company, the Trustee, any paying agent and any Debenture Registrar may deem and
treat the registered holder hereof as the absolute owner hereof (whether or not
this Debenture shall be overdue and notwithstanding any notice of ownership or
writing hereon made by anyone other than the Debenture Registrar) for the
purpose of receiving payment of or on account of the principal hereof and
premium, if any, and interest due hereon and for all other purposes, and neither
the Company nor the Trustee nor any payment agent nor any Debenture Registrar
shall be affected by any notice to the contrary.

                                        5

<PAGE>

     No recourse shall be had for the payment of the principal of or the
interest on this Debenture, or for any claim based hereon, or otherwise in
respect hereof, or based on or in respect of the Indenture, against any
incorporator, stockholder, officer or director, past, present or future, as
such, of the Company or of any predecessor or successor corporation, whether by
virtue of any constitution, statute or rule of law, or by the enforcement of any
assessment or penalty or otherwise, all such liability being, by the acceptance
hereof and as part of the consideration for the issuance hereof, expressly
waived and released. Debentures of this series so issued are issuable only in
registered form without coupons in denominations of $25 and any integral
multiple thereof. As provided in the Indenture and subject to certain
limitations therein set forth, Debentures of this series are exchangeable for a
like aggregate principal amount of Debentures of this series of a different
authorized denomination, as requested by the Holder surrendering the same.

     All terms used in this Debenture which are defined in the Indenture shall
have the meanings assigned to them in the Indenture.

     This Debenture shall not be valid until an authorized officer of the
Trustee manually signs the Trustee's Certificate of Authentication below.


                                        6

<PAGE>

     IN WITNESS WHEREOF, the Company has caused this Debenture to be signed
manually or by facsimile by its duly authorized officers and a facsimile of its
corporate seal to be affixed hereto or imprinted hereon.


                                        PECO ENERGY COMPANY
(Seal)
                                        By:     /s/ J. Barry Mitchell

                                        Name: J. Barry Mitchell

                                        Title: Vice President/Finance

Attest:    /s/ Todd D. Cutler

Dated:  December 19, 1995


TRUSTEE'S CERTIFICATE OF AUTHENTICATION 
This is one of the Debentures referred
to in the within-mentioned Indenture.

MERIDIAN TRUST COMPANY, as Trustee

By:    /s/ William S. Roberts
               Name
       Relationship Officer
       Authorized Signatory



                                        7
<PAGE>
                                                                     Exhibit 4-8




               8.72% Deferrable Interest Subordinated Debentures,
                                Series B due 2025

No. 2


PECO Energy Company, a Pennsylvania corporation (the "Company"), which term
includes any successor corporation under the Indenture hereinafter referred to),
for value received, hereby promises to pay to PECO Energy Capital, L.P. or
registered assigns, the principal sum of Two Million, Four Hundred and Fifteen
Thousand, Six Hundred and Five Dollars ($2,415,605) on December 19, 2025, and to
pay interest on said principal sum from December 19, 1995 (the "Issue Date") or
from the most recent interest payment date (each such date, an "Interest Payment
Date") to which interest has been paid or duly provided for, monthly in arrears
on the last day of each calendar month of each year commencing December 29, 1995
at the rate of 8.72% per annum plus Additional Interest, if any, until the
principal hereof shall have become due and payable, and on any overdue principal
and premium, if any, and (to the extent that payment of such interest is
enforceable under applicable law) on any overdue installment of interest at the
same rate per annum. The Company also promises to pay to PECO Energy Capital,
L.P. or registered assigns on December 29, 1995 an amount (the "Additional
Payment") equal to interest on the principal amount hereof at the rate of 7.96%
per annum from and including November 1, 1995 through but not including the
Issue Date. If at any time PECO Energy Capital, L.P. ("PECO Energy Capital")
would be required to pay any taxes, duties, or other governmental charges (other
than withholding taxes) imposed by the United States, or any other taxing
authority, then, in any such case, the Company also will pay as Additional
Interest such amounts as shall be required so that the net amounts received and
retained by PECO Energy Capital after paying any such taxes, duties, or other
governmental charges will not be less than the amounts PECO Energy Capital would
have received had no such taxes, duties, assessments or other governmental
charges been imposed.

     The amount of interest payable on any Interest Payment Date (and the
Additional Payment) shall be computed on the basis of a 360-day year of twelve
30-day months. In the event that any date on which interest is payable on the
Series B Debentures is not a Business Day, then payment of interest payable on
such date will be made on the next succeeding day which is a Business Day (and
without any interest or other payment in respect of any such delay), except
that, if such Business Day is in the next succeeding calendar year, such payment
shall be made on the immediately preceding Business Day, in each case with the
same force and effect as if made on such date. The interest

<PAGE>

installment so payable, and punctually paid or duly provided for, on any
Interest Payment Date will, as provided in the Indenture, be paid to the person
in whose name this Debenture is registered at the close of business on the
regular record date for such interest installment, which shall be the fifteenth
day of the month of, or in the case of an Interest Payment Date which is on the
first Business Day of a month, the fifteenth day of the month next preceding,
such Interest Payment Date. Any such interest installment not punctually paid or
duly provided for shall forthwith cease to be payable to the registered holders
on such regular record date, and may be paid to the person in whose name this
Debenture is registered at the close of business on a special record date to be
fixed by the Trustee for the payment of such defaulted interest, notice whereof
shall be given to the registered holders of this series of Debentures not less
than 10 days prior to such special record date, as more fully provided in the
Indenture hereinafter referred to. The principal of (and premium, if any) and
the interest on this Debenture shall be payable at the office or agency of the
Company maintained for that purpose in Wilmington, Delaware in any coin or
currency of the United States of America which at the time of payment is legal
tender for payment of public and private debts; provided however, that payment
of interest may be made at the option of the Company by check mailed to the
registered holder at such address as shall appear in the Debenture Register.
Notwithstanding the foregoing, so long as the holder of this Debenture is PECO
Energy Capital, the payment of the principal of (and premium) and interest
(including the Additional Payment and Additional Interest, if any) in this
Debenture will be made at such place and to such account as may be designated by
PECO Energy Capital.

     The indebtedness evidenced by this Debenture is, to the extent provided in
the Indenture, subordinate and subject in right of payment to the prior payment
in full of all Senior Indebtedness, and this Debenture is issued subject to the
provisions of the Indenture with respect thereto. Each Holder of this Debenture,
by accepting the same, (a) agrees to and shall be bound by such provisions, (b)
authorizes and directs the Trustee on its behalf to take such action as may be
necessary or appropriate to acknowledge or effectuate the subordination so
provided and (c) appoints the Trustee its attorney-in-fact for any and all such
purposes. Each Holder hereof, by its acceptance hereof, hereby waives all notice
of the acceptance of the subordination provisions contained herein and in the
Indenture by each holder of Senior Indebtedness, whether now outstanding or
hereafter incurred, and waives reliance by each such Holder upon said
provisions.

                                        2

<PAGE>

     This Debenture is one of a duly authorized series of Debentures of the
Company (herein sometimes referred to as the "Series B Debentures"), specified
in the Indenture, limited in aggregate principal amount as specified in the
Indenture, issued under and pursuant to an Indenture dated as of July 1, 1994,
as supplemented by a First Supplemental Indenture, dated as of December 1, 1995
(as supplemented, the "Indenture") executed and delivered between the Company
and Meridian Trust Company, as trustee (the "Trustee") to which reference is
made to the Indenture for a description of the rights, limitations of rights,
obligations, duties and immunities thereunder of the Trustee, the Company and
the holders of the Debentures. By the terms of the Indenture, Debentures are
issuable in series which may vary as to amount, date of maturity, rate of
interest and in other respects as in the Indenture provided.

     The Series B Debentures are subject to mandatory redemption prior to
maturity at 100% of the principal amount thereof plus accrued interest to the
redemption date as follows:

          (i)  in whole upon the dissolution of PECO Energy Capital; and

          (ii) in whole or in part upon a redemption of the Series B Preferred
               Securities (as defined in the Indenture), but if in part, in an
               aggregate principal amount equal to the aggregate stated
               liquidation preference of the Series B Preferred Securities
               redeemed.

     At the option of the Company, the Series B Debentures are subject to
redemption prior to maturity (i) at any time on or after October 1, 1997 at the
option of the Company, in whole or in part, and (ii) if a Tax Event shall occur
and be continuing, in whole (but not in part), and in each case at 100% of the
principal amount thereof plus accrued interest to the redemption date. "Tax
Event" shall mean that PECO Energy Capital shall have received an opinion of
counsel (which may be regular counsel to the Company or an Affiliate, but not an
employee thereof) experienced in such matters to the effect that, as a result of
any amendment to, or change (including any announced prospective change) in, the
laws (or any regulations thereunder) of the United States or any political
subdivision or taxing authority thereof or therein affecting taxation, or as a
result of any official administrative pronouncement or judicial decision
interpreting or applying such laws or regulations, which amendment or change is
effective or such interpretation or pronouncement is announced on or after the
date of original issuance of the Series B Preferred Securities, there is more
than an insubstantial risk that (i) PECO Energy Capital is subject to

                                        3

<PAGE>

United States Federal income tax with respect to interest received on the
Debentures or PECO Energy Capital will otherwise not be taxed as a partnership,
(ii) interest payable by the Company to PECO Energy Capital on the Series B
Debentures will not be deductible for United States Federal income tax purposes
or (iii) PECO Energy Capital is subject to more than a de minimis amount of
other taxes, duties or other governmental charges.


     In the event of redemption of this Debenture in part only, a new Debenture
or Debentures of this series for the unredeemed portion hereof will be issued in
the name of the Holder hereof upon the cancellation hereof.

     In case an Event of Default, as defined in the Indenture, shall have
occurred and be continuing, the principal of all of the Debentures may be
declared, and upon such declaration shall become, due and payable, in the
manner, with the effect and subject to the conditions provided in the Indenture.

     The Indenture contains provisions for defeasance at any time of the entire
indebtedness of this Debenture upon compliance by the Company with certain
conditions set forth therein.

     Subject to certain exceptions in the Indenture which require the consent of
every Holder, (i) the Indenture or the Series B Debentures may be amended with
the written consent of the Holders of a majority in aggregate principal amount
of the Series B Debentures at the time outstanding, and (ii) certain defaults or
noncompliance with certain provisions may be waived by the written consent of
the holders of a majority in aggregate principal amount of the Series B
Debentures at the time outstanding. Subject to certain exceptions in the
Indenture, without the consent of any Debentureholder, the Company and the
Trustee may amend the Indenture or the Debentures to cure any ambiguity, defect
or inconsistency, to bind a successor to the obligations of the Indenture, to
provide for uncertificated Debentures in addition to certificated Debentures, to
comply with any requirements of the Debentures or the Securities and Exchange
Commission in connection with the qualification of the Indenture under the TIA,
or to make any change that does not adversely affect the rights of any
Debentureholder. Amendments bind all Holders and subsequent Holders.

     No reference herein to the Indenture and no provision of this Debenture or
of the Indenture shall alter or impair the obligation of the Company, which is
absolute and unconditional, to pay the principal of and premium, if any, and
interest on this

                                        4

<PAGE>

Debenture at the time and place and at the rate and in the money herein
prescribed.

     After payment in full of the Additional Payment, the Company shall have the
right at any time during the term of the Series B Debentures, from time to time
to extend the interest payment period of such Debentures to up to 60 consecutive
months (the "Extended Interest Payment Period"), at the end of which period the
Company shall pay all interest then accrued and unpaid (together with interest
thereon at the rate specified for the Series B Debentures to the extent that
payment of such interest is enforceable under applicable law); provided that,
during such Extended Interest Payment Period the Company shall not declare or
pay any dividend on, redeem or purchase any of its capital stock. Prior to the
termination of any such Extended Interest Payment Period, the Company may
further extend such Extended Interest Payment Period, provided that such Period
together with all such further extensions thereof shall not exceed 60
consecutive months. At the termination of any such Extended Interest Payment
Period and upon the payment of all accrued and unpaid interest and any
additional amounts then due, the Company may select a new Extended Interest
Payment period.

     As provided in the Indenture and subject to certain limitations therein set
forth, this Debenture is transferable by the registered holder hereof on the
Debenture Register of the Company, upon surrender of this Debenture for
registration of transfer at the office or agency of the Registrar accompanied by
a written instrument or instruments of transfer in form satisfactory to the
Company or the Trustee duly executed by the registered holder hereof or its
attorney duly authorized in writing, and thereupon one or more new Debentures of
authorized denominations and for the same aggregate principal amount and series
will be issued to the designated transferee or transferees. No service charge
will be made for any such transfer, but the Company may require payment of a sum
sufficient to cover any tax or other governmental charge payable in relation
thereto.

     Prior to presentment for registration of transfer of this Debenture, the
Company, the Trustee, any paying agent and any Debenture Registrar may deem and
treat the registered holder hereof as the absolute owner hereof (whether or not
this Debenture shall be overdue and notwithstanding any notice of ownership or
writing hereon made by anyone other than the Debenture Registrar) for the
purpose of receiving payment of or on account of the principal hereof and
premium, if any, and interest due hereon and for all other purposes, and neither
the Company nor the Trustee nor any payment agent nor any Debenture Registrar
shall be affected by any notice to the contrary.

                                        5

<PAGE>

     No recourse shall be had for the payment of the principal of or the
interest on this Debenture, or for any claim based hereon, or otherwise in
respect hereof, or based on or in respect of the Indenture, against any
incorporator, stockholder, officer or director, past, present or future, as
such, of the Company or of any predecessor or successor corporation, whether by
virtue of any constitution, statute or rule of law, or by the enforcement of any
assessment or penalty or otherwise, all such liability being, by the acceptance
hereof and as part of the consideration for the issuance hereof, expressly
waived and released. Debentures of this series so issued are issuable only in
registered form without coupons in denominations of $25 and any integral
multiple thereof. As provided in the Indenture and subject to certain
limitations therein set forth, Debentures of this series are exchangeable for a
like aggregate principal amount of Debentures of this series of a different
authorized denomination, as requested by the Holder surrendering the same.

     All terms used in this Debenture which are defined in the Indenture shall
have the meanings assigned to them in the Indenture.

     This Debenture shall not be valid until an authorized officer of the
Trustee manually signs the Trustee's Certificate of Authentication below.



                                        6

<PAGE>

     IN WITNESS WHEREOF, the Company has caused this Debenture to be signed
manually or by facsimile by its duly authorized officers and a facsimile of its
corporate seal to be affixed hereto or imprinted hereon.


                                        PECO ENERGY COMPANY
(Seal)
                                        By:     /s/ J. Barry Mitchell

                                        Name: J. Barry Mitchell

                                        Title: Vice President/Finance

Attest:  /s/ Todd D. Cutler

Dated:  December 19, 1995


TRUSTEE'S CERTIFICATE OF AUTHENTICATION 
This is one of the Debentures referred
to in the within-mentioned Indenture.

MERIDIAN TRUST COMPANY, as Trustee

By:   /s/ William S. Roberts
               Name
     Relationship Officer
     Authorized Signatory



                                        7


                                                                    Exhibit 4-10



                         PAYMENT AND GUARANTEE AGREEMENT


          THIS PAYMENT AND GUARANTEE AGREEMENT ("Guarantee Agreement"), dated as
of December 19, 1995, is executed and delivered by PECO Energy Company, a
Pennsylvania corporation (the "Guarantor"), for the benefit of the Holders (as
defined below) of the Series B Preferred Securities (as defined below) of PECO
Energy Capital, L.P., a Delaware limited partnership ("PECO Energy Capital"),
the general partner of which is PECO Energy Capital Corp. (the "General
Partner"), a Delaware corporation and a wholly owned subsidiary of the
Guarantor.

          WHEREAS, PECO Energy Capital is issuing on the date hereof $78,104,575
aggregate stated liquidation preference of limited partner interests of a series
designated the 8.72% Cumulative Monthly Income Preferred Securities, Series B
(the "Series B Preferred Securities"), and the Guarantor desires to enter into
this Guarantee Agreement for the benefit of the Holders, as provided herein;

          WHEREAS, the Guarantor will issue Series B Subordinated Debentures (as
defined below) in accordance with the Indenture (as defined below) to PECO
Energy Capital in an amount equal to the aggregate stated liquidation preference
of the Series B Preferred Securities and the capital contribution of the General
Partner to PECO Energy Capital (the "G.P. Capital Contribution"); and

          WHEREAS, the Guarantor desires to irrevocably and unconditionally
agree to the extent set forth herein to pay to the Holders the Guarantee
Payments (as defined below) and to make certain other undertakings on the terms
and conditions set forth herein.

          NOW, THEREFORE, in consideration of the premises and other
consideration, receipt of which is hereby acknowledged, the Guarantor, intending
to be legally bound hereby, agrees as follows:

                                    ARTICLE I

          As used in this Guarantee Agreement, each term set forth below, unless
the context otherwise requires, shall have the following meaning. Each
capitalized term used but not otherwise defined herein shall have the meaning
assigned to such term in the Amended and Restated Limited Partnership Agreement
of PECO Energy Capital dated as of July 25, 1994 (as amended from time to time,
the "Limited Partnership Agreement").


<PAGE>

          "Guarantee Payments" shall mean the following payments, without
duplication, to the extent not paid by PECO Energy Capital: (i) any accumulated
and unpaid monthly distributions on the Series B Preferred Securities out of
moneys legally available therefor held by PECO Energy Capital, (ii) the
Redemption Price (as defined below) payable with respect to any Series B
Preferred Securities called for redemption by PECO Energy Capital out of moneys
legally available therefor held by PECO Energy Capital, (iii) upon liquidation
of PECO Energy Capital, the lesser of (a) the Liquidation Distribution (as
defined below) and (b) the amount of assets of PECO Energy Capital available for
distribution to the Holders in liquidation of PECO Energy Capital and (iv) a
cash distribution at the rate of 7.96% per annum of the stated liquidation
preference of $25 per Series B Preferred Security accumulating from November 1,
1995 through but not including December 19, 1995.

          "Holders" shall mean the persons or entities in whose name any Series
B Preferred Securities are registered on the registration books maintained by
PECO Energy Capital; provided, however, that in determining whether the Holders
of the requisite percentage of Series B Preferred Securities have given any
request, notice, consent or waiver hereunder, "Holder" shall not include the
Guarantor or any entity owned more than 50% by the Guarantor, either directly or
indirectly.

          "Indenture" shall mean the Indenture, dated as of July 1, 1994 (the
"Original Indenture"), as supplemented by the Supplemental Indenture, between
the Guarantor and Meridian Trust Company, pursuant to which the Guarantor has
issued and will issue its Deferrable Interest Subordinated Debentures in series.

          "Liquidation Distribution" shall mean the aggregate of the stated
liquidation preference of $25 per Series B Preferred Security and all
accumulated and unpaid distributions to the date of payment.

          "Preferred Trust Receipts" shall mean the trust receipts issued by the
Trust each representing a Series B Preferred Security.

          "Redemption Price" shall mean the aggregate of $25 per Series B
Preferred Security and all accumulated and unpaid distributions to the date
fixed for redemption.

          "Special Representative" shall mean any representative of the Holders
appointed pursuant to Section 13.02(d) of the Limited Partnership Agreement.

          "Supplemental Indenture" shall mean the First Supplemental Indenture,
dated as of December 19, 1995, between

                                        2
<PAGE>
the Guarantor and Meridian Trust Company, pursuant to which the Guarantor has
issued its 8.72% Deferrable Interest Subordinated Debentures, Series B (the
"Series B Subordinated Debentures") in an amount equal to the aggregate stated
liquidation preference of the Series B Preferred Securities and the G.P. Capital
Contribution.

          "Trust" shall mean PECO Energy Capital Trust I, a Delaware business
trust.

          "Trust Agreement" shall mean the Amended and Restated Trust Agreement
of PECO Energy Capital Trust I, as amended from time to time, among PECO Energy
Capital, L.P., as Grantor and PNC Bank, Delaware, as Trustee, dated as of
December 19, 1995.

          "Trustee" shall mean PNC Bank, Delaware or a successor trustee under
the Trust Agreement.


                                   ARTICLE II

          SECTION 2.01. The Guarantor hereby irrevocably and unconditionally
agrees to pay in full to the Holders the Guarantee Payments, as and when due
(except to the extent paid by PECO Energy Capital), to the fullest extent
permitted by law, regardless of any defense, right of set-off or counterclaim
which the Guarantor may have or assert against PECO Energy Capital, the General
Partner, the Trust or the Trustee. The Guarantor's obligation to make a
Guarantee Payment may be satisfied by direct payment by the Guarantor to the
Holders or by payment of such amounts by PECO Energy Capital to the Holders.
Notwithstanding anything to the contrary herein, the Guarantor retains all of
its rights under Section 4.01(b) of the Indenture to extend the interest payment
period on the Series B Subordinated Debentures and the Guarantor shall not be
obligated hereunder to pay during an Extension Period any monthly distributions
on the Series B Preferred Securities which are not paid by PECO Energy Capital
during such Extension Period.

          SECTION 2.02. The Guarantor hereby waives notice of acceptance of this
Guarantee Agreement and of any liability to which it applies or may apply,
presentment, demand for payment, protest, notice of nonpayment, notice of
dishonor, notice of redemption and all other notices and demands.

          SECTION 2.03. Except as otherwise set forth herein, the obligations,
covenants, agreements and duties of the Guarantor under this Guarantee Agreement
shall in no way be affected or impaired by reason of the happening from time to
time of any of the following:


                                        3

<PAGE>

               (a) the release or waiver, by operation of law or otherwise, of
the performance or observance by PECO Energy Capital of any express or implied
agreement, covenant, term or condition relating to the Series B Preferred
Securities to be performed or observed by PECO Energy Capital;

               (b) the extension of time for the payment by PECO Energy Capital
of all or any portion of the distributions, Redemption Price, Liquidation
Distribution or any other sums payable under the terms of the Series B Preferred
Securities or the extension of time for the performance of any other obligation
under, arising out of, or in connection with, the Series B Preferred Securities;

               (c) any failure, omission, delay or lack of diligence on the part
of the Holders or the Special Representative to enforce, assert or exercise any
right, privilege, power or remedy conferred on the Holders or the Special
Representative pursuant to the terms of the Series B Preferred Securities, or
any action on the part of PECO Energy Capital granting indulgence or extension
of any kind;

               (d) the voluntary or involuntary liquidation, dissolution,
receivership, insolvency, bankruptcy, assignment for the benefit of creditors,
reorganization, arrangement, composition or readjustment of debt of, or other
similar proceedings affecting, PECO Energy Capital or any of the assets of PECO
Energy Capital;

               (e) any invalidity of, or defect or deficiency in, any of the
Series B Preferred Securities; or

               (f) the settlement or compromise of any obligation guaranteed
hereby or hereby incurred.

There shall be no obligation to the Holders to give notice to, or obtain the
consent of, the Guarantor with respect to the occurrence of any of the
foregoing.

          SECTION 2.04. The Guarantor expressly acknowledges that (i) this
Guarantee Agreement will be deposited with the General Partner to be held for
the benefit of the Holders; (ii) in the event of the appointment of a Special
Representative, the Special Representative may enforce this Guarantee Agreement
for such purpose; (iii) if no Special Representative has been appointed, the
General Partner has the right to enforce this Guarantee Agreement on behalf of
the Holders; (iv) the holders of Preferred Trust Receipts, together with the
holders of the Series B Preferred Securities other than the Trust, representing
not less than 10% in aggregate stated liquidation preference of the Series B
Preferred Securities have the right to direct the time,

                                        4

<PAGE>

method and place of conducting any proceeding for any remedy available in
respect of this Guarantee Agreement including the giving of directions to the
General Partner or the Special Representative as the case may be; and (v) if the
General Partner or the Special Representative fails to enforce this Guarantee
Agreement as above provided, any holder of Preferred Trust Receipts representing
Series B Preferred Securities may institute a legal proceeding directly against
the Guarantor to enforce its rights under this Guarantee Agreement, without
first instituting a legal proceeding against PECO Energy Capital or any other
person or entity.

          SECTION 2.05. This is a guarantee of payment and not of collection.
The General Partner or Special Representative may enforce this Guarantee
Agreement directly against the Guarantor, and the Guarantor will waive any right
or remedy to require that any action be brought against PECO Energy Capital or
any other person or entity before proceeding against the Guarantor. The
Guarantor agrees that this Guarantee Agreement shall not be discharged except by
payment of the Guarantee Payments in full (to the extent not paid by PECO Energy
Capital) and by complete performance of all obligations of the Guarantor
contained in this Guarantee Agreement.

          SECTION 2.06. The Guarantor will be subrogated to all rights of the
Holders against PECO Energy Capital in respect of any amounts paid to the
Holders by the Guarantor under this Guarantee Agreement and shall have the right
to waive payment by PECO Energy Capital pursuant to Section 2.01; provided,
however, that the Guarantor shall not (except to the extent required by
mandatory provisions of law) exercise any rights which it may acquire by way of
subrogation or any indemnity, reimbursement or other agreement, in all cases as
a result of a payment under this Guarantee Agreement, if, at the time of any
such payment, any amounts remain due and unpaid under this Guarantee Agreement.
If any amount shall be paid to the Guarantor in violation of the preceding
sentence, the Guarantor agrees to pay over such amount to the Holders.

          SECTION 2.07. The Guarantor acknowledges that its obligations
hereunder are independent of the obligations of PECO Energy Capital with respect
to the Series B Preferred Securities and that the Guarantor shall be liable as
principal and sole debtor hereunder to make Guarantee Payments pursuant to the
terms of this Guarantee Agreement notwithstanding the occurrence of any event
referred to in subsections (a) through (f), inclusive, of Section 2.03 hereof.

                                        5
<PAGE>

                                   ARTICLE III

          SECTION 3.01. So long as any Series B Preferred Securities remain
outstanding, neither the Guarantor nor any majority-owned subsidiary of the
Guarantor shall declare or pay any dividend on, or redeem, purchase, acquire or
make a liquidation payment with respect to, any of its capital stock (other than
dividends by a wholly owned subsidiary) if at such time the Guarantor shall be
in default with respect to its payment or other obligations hereunder or there
shall have occurred any event that, with the giving of notice or the lapse of
time or both, would constitute an Event of Default under the Indenture. The
Guarantor shall take all actions necessary to ensure the compliance of its
subsidiaries with this Section 3.01.

          SECTION 3.02. So long as any Series B Preferred Securities are
outstanding, the Guarantor agrees to maintain its corporate existence; provided
that the Guarantor may consolidate with or merge with or into, or sell, convey,
transfer or lease all or substantially all of its assets (either in one
transaction or a series of transactions) to, any person, corporation,
partnership, limited liability company, joint venture association, joint stock
company, trust or unincorporated association if such entity formed by or
surviving such consolidation or merger or to which such sale, conveyance,
transfer or lease shall have been made, if other than the Guarantor, (i) is
organized and existing under the laws of the United States of America or any
state thereof or the District of Columbia, and (ii) shall expressly assume all
the obligations of the Guarantor under this Guarantee Agreement.

          SECTION 3.03. This Guarantee Agreement will constitute an unsecured
obligation of the Guarantor and will rank subordinate and junior in right of
payment to all general liabilities of the Guarantor.


                                   ARTICLE IV

          This Guarantee Agreement shall terminate and be of no further force
and effect upon full payment of the Redemption Price of all Series B Preferred
Securities or upon full payment of the amounts payable to the Holders upon
liquidation of PECO Energy Capital; provided, however, that this Guarantee
Agreement shall continue to be effective or shall be reinstated, as the case may
be, if at any time the Holders must restore payments of any sums paid under the
Series B Preferred Securities or under this Guarantee Agreement for any reason
whatsoever.


                                        6
<PAGE>

                                    ARTICLE V

          SECTION 5.01. All guarantees and agreements contained in this
Guarantee Agreement shall bind the successors, assigns, receivers, trustees and
representatives of the Guarantor and shall inure to the benefit of the Holders.
Except as provided in Section 3.02, the Guarantor may not assign its obligations
hereunder without the prior approval of the Holders of not less than 662/3% of
the aggregate stated liquidation preference of all Series B Preferred Securities
then outstanding.

          SECTION 5.02. This Guarantee Agreement may only be amended by a
written instrument executed by the Guarantor; provided that, so long as any of
the Series B Preferred Securities remain outstanding, any amendment that
materially adversely affects the Holders, any termination of this Guarantee
Agreement and any waiver of compliance with any covenant hereunder shall be
effected only with the prior approval of the holders of Preferred Trust Receipts
together with the holders of Series B Preferred Securities other than the Trust,
representing not less than 662/3% of the aggregate liquidation preference of all
Series B Preferred Securities then outstanding.

          SECTION 5.03. All notices, requests or other communications required
or permitted to be given hereunder to the Guarantor shall be deemed given if in
writing and delivered personally or by recognized overnight courier or express
mail service or by facsimile transmission (confirmed in writing) or by
registered or certified mail (return receipt requested), addressed to the
Guarantor at the following address (or at such other address as shall be
specified by like notice to the Holders):

                           PECO Energy Company
                           2301 Market Street
                           P.O. Box 8699
                           Philadelphia, Pennsylvania  19101

                           Facsimile No.: (215) 841-5743
                           Attention:  Treasurer

          All notices, requests or other communications required or permitted to
be given hereunder to the Holders shall be deemed given if in writing and
delivered by the Guarantor in the same manner as notices sent by PECO Energy
Capital to the Holders.

          SECTION 5.04. This Guarantee Agreement is solely for the benefit of
the Holders and is not separately transferable from the Series B Preferred
Securities.


                                        7

<PAGE>

          SECTION 5.05. This Guarantee Agreement shall be governed by and
construed and interpreted in accordance with the laws of the Commonwealth of
Pennsylvania without giving effect to the conflict of law principles thereof.

          THIS GUARANTEE AGREEMENT is executed as of the day and year first
above written.

                                        PECO ENERGY COMPANY


                                        By:    /s/ J. Barry Mitchell
                                           -----------------------------
                                               J. Barry Mitchell
                                               Vice President - Finance



                                        8

                                                                    Exhibit 10-5

           Forms of Agreement between the Company and Certain Officers


GROUP 1

                                    AGREEMENT

     Agreement made as of the ___ day of ____________, 1995, between PECO Energy
Company (the "Company"), and [name of employee] (the "Employee").

     WHEREAS, the Employee is presently employed by the Company as its [title];

     WHEREAS, the Board of Directors of the Company (the "Board") recognizes
that, as is the case with many publicly held corporations, the possibility of a
change in control of the Company exists and that such possibility, and the
uncertainty and questions which it may raise among management, may result in the
departure or distraction of key management personnel to the detriment of the
Company;

     WHEREAS, the Board has determined that appropriate steps should be taken to
reinforce and encourage the continued attention and dedication of key members of
the Company's management to their assigned duties without distraction in the
face of potentially disturbing circumstances arising from the possibility of a
change in control of the Company; and

     WHEREAS, in order to induce the Employee to remain in the employ of the
Company, the Company agrees that the Employee shall receive the compensation set
forth in this Agreement as a cushion against the financial and career impact on
the Employee in the event the Employee's employment with the Company is
terminated subsequent to a "Change of Control" (as defined in Section 1.3
hereof) of the Company;

     NOW, THEREFORE, in consideration of the foregoing and the mutual covenants
and agreements hereinafter set forth and intending to be legally bound hereby,
the parties hereto agree as follows:

     1. Definitions. For all purposes of this Agreement, the following terms
shall have the meanings specified in this Section unless the context clearly
otherwise requires:

     1.1 "Annual Base Salary" shall mean twelve times the greater of (a) the
highest monthly base salary paid or payable (including any base salary which has
been earned but deferred) to the Employee by the Company, and its affiliates (as
defined in Section 1504 of the Code without regard to subsection (b) thereof),
together with any and all salary reduction authorized amounts under any

                                       -1-

<PAGE>

of the Company's benefit plans or programs, in respect of the twelve-month
period immediately preceding the date of the Change in Control, or (b) the
monthly base salary paid or payable to the Employee by the Company (including
authorized deferrals and salary reduction amounts) immediately prior to the
Employee's Termination of Employment.

     1.2 "Annual Bonus" shall mean an amount equal to the Employee's highest
annual bonus for the last three full fiscal years prior to the Change of Control
(annualized in the event that the Employee was not employed for the whole of
such fiscal year).

     1.3 "Change of Control" shall mean (a) the purchase or other acquisition by
any person, entity or group of persons, within the meaning of section 13(d) or
14(d) of the Securities Exchange Act of 1934 ("Act"), or any comparable
successor provisions, of beneficial ownership (within the meaning of Rule 13d-3
promulgated under the Act) of 20 percent or more of either the outstanding
shares of common stock or the combined voting power of the Company's then
outstanding voting securities entitled to vote generally, or (b) the approval by
the shareholders of the Company of a reorganization, merger, or consolidation,
in each case, with respect to which persons who were shareholders of the Company
immediately prior to such reorganization, merger or consolidation do not,
immediately thereafter, own more than 50 percent of the combined voting power
entitled to vote generally in the election of directors of the reorganized,
merged or consolidated Company's then outstanding securities, or of a
liquidation or dissolution of the Company or the sale of all or substantially
all of the Company's assets, or (c) a change of 25% (rounded up to the next
whole person) in the membership of the Board of Directors of the Company within
a 12-month period, unless the election or nomination for election by
shareholders of each new director within such period was approved by a vote of
85% (rounded up to the next whole person) of the directors then still in office
who were in office at the beginning of the 12-month period.

     1.4 "Code" shall mean the Internal Revenue Code of 1986, as amended.

     1.5 "Separation Period" shall mean the two-year period beginning on the
date of the Employee's Termination of Employment.

     1.6 "Termination Date" shall mean the date of receipt of the Notice of
Termination described in Section 2 hereof or any later date specified therein,
as the case may be.

     1.7 "Termination of Employment" shall mean the termination of the
Employee's actual employment relationship with the Company.

                                       -2-

<PAGE>

     1.8 "Termination following a Change of Control" shall mean a Termination of
Employment within three years after a Change of Control either:

          1.8 (a) initiated by the Company for any reason other than (i) the
Employee's death, continuous illness, injury or incapacity for a period of
twelve consecutive months or (ii) for "cause," which shall mean misappropriation
of funds, habitual insobriety, substance abuse, conviction of a crime involving
moral turpitude, or gross negligence in the performance of duties, which gross
negligence has had a material adverse effect on the business, operations,
assets, properties or financial condition of the Company and its Subsidiaries
taken as a whole; or

          1.8 (b) initiated by the Employee upon one or more of the following
occurrences:

          (i) any failure of the Company to comply with and satisfy any of the
          terms of this Agreement;

          (ii) any change resulting in a significant reduction by the Company of
          the authority, duties, compensation or responsibilities of the
          Employee;

          (iii) any removal by the Company of the Employee from the employment
          grade, compensation level or officer positions which the Employee
          holds as of the effective date hereof except in connection with
          promotions to higher office; or

          (iv) the requirement that the Employee undertake business travel (or
          commuting in excess of seventy-five miles each way from the Company's
          current headquarters at 2301 Market Street, Philadelphia,
          Pennsylvania) to an extent substantially greater than is reasonable
          and customary for the position the Employee holds.

     2. Notice of Termination. Any Termination following a Change of Control
shall be communicated by a Notice of Termination to the other party hereto given
in accordance with Section 15 hereof. For purposes of this Agreement, a "Notice
of Termination" means a written notice which (a) indicates the specific
termination provision in this Agreement relied upon, (b) briefly summarizes the
facts and circumstances deemed to provide a basis for termination of the
Employee's employment under the provision so indicated, and (c) if the
Termination Date is other than the date of receipt of such notice, specifies the
Termination Date (which date shall not be more than 15 days after the giving of
such notice).


                                       -3-

<PAGE>

     3. Compensation Upon Termination. Subject to the provisions of Section 10
hereof, in the event of the Employee's Termination following a Change of
Control, the Company shall pay or provide to the Employee during the Separation
Period ( or, in the event of the Employee's death following such termination
during the Separation Period, to the Employee's estate), the following:

     3.1 the Employee's earned but unpaid compensation as of the date of
Termination of Employment;

     3.2 the benefits, if any, to which the Employee is entitled as a former
employee under the employee benefit programs and compensation plans and programs
maintained for the benefit of the Company's officers and employees;

     3.3 continued group hospitalization, health, dental care, life or other
insurance, travel or accident insurance and disability insurance, for the
Separation Period, with coverage equivalent to the coverage to which the
Employee would have been entitled had the Employee continued working for the
Company during the Separation Period at his Annual Base Salary;

     3.4 the Annual Base Salary and Annual Bonus the Employee would have earned
if the Employee had continued working for the Company during the Separation
Period;

     3.5 the benefits to which the Employee would be entitled under the
Company's long term incentive, stock option, savings and retirement plans if the
Employee had continued working for the Company during the Separation Period at
his Annual Base Salary, and were making the maximum amount of employee
contributions, if any, as are required under such plans, together with dividend
equivalents on awards under the Company's long term incentive plan assuming the
Employee's ratings justified a 100% pay-out. In the event that applicable law
does not permit continued coverage under any tax qualified benefit plan or
incentive or option plan during the Separation Period, the Company shall provide
economically- equivalent benefits to the employee on a nonqualified,
supplemental or other basis;

     3.6 in the event the Employee and the Employee's spouse are not otherwise
eligible for the Company's retiree health care coverage, following the end of
the Separation Period, Employee (or if employee is deceased, Employee's
surviving spouse) may continue to purchase health care coverage for himself and
eligible dependents under the Company's health benefits plan at the prevailing
rate then in effect for COBRA continuation coverage, until the Employee and the
Employee's spouse have attained eligibility for Medicare coverage; and


                                       -4-


<PAGE>



     3.7 a minimum of twenty credited years of service under the Company's
Deferred Compensation and Supplemental Pension Benefit Plan for purposes of
determining the Employee's pension.

     4. Other Payments. The payment due under Section 3 hereof shall be in
addition to and not in lieu of any payments or benefits due to the Employee
under any other plan, policy or program of the Company except that no payments
shall be due to the Employee under the Company's then severance pay plan for
employees, if any.

     5. Enforcement.

     5.1 In the event that the Company shall fail or refuse to make payment of
any amounts due the Employee under Sections 3 and 4 hereof within the respective
time periods provided therein, the Company shall pay to the Employee, in
addition to the payment of any other sums provided in this Agreement, interest,
compounded daily, on any amount remaining unpaid from the date payment is
required under Section 3 and 4, as appropriate, until paid to the Employee, at
the rate from time to time announced by Chase Manhattan Bank as its "prime rate"
plus 2%, each change in such rate to take effect on the effective date of the
change in such prime rate.

     5.2 It is the intent of the parties that the Employee not be required to
incur any expenses associated with the enforcement of his rights under this
Agreement by arbitration, litigation or other legal action because the cost and
expense thereof would substantially detract from the benefits intended to be
extended to the Employee hereunder. Accordingly, the Company shall pay the
Employee on demand the amount necessary to reimburse the Employee in full for
all expenses (including all attorneys' fees and legal expenses) incurred by the
Employee in enforcing any of the obligations of the Company under this
Agreement.

     6. No Mitigation. The Employee shall not be required to mitigate the amount
of any payment or benefit provided for in this Agreement by seeking other
employment or otherwise, nor shall the amount of any payment or benefit provided
for herein be reduced by any compensation earned by other employment or
otherwise.

     7. Non-exclusivity of Rights. Nothing in this Agreement shall prevent or
limit the Employee's continuing or future participation in or rights under any
benefit, bonus, incentive or other plan or program provided by the Company or
any of its subsidiaries or affiliates and for which the Employee may qualify;
provided, however, that following a Change of Control, the Employee hereby
waives the Employee's right to receive any payments under any severance pay plan

                                       -5-


<PAGE>


or similar program applicable to other employees of the Company (other than
outplacement services, if such services are provided as part of the severance
program) for so long as the Employer is eligible for termination benefits under
this Agreement.

     8. No Set-Off. The Company's obligation to make the payments provided for
in this Agreement and otherwise to perform its obligations hereunder shall not
be affected by any circumstances, including, without limitation, any set-off,
counterclaim, recoupment, defense or other right which the Company may have
against the Employee or others.

     9. Taxes. Any payment required under this Agreement shall be subject to all
requirements of the law with regard to the withholding of taxes, filing, making
of reports and the like, and the Company shall use its best efforts to satisfy
promptly all such requirements.

     10. Parachute Payment Limitations.

     10.1 Anything in this Agreement to the contrary notwithstanding, in the
event that it shall be determined that any payment or distribution by the
Company to or for the benefit of the Employee, whether paid or payable or
distributed or distributable pursuant to the terms of this Agreement or
otherwise (a "Payment"), would constitute an "excess parachute payment" within
the meaning of Section 280G of the Code, the aggregate present value of amounts
payable or distributable to or for the benefit of the Employee pursuant to this
Agreement (such payments or distributions pursuant to this Agreement are
hereinafter referred to as "Agreement Payments") shall be reduced (but not below
zero) to the Reduced Amount. The "Reduced Amount" shall be an amount expressed
in present value which maximizes the aggregate present value of Agreement
Payments without causing any Payment to be subject to taxation under Section
4999 of the Code. For purposes of this Section 10, present value shall be
determined in accordance with Section 280G(d)(4) of the Code. In the event that
the amount payable to the Employee shall be limited to the Reduced Amount, then
the Employee shall have the right, in the Employee's sole discretion, to
designate those payments or benefits under this Agreement that should be reduced
or eliminated so as to avoid having the payment to the Employee under this
Agreement be subject to the Excise Tax.

     10.2 All determinations as to applicability of the Excise Tax to be made
under this Section 10 shall be made by the Company's independent public
accountant immediately prior to the Change of Control (the "Accounting Firm")),
which firm shall provide its determinations and any supporting calculations both
to the Company and the Employee within 10 days of the Termination Date. Any such
determination by the Accounting Firm shall be binding upon the Company and the
Employee. Within five days after this determination, the Company shall pay (or

                                       -6-

<PAGE>

cause to be paid) or distribute (or cause to be distributed) to or for the
benefit of the Employee such amounts as are then due to the Employee under this
Agreement.

     10.3 As a result of the uncertainty in the application of Section 280G of
the Code at the time of the initial determination by the Accounting Firm
hereunder, it is possible that payments under this Agreement, will have been
made by the Company which should not have been made ("Overpayment") or that
additional payments which have not been made by the Company could have been made
("Underpayment"), in each case, consistent with the calculations required to be
made hereunder. Within two years after the Termination of Employment, the
Accounting Firm shall review the determination made by it pursuant to the
preceding paragraph. In the event that the Accounting Firm determines that an
Overpayment has been made, any such Overpayment shall be treated for all
purposes as a loan to the Employee which the Employee shall repay to the Company
together with interest at the applicable Federal rate provided for in Section
7872(f)(2) of the Code (the "Federal Rate"); provided, however, that no amount
shall be payable by the Employee to the Company if and to the extent such
payment would not reduce the amount which is subject to taxation under Section
4999 of the Code. In the event that the Accounting Firm determines that an
Underpayment has occurred, any such Underpayment shall be promptly paid by the
Company to or for the benefit of the Employee together with interest at the
Federal Rate.

     10.4 All of the fees and expenses of the Accounting Firm in performing the
determinations referred to in subsections 10.2 and 10.3 above shall be borne
solely by the Company. The Company agrees to indemnify and hold harmless the
Accounting Firm of and from any and all claims, damages and expenses resulting
from or relating to its determinations pursuant to subsections 10.2 and 10.3
above, except for claims, damages or expenses resulting from the gross
negligence or willful misconduct of the Accounting Firm.

     11. Term of Agreement. The term of this Agreement shall be for three years
from the date hereof and shall be automatically renewed for successive one-year
periods unless the Company notifies the Employee in writing that this Agreement
will not be renewed at least sixty days prior to the end of the current term;
provided, however, that (a) after a Change of Control during the term of this
Agreement, this Agreement shall remain in effect until all of the obligations of
the parties hereunder are satisfied or have expired, and (b) this Agreement
shall terminate if, prior to a Change of Control, the employment of the Employee
with the Company or any of its subsidiaries, as the case may be, shall terminate
for any reason, or the Employee shall cease to be an Employee.


                                       -7-


<PAGE>

     12. Restrictive Covenant. Employee agrees that following any termination of
Employee's employment relationship following a Change of Control which entitles
Employee to the payments due under Section 3, for a period of two years Employee
will not participate (either in any employee or non-employee capacity, e.g., as
a consultant or partner) in the gas or electric business with any corporation,
partnership, sole proprietorship or entity engaged in competition with the
Company or any of its affiliates. For this purpose, an entity shall be
considered to be "engaged in competition" if such entity is, or is a holding
company for, a gas or electric utility or generator with the ability to sell
into the Company's service territory, or the service territory of a gas or
electric utility or generator which is interconnected with the Company's system
or engages in transactions with the members of the Pennsylvania-New
Jersey-Maryland-Interconnection Association. Employee further agrees that if he
were to breach this restrictive covenant, said breach would cause the Company
irreparable harm for which injunctive relief, as well as damages, would be
appropriate. Employee hereby consents to the jurisdiction and venue of the Court
of Common Pleas of Philadelphia County, Pennsylvania as the forum in which any
suit to enforce this restrictive covenant may be instituted.

     13. Arbitration; Expenses.

     13.1 Except as provided in Section 12, in the event of any dispute under
the provisions of this Agreement, either party shall have the right to have such
dispute, controversy or claim to be settled by arbitration in the City of
Philadelphia, Pennsylvania, in accordance with the commercial arbitration rules
then in effect of the American Arbitration Association, before a panel of three
arbitrators, one of whom shall be selected by the Company, one of whom shall be
selected by the Employee, and the third of whom shall be selected by the other
two arbitrators. Any award entered by the arbitrators shall be final, binding
and nonappealable and judgment may be entered thereon by any party in accordance
with applicable law in any court of competent jurisdiction. This arbitration
provision shall be specifically enforceable. The party or parties bringing the
challenge under this Agreement shall in all circumstances have the burden of
proof.

     13.2 In the event of an arbitration or lawsuit by either party to enforce
the provisions of this Agreement following a Change of Control, Employee shall
be entitled to recover reasonable costs, expenses and attorney's fees from the
Company pursuant to Section 5.2.

     14. Successor Company. The Company shall require any successor or
successors (whether direct or indirect, by purchase, merger, consolidation or
otherwise) to all or substantially all of the business and/or assets of the
Company, by agreement in form and substance satisfactory to the Employee, to
acknowledge expressly that this Agreement is binding upon and enforceable
against the

                                       -8-


<PAGE>

Company in accordance with the terms hereof, and to become jointly and severally
obligated with the Company to perform this Agreement in the same manner and to
the same extent that the Company would be required to perform if no such
succession or successions had taken place. Failure of the Company to obtain such
agreement prior to the effectiveness of any such succession shall be a breach of
this Agreement. As used in this Agreement, the Company shall mean the Company as
hereinbefore defined and any such successor or successors to its business and/or
assets, jointly and severally.

     15. Notice. All notices and other communications required or permitted
hereunder or necessary or convenient in connection herewith shall be in writing
and shall be delivered personally or mailed by registered or certified mail,
return receipt requested, or by overnight express courier service, as follows:

     If to the Company, to:

            PECO Energy Company
            Attn:  Senior Vice President of Human Resources
            2301 Market Street
            Philadelphia, PA  19101

     If to the Employee, to:

            [Name of Employee]
            [Address]

or to such other names or addresses as the Company or the Employee, as the case
may be, shall designate by notice to the other party hereto in the manner
specified in this Section; provided, however, that if no such notice is given by
the Company following a Change of Control, notice at the last address of the
Company or to any successor pursuant to Section 14 hereof shall be deemed
sufficient for the purposes hereof. Any such notice shall be deemed delivered
and effective when received in the case of personal delivery, five days after
deposit, postage prepaid, with the U.S. Postal Service in the case of registered
or certified mail, or on the next business day in the case of overnight express
courier service.

     16. Governing Law. This Agreement shall be governed by and interpreted
under the laws of the Commonwealth of Pennsylvania without giving effect to any
conflict of laws provisions.


                                       -9-


<PAGE>

     17. Contents of Agreement, Amendment and Assignment.

     17.1 This Agreement supersedes all prior agreements, sets forth the entire
understanding between the parties hereto with respect to the subject matter
hereof and cannot be changed, modified, extended or terminated except upon
written amendment executed by the Employee and approved by the Board and
executed on the Company's behalf by the Chairman of the Compensation Committee
of the Board. The provisions of this Agreement may provide for payments to the
Employee under certain compensation or bonus plans under circumstances where
such plans would not provide for payment thereof. It is the specific intention
of the parties that the provisions of this Agreement shall supersede any
provisions to the contrary in such plans, and such plans shall be deemed to have
been amended to correspond with this Agreement without further action by the
Company or the Board.

     17.2 Nothing in this Agreement shall be construed as giving the Employee
any right to be retained in the employ of the Company.

     17.3 All of the terms and provisions of this Agreement shall be binding
upon and inure to the benefit of and be enforceable by the respective heirs,
representatives, successors and assigns of the parties hereto, except that the
duties and responsibilities of the Employee and the Company hereunder shall not
be assignable in whole or in part by the Company.

     18. Severability. If any provision of this Agreement or application thereof
to anyone or under any circumstances shall be determined to be invalid or
unenforceable, such invalidity or unenforceability shall not affect any other
provisions or applications of this Agreement which can be given effect without
the invalid or unenforceable provision or application. If any restriction in
this Section 12 of the Agreement is adjudicated to exceed the time, geographic,
service or other limitations permitted by applicable law in any jurisdiction,
the Employee agrees that such may be modified and narrowed, either by a court or
the Company, to the maximum time, geographic, service or other limitations
permitted by applicable law so as to preserve and protect the Company's
legitimate business interest, without negating or impairing any other
restrictions or undertaking set forth in the Agreement.

     19. Remedies Cumulative; No Waiver. No right conferred upon the Employee by
this Agreement is intended to be exclusive of any other right or remedy, and
each and every such right or remedy shall be cumulative and shall be in addition
to any other right or remedy given hereunder or now or hereafter existing at law
or in equity. No delay or omission by the Employee in exercising any right,
remedy or power hereunder or existing at law or in equity shall be construed as
a waiver thereof, including, without limitation, any delay by the

                                      -10-


<PAGE>


Employee in delivering a Notice of Termination pursuant to Section 2 hereof
after an event has occurred which would, if the Employee had resigned, have
constituted a Termination following a Change of Control pursuant to Section
1.8(b) of this Agreement.

     20. Miscellaneous. All section headings are for convenience only. This
Agreement may be executed in several counterparts, each of which is an original.
It shall not be necessary in making proof of this Agreement or any counterpart
hereof to produce or account for any of the other counterparts.

     IN WITNESS WHEREOF, the undersigned, intending to be legally bound, have
executed this Agreement as of the date first above written.


Attest:                                 PECO Energy Company

    [Seal]

____________________                    By_________________________
    Secretary                              Chairman, Compensation Committee
                                           of the Board of Directors


                                        and


                                        By_________________________
                                           Member, Compensation Committee
                                           of the Board of Directors




_________________________                _________________________
     Witness                                [Name of Employee]


                                      -11-


<PAGE>



GROUP 2
                                    AGREEMENT

     Agreement made as of the ___ day of ____________, 1995, between PECO Energy
Company (the "Company"), and [name of employee] (the "Employee").

     WHEREAS, the Employee is presently employed by the Company as its [title];

     WHEREAS, the Board of Directors of the Company (the "Board") recognizes
that, as is the case with many publicly held corporations, the possibility of a
change in control of the Company exists and that such possibility, and the
uncertainty and questions which it may raise among management, may result in the
departure or distraction of key management personnel to the detriment of the
Company;

     WHEREAS, the Board has determined that appropriate steps should be taken to
reinforce and encourage the continued attention and dedication of key members of
the Company's management to their assigned duties without distraction in the
face of potentially disturbing circumstances arising from the possibility of a
change in control of the Company; and

     WHEREAS, in order to induce the Employee to remain in the employ of the
Company, the Company agrees that the Employee shall receive the compensation set
forth in this Agreement as a cushion against the financial and career impact on
the Employee in the event the Employee's employment with the Company is
terminated subsequent to a "Change of Control" (as defined in Section 1.3
hereof) of the Company;

     NOW, THEREFORE, in consideration of the foregoing and the mutual covenants
and agreements hereinafter set forth and intending to be legally bound hereby,
the parties hereto agree as follows:

     1. Definitions. For all purposes of this Agreement, the following terms
shall have the meanings specified in this Section unless the context clearly
otherwise requires:

     1.1 "Annual Base Salary" shall mean twelve times the greater of (a) the
highest monthly base salary paid or payable (including any base salary which has
been earned but deferred) to the Employee by the Company, and its affiliates (as
defined in Section 1504 of the Code without regard to subsection (b) thereof),
together with any and all salary reduction authorized amounts under any




<PAGE>

of the Company's benefit plans or programs, in respect of the twelve-month
period immediately preceding the date of the Change in Control, or (b) the
monthly base salary paid or payable to the Employee by the Company (including
authorized deferrals and salary reduction amounts) immediately prior to the
Employee's Termination of Employment.

     1.2 "Annual Bonus" shall mean an amount equal to the Employee's highest
annual bonus for the last three full fiscal years prior to the Change of Control
(annualized in the event that the Employee was not employed for the whole of
such fiscal year).

     1.3 "Change of Control" shall mean (a) the purchase or other acquisition by
any person, entity or group of persons, within the meaning of section 13(d) or
14(d) of the Securities Exchange Act of 1934 ("Act"), or any comparable
successor provisions, of beneficial ownership (within the meaning of Rule 13d-3
promulgated under the Act) of 20 percent or more of either the outstanding
shares of common stock or the combined voting power of the Company's then
outstanding voting securities entitled to vote generally, or (b) the approval by
the shareholders of the Company of a reorganization, merger, or consolidation,
in each case, with respect to which persons who were shareholders of the Company
immediately prior to such reorganization, merger or consolidation do not,
immediately thereafter, own more than 50 percent of the combined voting power
entitled to vote generally in the election of directors of the reorganized,
merged or consolidated Company's then outstanding securities, or of a
liquidation or dissolution of the Company or the sale of all or substantially
all of the Company's assets, or (c) a change of 25% (rounded up to the next
whole person) in the membership of the Board of Directors of the Company within
a 12-month period, unless the election or nomination for election by
shareholders of each new director within such period was approved by a vote of
85% (rounded up to the next whole person) of the directors then still in office
who were in office at the beginning of the 12-month period.

     1.4 "Code" shall mean the Internal Revenue Code of 1986, as amended.

     1.5 "Separation Period" shall mean the two-year period beginning on the
date of the Employee's Termination of Employment.

     1.6 "Termination Date" shall mean the date of receipt of the Notice of
Termination described in Section 2 hereof or any later date specified therein,
as the case may be.

     1.7 "Termination of Employment" shall mean the termination of the
Employee's actual employment relationship with the Company.

                                       -2-


<PAGE>


     1.8 "Termination following a Change of Control" shall mean a Termination of
Employment within three years after a Change of Control either:

          1.8 (a) initiated by the Company for any reason other than (i) the
Employee's death, continuous illness, injury or incapacity for a period of
twelve consecutive months or (ii) for "cause," which shall mean misappropriation
of funds, habitual insobriety, substance abuse, conviction of a crime involving
moral turpitude, or gross negligence in the performance of duties, which gross
negligence has had a material adverse effect on the business, operations,
assets, properties or financial condition of the Company and its Subsidiaries
taken as a whole; or

          1.8 (b) initiated by the Employee upon one or more of the following
occurrences:

          (i) any failure of the Company to comply with and satisfy any of the
          terms of this Agreement;

          (ii) any change resulting in a significant reduction by the Company of
          the authority, duties, compensation or responsibilities of the
          Employee;

          (iii) any removal by the Company of the Employee from the employment
          grade, compensation level or officer positions which the Employee
          holds as of the effective date hereof except in connection with
          promotions to higher office; or

          (iv) the requirement that the Employee undertake business travel (or
          commuting in excess of seventy-five miles each way from the Company's
          current headquarters at 2301 Market Street, Philadelphia,
          Pennsylvania) to an extent substantially greater than is reasonable
          and customary for the position the Employee holds.

     2. Notice of Termination. Any Termination following a Change of Control
shall be communicated by a Notice of Termination to the other party hereto given
in accordance with Section 15 hereof. For purposes of this Agreement, a "Notice
of Termination" means a written notice which (a) indicates the specific
termination provision in this Agreement relied upon, (b) briefly summarizes the
facts and circumstances deemed to provide a basis for termination of the
Employee's employment under the provision so indicated, and (c) if the
Termination Date is other than the date of receipt of such notice, specifies the
Termination Date (which date shall not be more than 15 days after the giving of
such notice).


                                       -3-


<PAGE>

     3. Compensation Upon Termination. Subject to the provisions of Section 10
hereof, in the event of the Employee's Termination following a Change of
Control, the Company shall pay or provide to the Employee during the Separation
Period ( or, in the event of the Employee's death following such termination
during the Separation Period, to the Employee's estate), the following:

     3.1 the Employee's earned but unpaid compensation as of the date of
Termination of Employment;

     3.2 the benefits, if any, to which the Employee is entitled as a former
employee under the employee benefit programs and compensation plans and programs
maintained for the benefit of the Company's officers and employees;

     3.3 continued group hospitalization, health, dental care, life or other
insurance, travel or accident insurance and disability insurance, for the
Separation Period, with coverage equivalent to the coverage to which the
Employee would have been entitled had the Employee continued working for the
Company during the Separation Period at his Annual Base Salary;

     3.4 the Annual Base Salary and Annual Bonus the Employee would have earned
if the Employee had continued working for the Company during the Separation
Period;

     3.5 the benefits to which the Employee would be entitled under the
Company's long term incentive, stock option, savings and retirement plans if the
Employee had continued working for the Company during the Separation Period at
his Annual Base Salary, and were making the maximum amount of employee
contributions, if any, as are required under such plans, together with dividend
equivalents on awards under the Company's long term incentive plan assuming the
Employee's ratings justified a 100% pay-out. In the event that applicable law
does not permit continued coverage under any tax qualified benefit plan or
incentive or option plan during the Separation Period, the Company shall provide
economically- equivalent benefits to the employee on a nonqualified,
supplemental or other basis;

     3.6 in the event the Employee and the Employee's spouse are not otherwise
eligible for the Company's retiree health care coverage, following the end of
the Separation Period, Employee (or if employee is deceased, Employee's
surviving spouse) may continue to purchase health care coverage for himself and
eligible dependents under the Company's health benefits plan at the prevailing
rate then in effect for COBRA continuation coverage, until the Employee and the
Employee's spouse have attained eligibility for Medicare coverage.

     4. Other Payments. The payment due under Section 3 hereof shall be in
addition to and not in lieu of any payments or benefits due to the

                                       -4-


<PAGE>


Employee under any other plan, policy or program of the Company except that no
payments shall be due to the Employee under the Company's then severance pay
plan for employees, if any.

     5. Enforcement.

     5.1 In the event that the Company shall fail or refuse to make payment of
any amounts due the Employee under Sections 3 and 4 hereof within the respective
time periods provided therein, the Company shall pay to the Employee, in
addition to the payment of any other sums provided in this Agreement, interest,
compounded daily, on any amount remaining unpaid from the date payment is
required under Section 3 and 4, as appropriate, until paid to the Employee, at
the rate from time to time announced by Chase Manhattan Bank as its "prime rate"
plus 2%, each change in such rate to take effect on the effective date of the
change in such prime rate.

     5.2 It is the intent of the parties that the Employee not be required to
incur any expenses associated with the enforcement of his rights under this
Agreement by arbitration, litigation or other legal action because the cost and
expense thereof would substantially detract from the benefits intended to be
extended to the Employee hereunder. Accordingly, the Company shall pay the
Employee on demand the amount necessary to reimburse the Employee in full for
all expenses (including all attorneys' fees and legal expenses) incurred by the
Employee in enforcing any of the obligations of the Company under this
Agreement.

     6. No Mitigation. The Employee shall not be required to mitigate the amount
of any payment or benefit provided for in this Agreement by seeking other
employment or otherwise, nor shall the amount of any payment or benefit provided
for herein be reduced by any compensation earned by other employment or
otherwise.

     7. Non-exclusivity of Rights. Nothing in this Agreement shall prevent or
limit the Employee's continuing or future participation in or rights under any
benefit, bonus, incentive or other plan or program provided by the Company or
any of its subsidiaries or affiliates and for which the Employee may qualify;
provided, however, that following a Change of Control, the Employee hereby
waives the Employee's right to receive any payments under any severance pay plan
or similar program applicable to other employees of the Company (other than
outplacement services, if such services are provided as part of the severance
program) for so long as the Employer is eligible for termination benefits under
this Agreement.


                                       -5-

<PAGE>

     8. No Set-Off. The Company's obligation to make the payments provided for
in this Agreement and otherwise to perform its obligations hereunder shall not
be affected by any circumstances, including, without limitation, any set-off,
counterclaim, recoupment, defense or other right which the Company may have
against the Employee or others.

     9. Taxes. Any payment required under this Agreement shall be subject to all
requirements of the law with regard to the withholding of taxes, filing, making
of reports and the like, and the Company shall use its best efforts to satisfy
promptly all such requirements.

     10. Parachute Payment Limitations.

     10.1 Anything in this Agreement to the contrary notwithstanding, in the
event that it shall be determined that any payment or distribution by the
Company to or for the benefit of the Employee, whether paid or payable or
distributed or distributable pursuant to the terms of this Agreement or
otherwise (a "Payment"), would constitute an "excess parachute payment" within
the meaning of Section 280G of the Code, the aggregate present value of amounts
payable or distributable to or for the benefit of the Employee pursuant to this
Agreement (such payments or distributions pursuant to this Agreement are
hereinafter referred to as "Agreement Payments") shall be reduced (but not below
zero) to the Reduced Amount. The "Reduced Amount" shall be an amount expressed
in present value which maximizes the aggregate present value of Agreement
Payments without causing any Payment to be subject to taxation under Section
4999 of the Code. For purposes of this Section 10, present value shall be
determined in accordance with Section 280G(d)(4) of the Code. In the event that
the amount payable to the Employee shall be limited to the Reduced Amount, then
the Employee shall have the right, in the Employee's sole discretion, to
designate those payments or benefits under this Agreement that should be reduced
or eliminated so as to avoid having the payment to the Employee under this
Agreement be subject to the Excise Tax.

     10.2 All determinations as to applicability of the Excise Tax to be made
under this Section 10 shall be made by the Company's independent public
accountant immediately prior to the Change of Control (the "Accounting Firm")),
which firm shall provide its determinations and any supporting calculations both
to the Company and the Employee within 10 days of the Termination Date. Any such
determination by the Accounting Firm shall be binding upon the Company and the
Employee. Within five days after this determination, the Company shall pay (or
cause to be paid) or distribute (or cause to be distributed) to or for the
benefit of the Employee such amounts as are then due to the Employee under this
Agreement.


                                       -6-


<PAGE>


     10.3 As a result of the uncertainty in the application of Section 280G of
the Code at the time of the initial determination by the Accounting Firm
hereunder, it is possible that payments under this Agreement, will have been
made by the Company which should not have been made ("Overpayment") or that
additional payments which have not been made by the Company could have been made
("Underpayment"), in each case, consistent with the calculations required to be
made hereunder. Within two years after the Termination of Employment, the
Accounting Firm shall review the determination made by it pursuant to the
preceding paragraph. In the event that the Accounting Firm determines that an
Overpayment has been made, any such Overpayment shall be treated for all
purposes as a loan to the Employee which the Employee shall repay to the Company
together with interest at the applicable Federal rate provided for in Section
7872(f)(2) of the Code (the "Federal Rate"); provided, however, that no amount
shall be payable by the Employee to the Company if and to the extent such
payment would not reduce the amount which is subject to taxation under Section
4999 of the Code. In the event that the Accounting Firm determines that an
Underpayment has occurred, any such Underpayment shall be promptly paid by the
Company to or for the benefit of the Employee together with interest at the
Federal Rate.

     10.4 All of the fees and expenses of the Accounting Firm in performing the
determinations referred to in subsections 10.2 and 10.3 above shall be borne
solely by the Company. The Company agrees to indemnify and hold harmless the
Accounting Firm of and from any and all claims, damages and expenses resulting
from or relating to its determinations pursuant to subsections 10.2 and 10.3
above, except for claims, damages or expenses resulting from the gross
negligence or willful misconduct of the Accounting Firm.

     11. Term of Agreement. The term of this Agreement shall be for three years
from the date hereof and shall be automatically renewed for successive one-year
periods unless the Company notifies the Employee in writing that this Agreement
will not be renewed at least sixty days prior to the end of the current term;
provided, however, that (a) after a Change of Control during the term of this
Agreement, this Agreement shall remain in effect until all of the obligations of
the parties hereunder are satisfied or have expired, and (b) this Agreement
shall terminate if, prior to a Change of Control, the employment of the Employee
with the Company or any of its subsidiaries, as the case may be, shall terminate
for any reason, or the Employee shall cease to be an Employee.

     12. Restrictive Covenant. Employee agrees that following any termination of
Employee's employment relationship following a Change of Control which entitles
Employee to the payments due under Section 3, for a period of two years Employee
will not participate (either in any employee or non-employee capacity, e.g., as
a consultant or partner) in the gas or electric business with any

                                       -7-


<PAGE>



corporation, partnership, sole proprietorship or entity engaged in competition
with the Company or any of its affiliates. For this purpose, an entity shall be
considered to be "engaged in competition" if such entity is, or is a holding
company for, a gas or electric utility or generator with the ability to sell
into the Company's service territory, or the service territory of a gas or
electric utility or generator which is interconnected with the Company's system
or engages in transactions with the members of the Pennsylvania-New
Jersey-Maryland-Interconnection Association. Employee further agrees that if he
were to breach this restrictive covenant, said breach would cause the Company
irreparable harm for which injunctive relief, as well as damages, would be
appropriate. Employee hereby consents to the jurisdiction and venue of the Court
of Common Pleas of Philadelphia County, Pennsylvania as the forum in which any
suit to enforce this restrictive covenant may be instituted.

     13. Arbitration; Expenses.

     13.1 Except as provided in Section 12, in the event of any dispute under
the provisions of this Agreement, either party shall have the right to have such
dispute, controversy or claim to be settled by arbitration in the City of
Philadelphia, Pennsylvania, in accordance with the commercial arbitration rules
then in effect of the American Arbitration Association, before a panel of three
arbitrators, one of whom shall be selected by the Company, one of whom shall be
selected by the Employee, and the third of whom shall be selected by the other
two arbitrators. Any award entered by the arbitrators shall be final, binding
and nonappealable and judgment may be entered thereon by any party in accordance
with applicable law in any court of competent jurisdiction. This arbitration
provision shall be specifically enforceable. The party or parties bringing the
challenge under this Agreement shall in all circumstances have the burden of
proof.

     13.2 In the event of an arbitration or lawsuit by either party to enforce
the provisions of this Agreement following a Change of Control, Employee shall
be entitled to recover reasonable costs, expenses and attorney's fees from the
Company pursuant to Section 5.2.

     14. Successor Company. The Company shall require any successor or
successors (whether direct or indirect, by purchase, merger, consolidation or
otherwise) to all or substantially all of the business and/or assets of the
Company, by agreement in form and substance satisfactory to the Employee, to
acknowledge expressly that this Agreement is binding upon and enforceable
against the Company in accordance with the terms hereof, and to become jointly
and severally obligated with the Company to perform this Agreement in the same
manner and to the same extent that the Company would be required to perform if
no such succession or successions had taken place. Failure of the Company to
obtain such agreement prior to the effectiveness of any such succession shall be
a breach of this

                                       -8-


<PAGE>

Agreement. As used in this Agreement, the Company shall mean the Company as
hereinbefore defined and any such successor or successors to its business and/or
assets, jointly and severally.

     15. Notice. All notices and other communications required or permitted
hereunder or necessary or convenient in connection herewith shall be in writing
and shall be delivered personally or mailed by registered or certified mail,
return receipt requested, or by overnight express courier service, as follows:

     If to the Company, to:

          PECO Energy Company
          Attn:  Senior Vice President of Human Resources
          2301 Market Street
          Philadelphia, PA  19101

     If to the Employee, to:

         [Name of employee]
         [Address]


or to such other names or addresses as the Company or the Employee, as the case
may be, shall designate by notice to the other party hereto in the manner
specified in this Section; provided, however, that if no such notice is given by
the Company following a Change of Control, notice at the last address of the
Company or to any successor pursuant to Section 14 hereof shall be deemed
sufficient for the purposes hereof. Any such notice shall be deemed delivered
and effective when received in the case of personal delivery, five days after
deposit, postage prepaid, with the U.S. Postal Service in the case of registered
or certified mail, or on the next business day in the case of overnight express
courier service.

     16. Governing Law. This Agreement shall be governed by and interpreted
under the laws of the Commonwealth of Pennsylvania without giving effect to any
conflict of laws provisions.

     17. Contents of Agreement, Amendment and Assignment.

     17.1 This Agreement supersedes all prior agreements, sets forth the entire
understanding between the parties hereto with respect to the subject matter
hereof and cannot be changed, modified, extended or terminated except upon
written amendment executed by the Employee and approved by the Board and
executed on the Company's behalf by the Chairman of the Compensation Committee
of the Board. The provisions of this Agreement may provide for

                                       -9-


<PAGE>


payments to the Employee under certain compensation or bonus plans under
circumstances where such plans would not provide for payment thereof. It is the
specific intention of the parties that the provisions of this Agreement shall
supersede any provisions to the contrary in such plans, and such plans shall be
deemed to have been amended to correspond with this Agreement without further
action by the Company or the Board.

     17.2 Nothing in this Agreement shall be construed as giving the Employee
any right to be retained in the employ of the Company.

     17.3 All of the terms and provisions of this Agreement shall be binding
upon and inure to the benefit of and be enforceable by the respective heirs,
representatives, successors and assigns of the parties hereto, except that the
duties and responsibilities of the Employee and the Company hereunder shall not
be assignable in whole or in part by the Company.

     18. Severability. If any provision of this Agreement or application thereof
to anyone or under any circumstances shall be determined to be invalid or
unenforceable, such invalidity or unenforceability shall not affect any other
provisions or applications of this Agreement which can be given effect without
the invalid or unenforceable provision or application. If any restriction in
this Section 12 of the Agreement is adjudicated to exceed the time, geographic,
service or other limitations permitted by applicable law in any jurisdiction,
the Employee agrees that such may be modified and narrowed, either by a court or
the Company, to the maximum time, geographic, service or other limitations
permitted by applicable law so as to preserve and protect the Company's
legitimate business interest, without negating or impairing any other
restrictions or undertaking set forth in the Agreement.

     19. Remedies Cumulative; No Waiver. No right conferred upon the Employee by
this Agreement is intended to be exclusive of any other right or remedy, and
each and every such right or remedy shall be cumulative and shall be in addition
to any other right or remedy given hereunder or now or hereafter existing at law
or in equity. No delay or omission by the Employee in exercising any right,
remedy or power hereunder or existing at law or in equity shall be construed as
a waiver thereof, including, without limitation, any delay by the Employee in
delivering a Notice of Termination pursuant to Section 2 hereof after an event
has occurred which would, if the Employee had resigned, have constituted a
Termination following a Change of Control pursuant to Section 1.8(b) of this
Agreement.

     20. Miscellaneous. All section headings are for convenience only. This
Agreement may be executed in several counterparts, each of which is an

                                      -10-


<PAGE>


original. It shall not be necessary in making proof of this Agreement or any
counterpart hereof to produce or account for any of the other counterparts.

     IN WITNESS WHEREOF, the undersigned, intending to be legally bound, have
executed this Agreement as of the date first above written.


Attest:                                 PECO Energy Company

    [Seal]

____________________                    By_________________________
    Secretary                              Chairman, Compensation Committee
                                           of the Board of Directors


                                        and


                                        By_________________________
                                            Member, Compensation Committee
                                            of the Board of Directors




_________________________                 _________________________
     Witness                                [Name of Employee]


                                      -11-


                                                                    Exhibit 10-8



                             AMENDMENT NO. 1 TO THE
               AMENDED AND RESTATED LIMITED PARTNERSHIP AGREEMENT
                          OF PECO ENERGY CAPITAL, L.P.


          This Amendment No. 1 to the Amended and Restated Limited Partnership
Agreement of PECO Energy Capital, L.P., a Delaware limited partnership (the
"Partnership"), dated as of October 20, 1995 (this "Amendment"), is made by and
among PECO Energy Capital Corp., as general partner of the Partnership, and the
Persons who are limited partners of the Partnership.

          WHEREAS, PECO Energy Capital Corp. and PECO Energy Company have
heretofore formed a limited partnership pursuant to the Delaware Act, by filing
a Certificate of Limited Partnership of the Partnership with the Secretary of
State of the State of Delaware on May 23, 1994, and entering into a Limited
Partnership Agreement of the Partnership, dated as of May 23, 1994 (the
"Original Agreement");

          WHEREAS, the Original Agreement was amended and restated in its
entirety by the Amended and Restated Limited Partnership Agreement of the
Partnership, dated as of July 25, 1994 (the "Partnership Agreement");

          WHEREAS, upon the admission of one Preferred Partner as a limited
partner of the Partnership, the Class A Limited Partner withdrew from the
Partnership as a limited partner of the Partnership and has no further interest
in the Partnership;

          WHEREAS, the parties hereto desire to amend the Partnership Agreement
as described herein; and

          WHEREAS, this Amendment does not adversely affect the powers,
preferences or special rights of any series of Preferred Partner Interests.

          NOW, THEREFORE, the parties hereto, intending to be legally bound
hereby, agree to amend the Partnership Agreement as follows:

                              ARTICLE I- AMENDMENTS

          1.1. Article I of the Partnership Agreement is hereby amended to add a
new definition of "Global Certificate" in its proper alphabetical order to read
as follows:

               "Global Certificate" shall mean a Certificate issued in the form
               of a typewritten Certificate or Certificates representing the
               Book Entry Interests to be delivered to a Clearing Agency in
               accordance with Section 14.04.

<PAGE>

          1.2. Section 2.03 of the Partnership Agreement is hereby amended by
inserting "(a)" immediately before the first sentence thereof and by adding a
new subsection to said section to be designated as subsection "(b)" to read as
follows:

                              (b) In furtherance of the purposes set forth in
               Section 2.03(a) and without limiting the generality thereof, the
               Partnership may issue Preferred Partner Interests for
               consideration other than cash, including Subordinated Debentures,
               which consideration shall constitute payment for the Preferred
               Partner Interests so issued.

          1.3. The last sentence of Section 3.01 of the Partnership Agreement is
hereby deleted in its entirety and replaced with the following:

               Each Preferred Partner, or its predecessor in interest, will be
               deemed to have contributed to the capital of the Partnership the
               amount of the Purchase Price for the Preferred Partner Interests
               held by it.

          1.4. Section 8.04 of the Partnership Agreement is hereby amended by
(i) redesignating paragraph (h) thereof as paragraph (i), (ii) deleting the word
"and" at the end of paragraph (g), and (iii) adding a new paragraph (h) to read
as follows:

               (h) Enter into and perform one or more trust agreements or other
               organizational documents relating to the creation of one or more
               Preferred Partners that will own Preferred Partner Interests,
               including by entering into and performing agreements or documents
               referred to in such trust agreements or other organizational
               documents, in each case on behalf of the Partnership; and

          1.5. Section 14.04(d) of the Partnership Agreement is hereby amended
by deleting the word "To" contained therein and substituting therefor the words
"Subject in all respects to Section 14.07, to".

          1.6. The Partnership Agreement is hereby amended by adding a new
Section 14.07 in its proper numerical order to read as follows:

                              Section 14.07. Definitive Certificates on Original
               Issuance. Notwithstanding anything in this Agreement to the
               contrary, including, without limitation, Sections 14.04, 14.05
               and 14.06, on original issuance, Certificates may but need not be
               issued to The Depository Trust Company in the form of a Global
               Certificate or Global Certificates in accordance with

                                        2
<PAGE>
               Section 14.04, and may but need not be issued to any Person in
               the form of a Definitive Certificate or Definitive Certificates
               in accordance with this Section 14.07. Without limiting the
               generality of the foregoing, in connection with the original
               issuance of Certificates as Definitive Certificates in accordance
               with this Section 14.07, (i) a Clearing Agency or a nominee of
               the Clearing Agency that is a limited partner of the Partnership
               in accordance with Sections 14.03 and 14.04 with respect to one
               or more series of Preferred Partner Interests shall continue to
               be a limited partner of the Partnership notwithstanding the fact
               that another Person holding a Definitive Certificate issued in
               accordance with this Section 14.07 has been admitted to the
               Partnership as a limited partner of the Partnership with respect
               to one or more series of Preferred Partner Interests, and (ii)
               Sections 14.04, 14.05 and 14.06 shall be inapplicable to a Person
               holding a Definitive Certificate issued in accordance with this
               Section 14.07. The General Partner will appoint a registrar,
               transfer agent and paying agent for the Preferred Partner
               Interests. The Definitive Certificates shall be printed,
               lithographed or engraved or may be produced in any other manner
               as is reasonably acceptable to the General Partner, as is
               evidenced by its execution thereof. Registration of transfers of
               Preferred Partner Interests will be effected without charge by or
               on behalf of the Partnership, but upon payment of any tax or
               other governmental charges which may be imposed in relation to
               it. The Partnership will not be required to register or cause to
               be registered the transfer of Preferred Partner Interests after
               such Preferred Partner Interests have been called for redemption.
               Any Person receiving a Definitive Certificate in accordance with
               this Section 14.07 shall be admitted to the Partnership as a
               Preferred Partner pursuant to Section 2.06.

          1.7. Exhibit A to the Partnership Agreement is hereby amended (a) by
deleting the reference to "Cede & Co." contained therein and substituting for
such reference a "________________," by deleting the reference to "1994"
contained in the 31st line of the first paragraph thereof and substituting for
such reference "199_," and (c) by deleting the reference to "1994" contained in
the last paragraph thereof and substituting for such reference "199_."

                           ARTICLE II - MISCELLANEOUS

          2.1. Capitalized Terms. Capitalized terms used herein and not
otherwise defined are used as defined in the Partnership Agreement.

                                       3

<PAGE>

          2.2. Full Force and Effect. Except to the extent modified hereby, the
Partnership Agreement shall remain in full force and effect.

          2.3. Successors and Assigns. This Amendment shall be binding upon, and
shall enure to the benefit of, the parties hereto and their respective
successors and assigns.

          2.4. Counterparts. This Amendment may be executed in counterparts, all
of which together shall constitute one agreement binding on all parties hereto,
notwithstanding that all such parties are not signatories to the original or
same counterpart.

          2.5. Governing Law. This Amendment shall be interpreted in accordance
with the laws of the State of Delaware (without regard to conflict of laws
principles), all rights and remedies being governed by such laws.

                                        GENERAL PARTNER:
                                        PECO ENERGY CAPITAL CORP.


                                        By:   /s/ J. Barry Mitchell
                                        Name:  J. Barry Mitchell
                                        Title: President


                                        PREFERRED PARTNERS:

                                        All Preferred Partners now and hereafter
                                        admitted as limited partners of the
                                        Partnership pursuant to Powers of
                                        Attorney now or hereafter executed in
                                        favor of, and delivered to, the General
                                        Partner.

                                        By:   /s/ J. Barry Mitchell
                                        Name:  J. Barry Mitchell
                                        Title: President



                                       4

                                                                    Exhibit 10-9


                             AMENDMENT NO. 2 TO THE
               AMENDED AND RESTATED LIMITED PARTNERSHIP AGREEMENT
                          OF PECO ENERGY CAPITAL, L.P.


          This Amendment No. 2 to the Amended and Restated Limited Partnership
Agreement of PECO Energy Capital, L.P., a Delaware limited partnership (the
"Partnership"), dated as of March 1, 1996 (this "Amendment"), is made by and
among PECO Energy Capital Corp., a Delaware corporation (the "General Partner"),
as general partner of the Partnership, and the Persons who are limited partners
of the Partnership.

          WHEREAS, the General Partner and PECO Energy Company, a Pennsylvania
corporation, have heretofore formed a limited partnership pursuant to the
Delaware Act by filing a Certificate of Limited Partnership of the Partnership
with the Secretary of State of the State of Delaware on May 23, 1994, and by
entering into a Limited Partnership Agreement of the Partnership dated as of May
23, 1994 (the "Original Agreement");

          WHEREAS, the Original Agreement was amended and restated in its
entirety by the Amended and Restated Limited Partnership Agreement of the
Partnership dated as of July 25, 1994 and was further amended by Amendment No. 1
dated as of October 20, 1995 (as amended, the "Partnership Agreement");

          WHEREAS, the parties hereto desire to amend the Partnership Agreement
as described herein; and

          WHEREAS, this Amendment does not adversely affect the powers,
preferences or special rights of any series of Preferred Partner Interests.

          NOW, THEREFORE, the parties hereto, intending to be legally bound
hereby, agree to amend the Partnership Agreement as follows:

                              ARTICLE I - AMENDMENT

          Section 7.02(b) of the Partnership Agreement is hereby amended and
restated as follows:

               The General Partner shall cause to be prepared, within ninety
               days after the end of any Fiscal Year of the Partnership, annual
               financial statements of the Partnership, including a balance
               sheet of the Partnership as of the end of such Fiscal Year and
               the related statements of income or loss. The General Partner
               shall cause such financial statements to be delivered to each
               Partner that so requests in writing, together with a statement
               indicating such Partner's share of each item of Partnership
               income, gain, loss, deduction or credit for such Fiscal Year for
               income tax purposes.


<PAGE>
                           ARTICLE II - MISCELLANEOUS

          2.1 Capitalized Terms. Capitalized terms used but not otherwise
defined herein shall have the meanings assigned to them in the Partnership
Agreement.

          2.2 Full Force and Effect. Except to the extent modified hereby, the
Partnership Agreement shall remain in full force and effect.

          2.3 Successors and Assigns. This Amendment shall be binding upon, and
shall inure to the benefit of, the parties hereto and their respective
successors and assigns.

          2.4 Counterparts. This Amendment may be executed in counterparts, all
of which together shall constitute one agreement binding on all parties hereto,
notwithstanding that all such parties are not signatories to the original or
same counterpart.

          2.5 Governing Law. This Amendment shall be interpreted in accordance
with the laws of the State of Delaware (without regard to conflict of law
principles) with all rights and remedies being governed by such laws.

                                        GENERAL PARTNER:

                                        PECO ENERGY CAPITAL CORP.


                                        By:
                                        Name:  J. Barry Mitchell
                                        Title: President


                                        PREFERRED PARTNERS:

                                        All Preferred Partners now and hereafter
                                        admitted as Limited Partners of the
                                        Partnership pursuant to the Powers of
                                        Attorney now or hereafter executed in
                                        favor of, and delivered to, the General
                                        Partner.

                                        By:      PECO ENERGY CAPITAL CORP.


                                        By:
                                        Name:  J. Barry Mitchell
                                        Title: President





                                        2

                                                                   Exhibit 10-10




===============================================================================


                              AMENDED AND RESTATED
                                 TRUST AGREEMENT

                                       OF

                           PECO ENERGY CAPITAL TRUST I



                           PECO ENERGY CAPITAL, L.P.,

                                   as Grantor

                                       and

                               PNC BANK, DELAWARE

                                   as Trustee


                          Dated as of December 19, 1995




===============================================================================






<PAGE>

                                TABLE OF CONTENTS

                                                                            Page

                                    ARTICLE I

                                   DEFINITIONS

                                   ARTICLE II

                              CONTINUATION OF TRUST

SECTION 2.01.   Continuation of Trust ........................................4
SECTION 2.02.   Trust Account ................................................5
SECTION 2.03.   Title to Trust Property ......................................5
SECTION 2.04.   Situs of Trust ...............................................5
SECTION 2.05.   Powers of Trustee Limited ....................................5
SECTION 2.06.   Liability of Holders of Receipts .............................6

                                   ARTICLE III

                         FORM OF RECEIPTS, EXECUTION AND
                  DELIVERY, TRANSFER, AND SURRENDER OF RECEIPTS

SECTION 3.01.   Form and Transferability of Receipts .........................6
SECTION 3.02.   Issuance of Receipts .........................................7
SECTION 3.03.   Registration, Transfer and Exchange of
                Receipts .....................................................7
SECTION 3.04.   Lost or Stolen Receipts, Etc .................................8
SECTION 3.05.   Cancellation and Destruction of
                Surrendered Receipts .........................................9

                                   ARTICLE IV

              DISTRIBUTIONS AND OTHER RIGHTS OF HOLDERS OF RECEIPTS

SECTION 4.01.   Distributions of Monthly Distributions
                on Preferred Securities .....................................12
SECTION 4.02.   Redemptions of Preferred Securities .........................12
SECTION 4.03.   Distributions in Liquidation of Grantor .....................13
SECTION 4.04.   Fixing of Record Date for Holders of
                Receipts ....................................................13
SECTION 4.05.   Payment of Distributions ....................................14
SECTION 4.06.   Special Representative and Voting
                Rights ......................................................14
SECTION 4.07.   Changes Affecting Preferred Securities
                and Reclassifications, Recapitalizations, Etc ...............15

                                    ARTICLE V

                                  THE GUARANTEE

SECTION 5.01.   The Guarantee................................................15

                                        i
<PAGE>

                                                                            Page

                                   ARTICLE VI

                                   THE TRUSTEE

SECTION 6.01.   Eligibility .................................................16
SECTION 6.02.   Obligations of the Trustee ..................................16
SECTION 6.03.   Resignation and Removal of the Trustee,
                Appointment of Successor Trustee ............................18
SECTION 6.04.   Corporate Notices and Reports ...............................19
SECTION 6.05.   Status of Trust .............................................19
SECTION 6.07.   Indemnification by the General Partner ......................20
SECTION 6.08.   Fees, Charges and Expenses ..................................20
SECTION 6.09.   Appointment of Co-Trustee or Separate
                Trustee .....................................................21

                                   ARTICLE VII

                            AMENDMENT AND TERMINATION

SECTION 7.01.   Supplemental Trust Agreement ................................22
SECTION 7.02.   Termination .................................................23

                                  ARTICLE VIII

                     MERGER, CONSOLIDATION, ETC. OF GRANTOR

SECTION 8.01.   Limitation on Permitted Merger
                Consolidation, Etc. of Grantor...............................23

                                   ARTICLE IX

                                  MISCELLANEOUS

SECTION 9.01.   Counterparts ................................................24
SECTION 9.02.   Exclusive Benefits of Parties ...............................24
SECTION 9.03.   Invalidity of Provisions ....................................24
SECTION 9.04.   Notices .....................................................24
SECTION 9.05.   Trustee's Agents ............................................25
SECTION 9.06.   Holders of Receipts Are Parties .............................25
SECTION 9.07.   Governing Law ...............................................25
SECTION 9.08.   Headings ....................................................25
SECTION 9.09.   Receipts Non-Assessable and Fully Paid ......................25
SECTION 9.10.   No Preemptive Rights ........................................26

TESTIMONIUM..................................................................27
SIGNATURES...................................................................27
EXHIBIT A.................................................................. A-1


                                       ii


<PAGE>



                              AMENDED AND RESTATED
                                 TRUST AGREEMENT


          AMENDED AND RESTATED TRUST AGREEMENT, dated as of December 19, 1995
(as amended from time to time, this "Trust Agreement") among PECO ENERGY
CAPITAL, L.P., a Delaware limited partnership, as grantor (the "Grantor"), PNC
BANK, DELAWARE, a Delaware banking corporation, as trustee (the "Trustee"), and
joined in by PECO ENERGY CAPITAL CORP., a Delaware corporation and the general
partner of the Grantor, not as a grantor, trustee or beneficiary but solely for
the purposes stated herein (the "General Partner").


                              W I T N E S S E T H:

          WHEREAS, the Trustee and the Grantor established the Trust (as defined
below) under the Delaware Business Trust Act (12 Del. C. ss. 3801, et seq.) (as
amended from time to time, the "Business Trust Act"), pursuant to a Trust
Agreement, dated as of October 20, 1995 (the "Original Trust Agreement"), and a
Certificate of Trust filed with the Secretary of State of the State of Delaware
on October 20, 1995; and

          WHEREAS, the Trustee and the Grantor hereby desire to continue the
Trust and to amend and restate in its entirety the Original Trust Agreement; and

          WHEREAS, PECO Energy Company ("PECO Energy") proposes to effect the
exchange (the "Exchange") of Receipts each representing a 8.72% Cumulative
Monthly Income Preferred Security, Series B, representing a limited partner
interest of the Grantor (the "Preferred Securities"), for Depositary Shares (as
hereinafter defined), each representing a one-fourth interest in a share of
$7.96 Cumulative Preferred Stock of PECO Energy; and

          WHEREAS, to facilitate the Exchange, PECO Energy requests the Grantor
to issue one Preferred Security for each Depositary Share accepted in the
Exchange and to deposit the Preferred Securities in trust for the benefit of the
holders of the Depositary Shares tendering shares which have been accepted in
the Exchange; and

          WHEREAS, interests in the Trust are to be evidenced by Receipt
certificates issued by the Trustee in accordance with this Trust Agreement,
which are to be delivered to the Exchange Agent (as hereinafter defined) for
distribution to the holders of the Depositary Shares which have been accepted in
the Exchange;

<PAGE>

          NOW, THEREFORE, in consideration of the premises contained herein and
intending to be legally bound hereby, it is agreed by and among the parties
hereto to amend and restate in its entirety the Original Trust Agreement as
follows:


                                    ARTICLE I

                                   DEFINITIONS


          The following definitions shall apply to the respective terms (in the
singular and plural forms of such terms) used in this Trust Agreement and the
Receipts:

          "Affiliate" of any specified Person means any other Person controlling
or controlled by or under common control with such specified Person. For the
purposes of this definition, "control" when used with respect to any specified
Person means the power to direct the management and policies of such Person,
directly or indirectly whether through the ownership of voting securities, by
contract or otherwise, and the terms "controlling" and "controlled" have
meanings correlative to the foregoing.

          "Business Day" means any day other than a day on which banking
institutions in the City of New York or the State of Delaware are closed for
business.

          "Business Trust Act" shall have the meaning set forth in the recitals
to this Trust Agreement.

          "Commission" shall have the meaning set forth in Section 6.06.

          "Corporate Office" means the office of the Trustee at which at any
particular time its business in respect of matters governed by this Trust
Agreement shall be administered, which at the date of this Trust Agreement is
located at 222 Delaware Avenue, Wilmington, Delaware 19801.

          "Depositary Shares" mean receipts issued pursuant to a Deposit
Agreement dated as of October 20, 1992 among Philadelphia Electric Company (now
PECO Energy), First Chicago Trust Company of New York, as Depositary, and the
holders of such receipts, each evidencing a one-fourth interest in a share of
$7.96 Cumulative Preferred Stock of PECO Energy.

          "Exchange" shall have the meaning set forth in the recitals to this
Trust Agreement.


                                        2

<PAGE>

          "Exchange Agent" means First Chicago Trust Company of New York in its
capacity as the Exchange Agent under an Exchange Agreement dated as of November
8, 1995 between PECO Energy and the Exchange Agent to effect the exchange of
Depository Shares for Receipts.

          "General Partner" means PECO Energy Capital Corp., a Delaware
corporation, as general partner of the Grantor, and any successor thereto
pursuant to the terms of the Partnership Agreement.

          "Grantor" means PECO Energy Capital, L.P., a Delaware limited
partnership, and its successors.

          "Guarantee" means the Payment and Guarantee Agreement dated as of
December 19, 1995, as amended from time to time with respect to the Preferred
Securities delivered by PECO Energy to the Grantor.

          "Holder" means the Person in whose name a certificate representing one
or more Receipts is registered on the Register maintained by the Registrar for
such purposes.

          "Partnership Agreement" means the Amended and Restated Limited
Partnership Agreement of the Grantor dated as of July 25, 1994, as amended from
time to time, together with any Action (as defined in the Partnership Agreement)
established by the General Partner.

          "Paying Agent" means the Person from time to time acting as Paying
Agent as provided in Section 4.05.

          "PECO Energy" means PECO Energy Company, a Pennsylvania corporation.

          "Person" means any individual, general partnership, limited
partnership, corporation, limited liability company, joint venture, trust,
business trust, cooperative or association and the heirs, executors,
administrators, legal representatives, successors and assigns of such Person
where the context so admits.

          "Preferred Securities" means the 8.72% Cumulative Monthly Income
Preferred Securities, Series B, representing limited partner interests of the
Grantor, or any Successor Securities issued to the Trust and held by the Trustee
(unless withdrawn under Section 3.06) from time to time under this Trust
Agreement for the benefit of the Holders.

          "Receipt" shall mean a trust receipt issued hereunder representing an
interest in the Trust equal to and representing a

                                        3
<PAGE>

Preferred Security and evidenced by a certificate issued by the Trustee pursuant
to Article III.

          "Register" shall have the meaning set forth in Section 3.03 of this
Trust Agreement.

          "Registrar" shall mean any bank or trust company appointed to register
Receipt certificates and to register transfers thereof as herein provided.

          "Special Representative" shall have the meaning set forth in Section
13.02(d) of the Partnership Agreement.

          "Successor Securities" shall have the meaning set forth in Section
13.02(e) of the Partnership Agreement.

          "Tendering Holders" means the holders of the Depositary Shares which
have been validly tendered to the Exchange Agent and accepted by the Company for
exchange.

          "Trust" means the trust governed by this Trust Agreement.

          "Trust Agreement" shall mean this Amended and Restated Trust
Agreement, as the same may be amended, modified, or supplemented from time to
time.

          "Trust Estate" means all right, title and interest of the Trust in and
to the Preferred Securities (including any Successor Securities), and all
distributions and payments with respect thereto, including payments by PECO
Energy under the Guarantee. "Trust Estate" shall not include any amounts paid or
payable to the Trustee pursuant to this Trust Agreement, including, without
limitation, fees, expenses and indemnities.

          "Trustee" shall mean PNC Bank, Delaware, a Delaware banking
corporation, in its capacity as Trustee and not in its individual capacity and
any successor as trustee hereunder.


                                   ARTICLE II

                              CONTINUATION OF TRUST


          SECTION 2.01. Continuation of Trust.

               (a) The Trust continued hereby shall be known as "PECO Energy
Capital Trust I." The Trust exists for the sole purpose of issuing Receipts
representing the Preferred Securities held by the Trust and performing functions
directly related

                                        4
<PAGE>

thereto. The Grantor hereby delivers to the Trustee for deposit in the Trust a
certificate representing 3,124,183 Preferred Securities for the benefit of the
Holders. Each Holder is intended by the Grantor to be the beneficial owner of
the number of Preferred Securities represented by the Receipts held by such
Holder, not to hold an undivided interest in all of the Preferred Securities. To
the fullest extent permitted by law, without the need for any other action of
any Person, including the Trustee and any other Holder, each Holder shall be
entitled to enforce in the name of the Trust the Trust's rights under the
Preferred Securities represented by the Receipts held by such Holder and any
recovery on such an enforcement action shall belong solely to such Holder who
brought the action, not to the Trust, Trustee or any other Holder individually
or to Holders as a group. Subject to Section 7.02, this Trust shall be
irrevocable.

               (b) The Trustee hereby acknowledges receipt of the Preferred
Securities, registered in the name of the Trust, and its acceptance on behalf of
the Trust of the Preferred Securities, and declares that it shall hold the
Preferred Securities (including any Successor Securities) in the Trust for the
benefit of the Holders.

          SECTION 2.02. Trust Account. The Trustee shall open an account
entitled "PECO Energy Capital Trust I - Trust Account." All funds received by
the Trustee on behalf of the Trust from the Preferred Securities or pursuant to
Article V will be deposited in such account by the Trustee until distributed as
provided in Article IV.

          SECTION 2.03. Title to Trust Property. Legal title to all of the Trust
Estate shall be vested at all times in the Trustee.

          SECTION 2.04. Situs of Trust. The situs of the Trust shall be in
Wilmington, Delaware. The Trust's bank account shall be maintained with a bank
in the State of Delaware. The Trustee shall cause to be maintained the books and
records of the Trust at the Corporate Office. The Trust Estate shall be held in
the State of Delaware. Notwithstanding the foregoing, the Trustee may transfer
such of the books and records of the Trust to a Co-Trustee appointed pursuant to
Section 6.09 or to such agents as it may appoint in accordance with the Section
9.05 hereof, as shall be reasonably necessary (and for so long as may be
reasonably necessary) to enable such Co-Trustee or agents to perform the duties
and obligations for which such Co-Trustee or agents may be so employed.

          SECTION 2.05. Powers of Trustee Limited. The Trustee shall have no
power to create, assume or incur indebtedness or other liabilities in the name
of the Trust. The Trustee shall

                                        5

<PAGE>

have full power to conduct the business of the Trust of holding the Preferred
Securities for the Holders and taking the other actions provided by this Trust
Agreement.

          SECTION 2.06. Liability of Holders of Receipts. With respect to the
Trust, Holders of Receipts shall be entitled to the same limitation of personal
liability to which stockholders of private corporations for profit organized
under the General Corporation Law of the State of Delaware are extended.


                                   ARTICLE III

                         FORM OF RECEIPTS, EXECUTION AND
                  DELIVERY, TRANSFER, AND SURRENDER OF RECEIPTS


          SECTION 3.01. Form and Transferability of Receipts.

               (a) Receipts shall be evidenced by certificates engraved or
printed or lithographed with steel-engraved borders and underlying tint in
substantially the form set forth in Exhibit A annexed to this Trust Agreement,
with the appropriate insertions, modifications, and omissions, as hereinafter
provided.

               (b) Certificates evidencing Receipts shall be executed by the
Trustee by the manual signature of a duly authorized signatory of the Trustee,
provided, however, that such signature may be a facsimile if a Registrar (other
than the Trustee) shall have countersigned the Receipts by manual signature of a
duly authorized signatory of the Registrar. No certificate evidencing one or
more Receipts shall be entitled to any benefit under this Trust Agreement or be
valid or obligatory for any purpose unless it shall have been executed as
provided in the preceding sentence. The Registrar shall record on the Register
each Receipt certificate executed as provided above and delivered as hereinafter
provided.

               (c) Certificates evidencing Receipts shall be in denominations of
any whole number of Preferred Securities. All Receipt certificates shall be
dated the date of their execution or countersignature.

               (d) Certificates evidencing Receipts may be endorsed with or have
incorporated in the text thereof such legends or recitals or changes not
inconsistent with the provisions of this Trust Agreement as may be required by
the Trustee or required to comply with any applicable law or regulation or with
the rules and regulations of any securities exchange upon which the

                                        6

<PAGE>

Receipts may be listed or to conform with any usage with respect thereto.

               (e) Title to any Receipt certificate that is properly endorsed or
accompanied by a properly executed instrument of transfer or endorsement shall
be transferable by delivery with the same effect as in the case of a negotiable
instrument; provided, however, that until the transfer shall be registered on
the Register as provided in Section 3.03, the Trust, the Trustee, the Registrar
and the Grantor may, notwithstanding any notice to the contrary, treat the
Holder thereof at such time as the absolute owner thereof for the purpose of
determining the Person entitled to distributions or to any notice provided for
in this Trust Agreement and for all other purposes.

          SECTION 3.02. Issuance of Receipts. In connection with the Exchange,
upon receipt by the Trustee on behalf of the Trust of a certificate or
certificates for the Preferred Securities, subject to the terms and conditions
of this Trust Agreement, the Trustee on behalf of the Trust shall execute and
deliver to the Exchange Agent certificates evidencing the Receipts for
distribution to the former holders of Depositary Shares who shall thereupon be
Holders of Receipts.

          SECTION 3.03. Registration, Transfer and Exchange of Receipts. The
Trustee shall cause the Register to be kept at the office of the Registrar in
which, subject to such reasonable regulations as the Trustee and the Registrar
may prescribe, the Trustee shall provide for the registration of Receipt
certificates and of transfers and exchanges of Receipt certificates as herein
provided. The Grantor hereby appoints First Chicago Trust Company of New York as
the Registrar. The Registrar shall also act as transfer agent. The Grantor may
remove the Registrar and, upon removal or resignation of the Registrar, appoint
a successor Registrar. Subject to the terms and conditions of this Trust
Agreement, the Registrar shall register the transfers on the Register from time
to time of Receipt certificates upon any surrender thereof by the Holder in
person or by a duly authorized attorney, properly endorsed or accompanied by a
properly executed instrument of transfer or endorsement, together with evidence
of the payment of any transfer taxes as may be required by law. Upon such
surrender, the Trustee shall execute a new Receipt certificate representing the
same number of Preferred Securities in accordance with Section 3.01(b) and
deliver the same to or upon the order of the Person entitled thereto.

          At the option of a Holder, Receipt certificates may be exchanged for
other Receipt certificates representing the same number of Preferred Securities.
Upon surrender of a Receipt certificate at the office of the Registrar or such
other office

                                        7

<PAGE>

as the Trustee may designate for the purpose of effecting an exchange of Receipt
certificates, subject to the terms and conditions of this Trust Agreement, the
Trustee shall execute and deliver a new Receipt certificate representing the
same number of Preferred Securities as the Receipt certificate surrendered.

          As a condition precedent to the registration of the transfer or
exchange of any Receipt certificate, the Registrar may require (i) production of
proof satisfactory to it as to the identity and genuineness of any signature;
and (ii) compliance with such regulations, if any, as the Trustee or the
Registrar may establish not inconsistent with the provisions of this Trust
Agreement.

          No service charge shall be made to a Holder of Receipts for any
registration of transfer or exchange of Receipt certificates, but the Trustee or
the Registrar shall require payment of a sum sufficient to cover any tax or
governmental charge that may be imposed in connection with any transfer or
exchange of Receipt certificates.

          Neither the Trustee nor the Registrar shall be required (a) to
register the transfer of or exchange any Receipt certificate for a period
beginning at the opening of business ten days preceding any selection of
Receipts to be redeemed and ending at the close of business on the day of the
mailing a notice of redemption of Receipts or (b) to register the transfer of or
exchange of Receipts called or being called for redemption in whole or in part,
except as provided in Section 4.02.

          SECTION 3.04. Lost or Stolen Receipts, Etc. In case any Receipt
certificate shall be mutilated or destroyed or lost or stolen and in the absence
of notice to the Trustee that such Receipt has been acquired by a bona fide
purchaser, the Trustee shall execute and deliver a Receipt certificate of like
form and tenor in exchange and substitution for such mutilated Receipt
certificate or in lieu of and in substitution for such destroyed, lost or stolen
Receipt certificate, provided, however, that the Holder thereof provides the
Trustee with (i) evidence satisfactory to the Trustee of such destruction, loss
or theft of such Receipt certificate, of the authenticity thereof and of his
ownership thereof, (ii) reasonable indemnification satisfactory to the Trustee
and (iii) payment of any expense (including fees, charges and expenses of the
Trustee) in connection with such execution and delivery. Any duplicate Receipt
certificate issued pursuant to this Section 3.04 shall constitute complete and
indefeasible evidence of ownership in the Trust, as if originally issued,
whether or not the lost, stolen or destroyed Receipt certificate shall be found
at any time.


                                        8

<PAGE>

          SECTION 3.05. Cancellation and Destruction of Surrendered Receipts.
All Receipt certificates surrendered to the Trustee shall be cancelled by the
Trustee. Except as prohibited by applicable law or regulation, at any time after
six years from the date of surrender of any Receipt certificate, the Trustee may
destroy such cancelled Receipt certificates.


          SECTION 3.06. Surrender of Receipts and Withdrawal of Preferred
Securities. Any Holder of a Receipt or Receipts may withdraw any or all of the
Preferred Securities (but only in whole numbers of Preferred Securities)
represented by such Receipt or Receipts by surrendering the certificate
evidencing such Receipt or Receipts accompanied by a written instrument of
transfer and an agreement to be bound by the terms of the Partnership Agreement
at the Corporate Office or at such other office as the Trustee may designate for
such withdrawals. After such surrender, without unreasonable delay, the Trustee
shall transfer to such Holder, or to the Person or Persons designated by such
Holder as hereinafter provided, the whole number of Preferred Securities
represented by the Receipt or Receipts so surrendered; provided, however, that
the Trustee shall not issue any fractional number of Preferred Securities. If
the Receipt or Receipts delivered by the Holder to the Trustee in connection
with such withdrawal shall evidence a number of Preferred Securities in excess
of the number of Preferred Securities to be withdrawn, the Trustee shall at the
same time, in addition to such number of Preferred Securities to be withdrawn,
execute in accordance with Section 3.01 and deliver to such Holder, a new
Receipt or Receipts evidencing such excess number of Preferred Securities. If a
Holder withdraws in accordance with this Section 3.06 all of the Preferred
Securities represented by its Receipt or Receipts, such Holder shall cease to be
a Holder under this Trust Agreement and shall cease to be a beneficial owner in
the Trust. Delivery of the Preferred Securities may be made by the delivery of
such certificates, documents of title and other instruments as the Trustee may
deem appropriate, which, if required by the Holder, shall be properly endorsed
or accompanied by proper instruments of transfer.

          If the Preferred Securities being withdrawn are to be delivered to a
Person or Persons other than the Holder of the Receipt or Receipts being
surrendered for withdrawal of Preferred Securities, such Holder shall execute
and deliver to the Trustee a written order so directing the Trustee and the
Trustee may require that the certificate evidencing the Receipt or Receipts
surrendered by such Holder for withdrawal of such Preferred Securities be
properly endorsed in blank or accompanied by a properly executed instrument of
transfer or endorsement in blank.


                                        9
<PAGE>

          A Holder who surrenders its Receipts in accordance with this Section
3.06, or the Person or Persons designated by such Holder in the immediately
preceding paragraph, will be required to provide the Grantor with a completed
Form W-8 or such other documents or information as are requested by the Grantor
for tax reporting purposes and thereafter shall be admitted to the Grantor as a
preferred partner of the Grantor upon such Holder's or such Person's or Persons'
receipt of a certificate evidencing such Preferred Securities registered in such
Holder's or such Person's or Persons' name.

          The Trustee shall deliver the Preferred Securities represented by the
Receipts surrendered to the Holder in accordance with this Section 3.06 at the
Corporate Office, except that, at the request, risk and expense of the Holder
surrendering such Receipt or Receipts and for the account of the Holder thereof,
such delivery may be made at such other place as may be designated by such
Holder.

          Notwithstanding anything in this Section 3.06 to the contrary, if the
Preferred Securities represented by a Receipt or Receipts have been called for
redemption in accordance with the Partnership Agreement, no Holder of such
Receipt or Receipts may withdraw any or all of the Preferred Securities
represented by such Receipt or Receipts.

          SECTION 3.07. Redeposit of Preferred Securities; Execution and
Delivery of Receipts in Response Thereof. Subject to the terms and conditions of
this Trust Agreement, any holder of Preferred Securities may redeposit withdrawn
Preferred Securities under this Trust Agreement by delivery to the Trust, of a
certificate or certificates for the Preferred Securities to be deposited,
properly endorsed or accompanied, if required by the Trust, by a properly
executed instrument of transfer or endorsement in form satisfactory to the
Trustee and in compliance with the terms of the Partnership Agreement, together
with (i) all such certifications as may be required by the Trustee in accordance
with the provisions of this Trust Agreement and (ii) a written order directing
the Trustee to execute in accordance with Section 3.01 and deliver to or upon
the written order of the Person or Persons stated in such order a certificate
evidencing a Receipt or Receipts for the number of Preferred Securities so
deposited.

          If required by the Trustee, Preferred Securities presented for deposit
at any time shall also be accompanied by an agreement or assignment, or other
instrument satisfactory to the Trustee, that will provide for the prompt
transfer to the Trustee or its nominee of any distribution or other right that
any Person in whose name the Preferred Securities are registered may thereafter
receive upon or in respect of such deposited Preferred

                                       10
<PAGE>

Securities, or in lieu thereof such agreement of indemnity or other agreement as
shall be satisfactory to the Trustee.

          Upon receipt by the Trustee of a certificate or certificates for
Preferred Securities to be deposited hereunder, together with the other
documents specified above, the Trustee shall, as soon as transfer and
registration can be accomplished in accordance with the terms of the Partnership
Agreement, present such certificate or certificates to the General Partner of
the Grantor for transfer and registration in the name of the Trustee or its
nominee of the Preferred Securities being deposited. Deposited Preferred
Securities shall be held by the Trustee on behalf of the Trust for the benefit
of the Holders.

          Upon receipt by the Trustee of a certificate or certificates for
Preferred Securities to be deposited hereunder, together with the other
documents specified above, the Trust, subject to the terms and conditions of
this Trust Agreement, shall execute in accordance with Section 3.01 and deliver
to or upon the order of the Person or Persons named in the written order
delivered to the Trustee referred to in the first or second paragraph of this
Section 3.07 a Receipt or Receipts for the number of Preferred Securities so
deposited by such Person or Persons. The Trustee shall execute and deliver such
Receipt or Receipts at the Corporate Office, except that, at the request, risk
and expense of any Person requesting such delivery, such delivery may be made at
such other place as may be designated by such Person. In each case, delivery
will be made only upon payment by such Person to the Trustee of all taxes and
other governmental charges and any fees payable in connection with such deposit
and the transfer of the deposited Preferred Securities.

          SECTION 3.08. Filing Proofs, Certificates, and Other Information. Any
Person presenting Preferred Securities for redeposit in accordance with Section
3.07 may be required from time to time to file such proof of residence or other
information, to execute such Preferred Security certificates and to make such
representations and warranties as the Trustee may reasonably deem necessary or
proper. The Trustee may withhold or delay the delivery of any Receipt or
Receipts, the transfer, redemption or exchange of any Receipt or Receipts or the
making of any distribution until such proof or other information is filed, such
certificates are executed or such representations and warranties are made.


                                       11
<PAGE>

                                   ARTICLE IV

              DISTRIBUTIONS AND OTHER RIGHTS OF HOLDERS OF RECEIPTS


          SECTION 4.01. Distributions of Monthly Distributions on Preferred
Securities. Whenever the Trustee shall receive any cash distribution
representing a monthly distribution on the Preferred Securities (whether or not
distributed by the Grantor on the regular monthly distribution date therefor) or
payment under the Guarantee in respect thereof pursuant to Article V of this
Agreement, the Trustee acting directly or through any Paying Agent shall
distribute to Holders of Receipts on the record date fixed pursuant to Section
4.04, such amounts in proportion to the respective numbers of Preferred
Securities represented by the Receipts held by such Holders.

          SECTION 4.02. Redemptions of Preferred Securities. Whenever the
Grantor shall elect or is required to redeem Preferred Securities in accordance
with the Partnership Agreement, it shall (unless otherwise agreed in writing
with the Trustee) give the Trustee not less than 40 days' prior notice thereof.
The Trustee shall, as directed by the Grantor, mail, or cause to be mailed,
first-class postage prepaid, notice of the redemption of Preferred Securities
and the proposed simultaneous redemption of the Receipts to be redeemed in
connection herewith, not less than 30 and not more than 60 days prior to the
date fixed for redemption (the "Redemption Date") of the Receipts. Such notice
shall be mailed to the Holders of the Receipts to be redeemed, at the addresses
of such Holders as the same appear on the records of the Registrar. No defect in
the notice of redemption or in the mailing or delivery thereof or publication of
its contents shall affect the validity of the redemption proceedings. The
Grantor shall provide the Trustee with such notice, and each such notice shall
state: the Redemption Date; the redemption price at which the Receipts and the
Preferred Securities are to be redeemed; that all outstanding Receipts are to be
redeemed or, in the case of a redemption of fewer than all outstanding Receipts
in connection with a partial redemption of Preferred Securities, the number of
such Receipts held by such Holder to be so redeemed; the place or places where
Receipts to be redeemed are to be surrendered for redemption; and specifying the
CUSIP number assigned to the Receipts. In case fewer than all the outstanding
Receipts are to be redeemed, the Receipts to be redeemed shall be selected by
lot or pro rata (as nearly as may be practicable without creating fractional
shares) or by any other equitable method determined by the Trustee.

          The Grantor agrees that if a partial redemption of the Preferred
Securities would result in a delisting of the Receipts

                                       12

<PAGE>

from any national exchange on which the Receipts are then listed, the Grantor
will only redeem the Preferred Securities in whole.

          On the date of any such redemption of Preferred Securities, provided
that the Grantor (or PECO Energy pursuant to the Guarantee) shall then have
deposited with the Trustee the aggregate amount payable upon redemption of the
Preferred Securities to be redeemed, the Trustee shall redeem (using the funds
so deposited with it) Receipts representing the same number of Preferred
Securities redeemed by the Grantor.

          Notice having been mailed by the Trustee as aforesaid, from and after
the Redemption Date (unless the Grantor shall have failed to redeem the
Preferred Securities to be redeemed by it as set forth in the Grantor's notice
provided for in this Section 4.02 and PECO Energy shall have failed to pay the
redemption price of the Preferred Securities under the Guarantee), the Receipts
called for redemption shall be deemed no longer to be outstanding and all rights
of the Holders of Receipts (except the right to receive cash upon surrender of
Receipts) shall cease and terminate. Upon surrender in accordance with said
notice of the Receipts endorsed or assigned for transfer, if the Trustee shall
so require, the Holders of such Receipts shall receive for each such Receipt an
amount equal to the redemption price for each Preferred Security, in addition to
accrued and unpaid distributions thereon to the date fixed for redemption.

          If fewer than all of the Receipts of any Holder are called for
redemption, the Registrar will deliver to the Holder of such Receipts upon
surrender of the certificate evidencing such Receipts a new certificate
evidencing the number of Receipts not called for redemption.

          SECTION 4.03. Distributions in Liquidation of Grantor. Upon receipt by
the Trust of any distribution from the Grantor upon the liquidation of the
Grantor or any payment under the Guarantee in respect thereof pursuant to
Article V of this Trust Agreement, after satisfaction of creditors of the Trust
as required by applicable law, the Trustee shall distribute to the Holders of
Receipts on the record date fixed pursuant to Section 4.04, such amounts in
proportion to the respective number of Preferred Securities which were
represented by the Receipts held by such Holders.

          SECTION 4.04. Fixing of Record Date for Holders of Receipts. Whenever
any distribution (other than upon any redemption) shall become payable, or
whenever the Trustee shall receive notice of any meeting at which holders of
Preferred Securities are entitled to vote or of which holders of Preferred
Securities are entitled to notice, the Trustee shall in each such

                                       13
<PAGE>

instance fix a record date (which shall be the same date as the record date
fixed by the General Partner with respect to the Preferred Securities) for the
determination of the Holders of Receipts who shall be entitled (i) to receive
such distribution, and (ii) to receive notice of, and to give instructions for
the exercise of voting rights at, any such meeting.

          SECTION 4.05. Payment of Distributions. The Grantor shall appoint one
or more Paying Agents for the purpose of paying monthly distributions on, the
redemption price of, and distributions in liquidation on the Receipts. The
Grantor hereby appoints First Chicago Trust Company of New York to act as Paying
Agent and designates the Jersey City, New Jersey office of the Paying Agent as
the place of payment of the redemption price of and to distribution in
liquidation on the Receipts. The aforesaid appointment and designation shall
remain in effect until changed by the Grantor. Payments of monthly distributions
on the Receipts shall be payable by check mailed to the addresses of the Holders
thereof on the record date therefor. Payments of the redemption price of
Receipts and distributions in liquidation shall be made upon surrender of such
Receipts at the office of the Paying Agent. The Trustee is hereby authorized to
direct the Grantor to pay monthly distributions on, the redemption price of, and
distributions in liquidation on, the Preferred Securities directly to the Paying
Agent for distribution in accordance with the terms of this Trust Agreement.

          SECTION 4.06. Special Representative and Voting Rights.

               (a) If the holders of the Preferred Partner Interests (as defined
in the Partnership Agreement), acting as a single class, are entitled to appoint
and authorize a Special Representative pursuant to Section 13.02(d) of the
Partnership Agreement, the Trustee shall notify the Holders of the Receipts of
such right, request direction of each Holder of a Receipt as to the appointment
of a Special Representative and vote the Preferred Securities represented by
such Receipt in accordance with such direction. If the General Partner fails to
convene a general meeting of the Partnership as required in Section 13.02(d) of
the Partnership Agreement, the Trustee shall notify the Holders of the Receipts
and, if so directed by the Holders of Receipts representing Preferred Securities
constituting at least 10% of the aggregated stated liquidation preference of the
outstanding Preferred Partner Interests (as defined in the Partnership
Agreement) shall convene such meeting.

               (b) Upon receipt of notice of any meeting at which the Holders of
Preferred Securities are entitled to vote, the Trustee shall, as soon as
practicable thereafter, mail to the Holders of Receipts a notice, which shall be
provided by the General Partner

                                       14
<PAGE>

and which shall contain (i) such information as is contained in such notice of
meeting, (ii) a statement that the Holders of Receipts at the close of business
on a specified record date fixed pursuant to Section 4.04 will be entitled,
subject to any applicable provision of law or of the Partnership Agreement, to
instruct the Trustee as to the exercise of the voting rights pertaining to the
amount of Preferred Securities represented by their respective Receipts, and
(iii) a brief statement as to the manner in which such instructions may be
given. Upon the written request of a Holder of a Receipt on such record date,
the Trustee shall vote or cause to be voted the number of Preferred Securities
represented by the Receipts evidenced by such Receipt in accordance with the
instructions set forth in such request. The Grantor hereby agrees to take all
reasonable action that may be deemed necessary by the Trustee in order to enable
the Trustee to vote such Preferred Securities or cause such Preferred Securities
to be voted. In the absence of specific instructions from the Holder of a
Receipt, the Trustee will abstain from voting to the extent of the Preferred
Securities represented by such Receipt.

          SECTION 4.07. Changes Affecting Preferred Securities and
Reclassifications, Recapitalizations, Etc. Upon any consolidation, amalgamation,
merger, replacement, or conveyance, transfer or lease by the Partnership of its
properties and assets as an entirety in accordance with Section 13.02(e) of the
Partnership Agreement, the Trustee shall, upon the instructions of the Grantor,
treat any Successor Securities or other property (including cash) that shall be
received by the Trustee in exchange for or upon conversion of or in respect of
the Preferred Securities as part of the Trust Estate and Receipts then
outstanding shall thenceforth represent the proportionate interests of Holders
thereof in the new deposited property so received in exchange for or upon
conversion or in respect of such Preferred Securities.

                                    ARTICLE V

                                  THE GUARANTEE


          SECTION 5.01. The Guarantee. In connection with the issuance of the
Preferred Securities, PECO Energy has delivered to the General Partner the
Guarantee for the benefit of the holders of the Preferred Securities. If the
General Partner or the Grantor receives any payment under the Guarantee, the
General Partner or the Grantor, as the case may be, will immediately transfer
such payment to the Trustee. All rights to enforce the Guarantee shall remain in
the General Partner, except to the extent set forth in Section 2.04 of the
Payment and Guarantee

                                       15
<PAGE>


Agreement executed by PECO Energy Company on December 19, 1995 for the benefit
of the holders of the Preferred Securities.


                                   ARTICLE VI

                                   THE TRUSTEE


          SECTION 6.01. Eligibility. This Trust Agreement shall at all times
have a Trustee which is a bank that has its principal place of business in the
State of Delaware and shall have a combined capital and surplus of at least
$50,000,000. If such corporation publishes reports of conditions at least
annually, pursuant to law or to the requirements of Federal, State, Territorial
or District of Columbia supervising or examining authority, then for the
purposes of this Section 6.01, the combined capital and surplus of such
corporation shall be deemed to be its combined capital and surplus as set forth
in its most recent report of conditions so published.

          In case at any time the Trustee shall cease to be eligible in
accordance with the provisions of this Section 6.01, the Trustee shall resign
immediately in the manner and with the effect specified in Section 6.03.

          The Trustee shall make available for inspection by Holders of Receipts
at the Corporate Office and at such other places as it may from time to time
deem advisable during normal business hours any reports and communications
received from the Grantor, the General Partner or PECO Energy by the Trustee as
the holder of Preferred Securities.

          Promptly upon request from time to time by the Grantor, the Trustee
shall cause the Registrar to furnish to it a list, at the sole expense of the
General Partner, as of a recent date, of the names, addresses and holdings of
all Persons in whose names Receipts are registered on the Register.

          SECTION 6.02. Obligations of the Trustee. The Trustee does not assume
any obligation nor shall it be subject to any liability under this Trust
Agreement or any Receipt to Holders of Receipts other than that it agrees to use
good faith in the performance of such duties as are specifically assigned to the
Trustee in this Trust Agreement.

          The Trustee shall not be under any obligation to appear in, prosecute
or defend any action, suit or other proceeding with respect to Preferred
Securities or Receipts that in its opinion may involve it in expense or
liability, unless indemnity

                                       16

<PAGE>

satisfactory to it against all expense and liability be furnished as often as
may be required.

          In the event that the Trustee is uncertain as to application or
interpretation of any provision of this Trust Agreement or must choose between
alternative courses of action, the Trustee may seek the instructions of the
Grantor (or the Special Representative if one has been appointed) by written
notice requesting instructions. The Trustee shall take and be protected in
taking such action as has been directed by the Grantor (or the Special
Representative if one has been approved) provided that if the Trustee does not
receive instructions within 10 days or such shorter time as is set forth in the
Trustee notice, the Trustee shall be under no duty to take or refrain from
taking such action not inconsistent with this Trust Agreement as it shall deem
advisable and in the interest of the Holders.

          The Trustee shall not be liable for any action or any failure to act
by it in reliance upon the advice of or information from legal counsel,
accountants, any Holder of a Receipt or any other Person believed by it in good
faith to be competent to give such advice or information. The Trustee may rely
and shall be protected in acting upon any written notice, request, direction or
other document believed by it to be genuine and to have been signed or presented
by the proper party or parties.

          The Trustee, its parent, Affiliates, or subsidiaries may own, buy,
sell, or deal in any class of securities of the Grantor, the General Partner or
PECO Energy and its Affiliates and in Receipts or become pecuniarily interested
in any transaction in which the Grantor, the General Partner or PECO Energy or
its Affiliates may be interested or contract with or lend money to or otherwise
act as fully or as freely as if it were not the Trustee hereunder. The Trustee
may also act as transfer agent or registrar of any of the securities of the
Grantor, the General Partner or PECO Energy and its Affiliates or act in any
other capacity for PECO Energy or its Affiliates.

          The Trustee (and its officers, directors, employees, and agents) makes
no representation nor shall it have any responsibility with respect to the
Exchange or as to the validity of the registration statement pursuant to which
the Receipts are registered under the Securities Act, the Preferred Securities,
the Guarantee or the Receipts (except for its counter-signatures thereon) or any
instruments referred to therein or herein, or as to the correctness of any
statement made therein or herein; provided, however, that the Trustee is
responsible for its representations in this Trust Agreement.


                                       17

<PAGE>

          The Trustee assumes no responsibility for the correctness of the
description that appears in the Receipts, which can be taken as a statement of
the Grantor summarizing certain provisions of this Trust Agreement.
Notwithstanding any other provision herein or in the Receipts, the Trustee makes
no warranties or representations as to the validity, genuineness or sufficiency
of any Preferred Securities or the Guarantee or of the Receipts, as to the
validity or sufficiency of this Trust Agreement, as to the value of the Receipts
or as to any right, title or interest of the Holders of Receipts, except that
the Trustee hereby represents and warrants as follows: (i) the Trustee has been
duly organized and is validly existing and in good standing under the laws of
the State of Delaware, with full power, authority and legal right under such
laws to execute, deliver and carry out the terms of this Trust Agreement; (ii)
this Trust Agreement has been duly authorized, executed and delivered by the
Trustee; and (iii) this Trust Agreement constitutes a valid and binding
obligation of the Trustee enforceable against the Trustee in accordance with its
terms subject to equitable principles and laws affecting the enforcement of
creditors' rights generally.

          SECTION 6.03. Resignation and Removal of the Trustee, Appointment of
Successor Trustee. The Trustee may at any time resign as Trustee hereunder by
notice of its election to do so delivered to the Grantor and the General
Partner, such resignation to take effect upon the appointment of a successor
trustee and its acceptance of such appointment as hereinafter provided.

          The Trustee may at any time be removed by the Grantor by notice of
such removal delivered to the Trustee, such removal to take effect upon the
appointment of a successor trustee and its acceptance of such appointment as
hereinafter provided.

          In case at any time the Trustee acting hereunder shall resign or be
removed, the Grantor shall, within 45 days after the delivery of the notice of
resignation or removal, as the case may be, appoint a successor trustee, which
shall be a bank or trust company, or an Affiliate of a bank or trust company,
having its principal office in the State of Delaware and having a combined
capital and surplus of at least $50,000,000. If a successor Trustee shall not
have been appointed in 45 days, the resigning Trustee may petition a court of
competent jurisdiction to appoint a successor trustee. Every successor trustee
shall execute and deliver to its predecessor and to the Grantor and the General
Partner an instrument in writing accepting its appointment hereunder, and
thereupon such successor trustee, without any further act or deed, shall become
fully vested with all the rights, powers, duties, and obligations of its
predecessor and for all purposes shall be the Trustee under this Trust
Agreement,

                                       18

<PAGE>

and such predecessor, upon payment of all sums due it and on the written request
of the Grantor, shall promptly execute and deliver an instrument transferring to
such successor all rights and powers of such predecessor hereunder, shall duly
assign, transfer and deliver all rights, title and interest in the Preferred
Securities and any moneys or property held hereunder to such successor and shall
deliver to such successor a list of the Holders of all outstanding Receipts. Any
successor depositary shall promptly mail notice of its appointment to the
Holders of Receipts.

          Any Person into or with which the Trustee may be merged, consolidated
or converted, or any Person succeeding to the corporate trust business of the
Trustee, shall be the successor of such Trustee without the execution or filing
of any document or any further act, provided such Person shall be eligible under
the provisions of the immediately preceding paragraph.

          SECTION 6.04. Corporate Notices and Reports. The General Partner
agrees that it will give timely notice to the Trustee and any Paying Agent of
any record date for the Preferred Securities and that it will deliver to the
Trustee, and the Trustee will, promptly after receipt thereof, transmit to the
Holders of Receipts, in each case at the address recorded on the Register,
copies of all notices and reports (including financial statements) required by
law, by the rules of any national securities exchange upon which the Receipts
are listed or by the Partnership Agreement to be furnished to holders of
Preferred Securities. Such transmission will be at the expense of the General
Partner and the General Partner will provide the Trustee with such number of
copies of such documents as the Trustee may reasonably request. In addition, the
Trustee will transmit to the Holders of Receipts at the Grantor's expense such
other documents as may be requested by the Grantor.

          SECTION 6.05. Status of Trust. It is intended that the Trust shall not
be an "investment company" under the Investment Company Act of 1940, as amended.
While it is expressly understood and agreed that the Trustee is acting only in a
ministerial capacity hereunder, the Securities and Exchange Commission (the
"Commission") has determined that as of the date hereof, the Trust is an issuer
under the Federal securities laws and is thus required to sign any registration
statement filed or to be filed in connection with the Receipts.

          SECTION 6.06. Appointment of Grantor to File on Behalf of Trust. The
Grantor and the Trustee hereby authorize and direct the Grantor, as the sponsor
of the Trust (i) to file with the Commission and execute, in each case on behalf
of the Trust, (a) the Registration Statement on Form S-4 (the "1933 Act

                                       19

<PAGE>

Registration Statement"), including any pre-effective or post-effective
amendments to such 1933 Act Registration Statement (including the offering
circular/prospectus and the exhibits contained therein), relating to the
registration under the Securities Act of 1933, as amended, of the Receipts of
the Trust and certain other securities; (b) a Registration Statement on Form 8-A
(the "1934 Act Registration Statement"), including all pre-effective and
post-effective amendments thereto relating to the registration of the Receipts
under Section 12(b) of the Securities Exchange Act of 1934, as amended (the
"Exchange Act"); and (c) any reports or other papers on documents required to be
filed by, or desirable to be filed with, the Commission, under the Exchange Act
("Exchange Act Reports"); (ii) to file with the New York Stock Exchange or
Philadelphia Stock Exchange (each an "Exchange") and execute on behalf of the
Trust one or more listing applications and all other applications, statements,
certificates, agreements and other instruments as shall be necessary or
desirable to cause the Receipts to be listed on any of the Exchanges; (iii) to
file and execute on behalf of the Trust such applications, reports, surety
bonds, irrevocable consents, appointments of attorney for service of process and
other papers and documents as shall be necessary or desirable to register the
Receipts under the securities or "Blue Sky" laws of such jurisdictions as the
Grantor, on behalf of the Trust, may deem necessary or desirable and (iv) to
execute on behalf of the Trust that certain Dealer Manager Agreement relating to
the Receipts, among the Trust, the Grantor and the Dealer Managers named
therein, substantially in the form included as Exhibit 1 to the 1933 Act
Registration Statement.

          SECTION 6.07. Indemnification by the General Partner. To the fullest
extent permitted by law, the General Partner agrees to indemnify and defend the
Trustee, the Registrar and any Paying Agent and their directors, officers,
employees and agents against, and hold each of them harmless from, any
liability, costs and expenses (including reasonable attorneys' fees) that may
arise out of or in connection with its acting as the Trustee or the Registrar or
Paying Agent, respectively, under this Trust Agreement and the Receipts, except
for any liability arising out of negligence, bad faith or willful misconduct on
the part of any such Person or Persons.

          SECTION 6.08. Fees, Charges and Expenses. No fees, charges, or
expenses of the Trustee or any Trustee's agent hereunder or of any Registrar
shall be payable by any Person other than the General Partner, provided that if
the Trustee incurs fees, charges or expenses for which it is not otherwise
liable under this Trust Agreement due to any action taken at the election of a
Holder of Receipts or other Person, such Holder or other Person will be liable
for such fees, charges and expenses.


                                       20

<PAGE>

          SECTION 6.09. Appointment of Co-Trustee or Separate Trustee.

               (a) Notwithstanding any other provisions of this Trust Agreement,
at any time, for the purpose of meeting any legal requirements of any
jurisdiction in which any party of the Trust must at the time be located, the
Trustee shall have the power and may execute and deliver all instruments to
appoint one or more Persons to act as co-trustee or co-trustees, or separate
trustee or separate trustees, of all or any part of the Trust, and to vest in
such Person or Persons, in such capacity and for the benefit of the Holders,
such title to the Trust, or any part thereof, and, subject to the other
provisions of this Section 6.09, such powers, duties, obligations, rights and
trusts as the Trustee may consider necessary or desirable. No co-trustee or
separate trustee hereunder shall be required to meet the terms of eligibility as
successor trustee under Section 6.03 and no notice to the Holders of the
appointment of any co-trustee or separate trustee shall be required.

               (b) Every separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions and
conditions:

                              (i) all rights, powers, duties and obligations
               conferred or imposed upon and exercised or performed by the
               Trustee and such separate trustee or co-trustee jointly (it being
               understood that such separate trustee or co-trustee is not
               authorized to act separately without the Trustee joining in such
               act), except to the extent that under any laws of any
               jurisdiction in which any particular act or acts are to be
               performed, the Trustee shall be incompetent or unqualified to
               perform such act or acts, in which event such rights, powers,
               duties and obligations (including the holding of title to the
               Trust or any portion thereof in any such jurisdiction) shall be
               exercised and performed singly by such separate trustee or
               co-trustee, but solely at the direction of the Trustee;

                              (ii) no Trustee hereunder shall be personally
               liable by reason of any act or omission of any other trustee
               hereunder; and

                              (iii) the Trustee may at any time accept the
               resignation of or remove any separate trustee or co-trustee.

               (c) Any notice, request or other writing given to the Trustee
shall be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them. Every instrument
appointing any separate trustee or co-trustee shall refer to this Trust
Agreement. Each separate

                                       21
<PAGE>

trustee and co-trustee, upon its acceptance of the trusts conferred, shall be
vested with the estates or property specified in its instrument of appointment,
either jointly with the Trustee or separately, as may be provided therein,
subject to all the provisions of this Trust Agreement, specifically including
every provision of this Trust Agreement relating to the conduct of, affecting
the liability of, or affording protection to, the Trustee. Every such instrument
shall be filed with the Trustee and a copy thereof given to the Grantor.

               (d) Any separate trustee or co-trustee may at any time constitute
the Trustee as its agent or attorney-in-fact with full power and authority, to
the extent not prohibited by law, to do any lawful act under or in respect to
this Trust Agreement on its behalf and in its name. If any separate trustee or
co-trustee shall die, become incapable of acting, resign or be removed, all of
its estates, properties, rights, remedies and trusts shall vest in and be
exercised by the Trustee, to the extent permitted by law, without the
appointment of a new or successor trustee.


                                   ARTICLE VII

                            AMENDMENT AND TERMINATION


          SECTION 7.01. Supplemental Trust Agreement. The Grantor or the General
Partner may, and the Trustee shall, at any time and from time to time, without
the consent of the Holders, enter into one or more agreements supplemental
hereto, in form satisfactory to the Trustee, for any of the following purposes:

               (a) to evidence the succession of another partnership,
corporation or other entity to the Grantor or the General Partner and the
assumption by any such successor of the covenants of the Grantor or the General
Partner herein contained; or

               (b) to add to the covenants of the Grantor or the General Partner
for the benefit of the Holders, or to surrender any right or power herein
conferred upon the Grantor or the General Partner; or

               (c) (i) to correct or supplement any provision herein which may
be defective or inconsistent with any other provision herein or (ii) to make any
other provisions with respect to matters or questions arising under this Trust
Agreement, provided that any such action taken under subsection (c)(ii) hereof
shall not materially adversely affect the interests of the Holders; or


                                       22
<PAGE>

               (d) to cure any ambiguity or correct any mistake.

          Any other amendment or agreement supplemental hereto must be in
writing and approved by Holders of 66-2/3% of the then-outstanding Receipts.

          SECTION 7.02. Termination. The Trust Agreement shall terminate on the
date that all outstanding Receipts have been redeemed or there has been a final
distribution in respect of the Preferred Securities in connection with any
liquidation, dissolution or winding up of the Grantor and such distribution has
been made to the Holders of the Receipts. Except as provided in Section 6.07 and
Section 6.08, upon termination of this Trust Agreement and the Trust in
accordance with the foregoing, the respective obligations and responsibilities
of the Trustee, the Grantor and the General Partner created hereby shall
terminate.


                                  ARTICLE VIII

                     MERGER, CONSOLIDATION, ETC. OF GRANTOR


          SECTION 8.01. Limitation on Permitted Merger Consolidation, Etc. of
Grantor. The Grantor agrees that it will not consolidate, amalgamate, merge with
or into, or be replaced by, or convey, transfer or lease its properties and
assets substantially in their entirety to any corporation or other entity
without the consent of the Holders of 66-2/3% of the Receipts unless permitted
by Section 13.02(e) of the Partnership Agreement and (i) such merger,
consolidation, amalgamation, replacement, conveyance, transfer or lease does not
cause the Receipts to be delisted by any national securities exchange or other
organization on which the Receipts are then listed, (ii) such merger,
consolidation, amalgamation, replacement, conveyance, transfer or lease does not
cause the Receipts to be downgraded by any "nationally recognized statistical
rating organization," as that term is defined by the Commission for purposes of
Rule 436(g)(2) under the Securities Act of 1933, as amended, and (iii) prior to
such merger, consolidation, amalgamation, replacement, conveyance, transfer or
lease, PECO Energy has received an opinion of counsel (which may be regular
counsel to PECO Energy or an Affiliate, but not an employee thereof) experienced
in such matters to the effect that Holders of outstanding Receipts will not
recognize any gain or loss for Federal income tax purposes as a result of the
merger, consolidation, amalgamation, replacement, conveyance, transfer or lease.



                                       23
<PAGE>

                                   ARTICLE IX

                                  MISCELLANEOUS


          SECTION 9.01. Counterparts. This Trust Agreement may be executed by
the Grantor, the Trustee and the General Partner in separate counterparts, each
of which counterparts, when so executed and delivered shall be deemed an
original, but all such counterparts taken together shall constitute one and the
same instrument. Delivery of an executed counterpart of a signature page to this
Trust Agreement by telecopier shall be effective as delivery of a manually
executed counterpart of this Trust Agreement. Copies of this Trust Agreement
shall be filed with the Trustee and the Trustee's agents and shall be open to
inspection during business hours at the Corporate Office and the respective
offices of the Trustee's agents, if any, by any Holder of a Receipt.

          SECTION 9.02. Exclusive Benefits of Parties. This Trust Agreement is
for the exclusive benefit of the parties hereto and the Holders of the Receipts
and the holders of Series B Preferred Securities, and their respective
successors hereunder, and shall not be deemed to give any legal or equitable
right, remedy or claim to any other Person whatsoever.

          SECTION 9.03. Invalidity of Provisions. In case any one or more of the
provisions contained in this Trust Agreement or in the Receipts should be or
become invalid, illegal or unenforceable in any respect, the validity, legality
and enforceability of the remaining provisions contained herein or therein shall
in no way be affected, prejudiced or disturbed thereby.

          SECTION 9.04. Notices. Any notices to be given to the Grantor or the
General Partner hereunder shall be in writing and shall be deemed to have been
duly given if personally delivered or sent by mail, or by telegram or telex or
telecopier confirmed by letter, addressed to the General Partner at 1013 Centre
Road, Suite 350F, Wilmington, Delaware 19805, Attention: President, or at any
other place to which the General Partner may have transferred its principal
executive office.

          Any notices to be given to the Trustee hereunder or under the Receipts
shall be in writing and shall be deemed to have been duly given if personally
delivered or sent by mail, or by telegram or telex or telecopier confirmed by
letter, addressed to the Trustee at the Corporate Office.

          Any notices given to any Holder of a Receipt hereunder or under the
Receipts shall be in writing and shall be deemed to

                                       24
<PAGE>

have been duly given if personally delivered or sent by mail, or by telegram or
telex or telecopier confirmed by letter, addressed to such Holder at the address
of such record holder as it appears on the books of the Trustee or, if such
holder shall have timely filed with the Trustee a written request that notices
intended for such holder be mailed to some other address, at the address
designated in such request.

          Delivery of a notice sent by mail, or by telegram or telex or
telecopier shall be deemed to be effected at the time when a duly addressed
letter containing the same (or a duly addressed letter confirming an earlier
notice in the case of a telegram or telex or telecopier message) is deposited,
postage prepaid, in a post office letter box. The Trustee may, however, act upon
any telegram or telex or telecopier message received by it from the other or
from any Holder of a Receipt, notwithstanding that such telegram or telex or
telecopier message shall not subsequently be confirmed by letter as aforesaid.

          SECTION 9.05. Trustee's Agents. The Trustee may from time to time
appoint agents to act in any respect for the Trustee for the purposes of this
Trust Agreement. The Trustee shall have no liability for the acts or omissions
of agents selected by it with due care. The Trustee will notify the General
Partner prior to any such action.

          SECTION 9.06. Holders of Receipts Are Parties. Notwithstanding that
Holders of Receipts have not executed and delivered this Trust Agreement or any
counterpart thereof, the Holders of Receipts from time to time shall be bound by
all of the terms and conditions hereof and of the Receipts by acceptance of
delivery of Receipts.

          SECTION 9.07. Governing Law. This Trust Agreement and the Receipts and
all rights hereunder and thereunder and provisions hereof and thereof shall be
governed by, and construed in accordance with, the law of the State of Delaware
without giving effect to principles of conflict of laws.

          SECTION 9.08. Headings. The headings of articles and sections of this
Trust Agreement and in the form of the Receipt set forth in Exhibit A hereto
have been inserted for convenience only and are not to be regarded as part of
this Trust Agreement or to have any bearing upon the meaning or interpretation
of any provision contained herein or in the Receipts.

          SECTION 9.09. Receipts Non-Assessable and Fully Paid. The Holders of
the Receipts shall not be personally liable for obligations of the Trust, the
interests in the Trust represented by the Receipts shall be non-assessable for
any losses or expenses of the Trust or for any reason whatsoever, and the

                                       25

<PAGE>

Receipts upon delivery thereof by the Trustee pursuant to this Trust Agreement
are and shall be deemed fully paid.

          SECTION 9.10. No Preemptive Rights. No Holder shall be entitled as a
matter of right to subscribe for or purchase, or have any preemptive right with
respect to, any part of any new or additional interest in the Trust, whether now
or hereafter authorized and whether issued for cash or other consideration or by
way of distribution.

                                       26


<PAGE>

          IN WITNESS WHEREOF, the Grantor and the Trustee and the General
Partner have duly executed this Trust Agreement as of the day and year first
above set forth.


                                        PECO ENERGY CAPITAL, L.P.

                                        By: PECO ENERGY CAPITAL CORP.,
                                            its general partner



                                        By:   /s/ J. Barry Mitchell
                                              Authorized Officer


                                        PNC BANK, DELAWARE



                                        By:   /s/ Michael B. McCarthy
                                              Authorized Signatory




          The General Partner joins in this Trust Agreement solely for the
purposes of obligating itself under Sections 6.04, 6.07 and 6.08 of this Trust
Agreement and not as grantor, trustee or beneficiary.


                                        PECO ENERGY CAPITAL CORP.



                                        By:   /s/ J. Barry Mitchell
                                              Authorized Officer


                                       27

<PAGE>

                                    EXHIBIT A

                                 TRUST RECEIPTS
                         OF PECO ENERGY CAPITAL TRUST I,
                           a Delaware Business Trust,
                      each Representing an 8.72% Cumulative
                 Monthly Income Preferred Security, Series B of
           PECO Energy Capital, L.P. (a Delaware limited partnership)

No. _________              ___________ Receipts


          PNC Bank, Delaware, a Delaware banking corporation, not in its
individual capacity, but solely as Trustee (the "Trustee"), hereby certifies
that ______________ is the registered owner of __________ Receipts (the
"Receipts"), each representing an 8.72% Cumulative Monthly Income Preferred
Security, Series B (the "Preferred Securities") of PECO Energy Capital, L.P., a
Delaware limited partnership (the "Grantor"), deposited in trust by the Grantor
with the Trustee pursuant to an Amended and Restated Trust Agreement of PECO
Energy Capital Trust I dated as of December 19, 1995 (as amended or supplemented
from time to time, the "Trust Agreement") among the Grantor, the Trustee and
PECO Energy Capital Corp., the general partner of the Grantor (the "General
Partner"). Subject to the terms of the Trust Agreement, the registered Holder
hereof is entitled to a full interest in the same number of Preferred Securities
held by the Trustee under the Trust Agreement, as are represented by the
Receipts including the distribution, voting, liquidation, and other rights of
the Preferred Securities specified in the Amended and Restated Limited
Partnership Agreement of the Grantor, as amended, a copy of which is on file at
the Corporate Office.

          1. The Trust Agreement. The Receipts are issued upon the terms and
conditions set forth in the Trust Agreement. The Trust Agreement (a copy of
which is on file at the Corporate Office of the Trustee) sets forth the rights
of Holders of Receipts and the rights and duties of the Trustee, the Grantor and
the General Partner. The statements made on the face and the reverse hereof are
summaries of certain provisions of the Trust Agreement and are subject to the
detailed provisions thereof, to which reference is hereby made. In the event of
any conflict or discrepancy between the provisions hereof and the provisions of
the Trust Agreement, the provisions of the Trust Agreement will govern. Unless
otherwise expressly herein provided, all defined terms used herein shall have
the meanings ascribed thereto in the Trust Agreement.

          2. Enforcement of Rights; Withdrawal of Preferred Securities. To the
fullest extent permitted by law, without the need for any other action of any
Person, including the Trustee

                                       A-1
<PAGE>

and any other Holder, each Holder shall be entitled to enforce in the name of
the Trust the Trust's rights under the Preferred Securities represented by the
Receipts held by such Holder and any recovery on such an enforcement action
shall belong solely to such Holder who brought the action, not to the Trust,
Trustee or any other Holder individually or to Holders as a group. Any Holder of
a Receipt or Receipts may withdraw any or all of the Preferred Securities (but
only in whole numbers of Preferred Securities) represented by such Receipt or
Receipts by surrendering the certificate evidencing such Receipt or Receipts
accompanied by a written instrument of transfer and an agreement to be bound by
the terms of the Partnership Agreement at the Corporate Office or at such other
office as the Trustee may designate for such withdrawals; provided, however,
that the Trustee shall not issue any fractional number of Preferred Securities.
If the Receipt or Receipts delivered by the Holder to the Trust in connection
with such withdrawal shall evidence a number of Preferred Securities in excess
of the number of Preferred Securities to be withdrawn, the Trustee shall at the
same time, in addition to such number of Preferred Securities to be withdrawn,
deliver to such Holder, a new Receipt or Receipts evidencing such excess number
of Preferred Securities.

          3. Distributions of Monthly Distributions on Preferred Securities.
Whenever the Trustee shall receive any cash distribution representing a monthly
distribution on the Preferred Securities (whether or not distributed by the
Grantor on the regular monthly distribution date therefor) or payment by PECO
Energy Company ("PECO Energy") under the Payment and Guarantee Agreement dated
as of December 19, 1995 (the "Guarantee") in respect thereof, the Trustee acting
directly or through any Paying Agent shall distribute to record Holders of
Receipts on the record date therefor, such amounts in proportion to the
respective numbers of Preferred Securities represented by the Receipts held by
such Holders.

          4. Redemptions of Preferred Securities. Whenever the Grantor shall
elect or is required to redeem Preferred Securities in accordance with the
Partnership Agreement, it shall (unless otherwise agreed in writing with the
Trustee) give the Trustee not less than 40 days' prior notice thereof. The
Trustee shall, as directed by the Grantor, mail, first-class postage prepaid,
notice of the redemption of Preferred Securities and the proposed simultaneous
redemption of the Receipts to be redeemed, not less than 30 and not more than 60
days prior to the date fixed for redemption (the "redemption date") of such
Preferred Securities and Receipts. Such notice shall be mailed to the Holders of
the Receipts, at the addresses of such Holders as the same appear on the records
of the Trustee. No defect in the notice of redemption or in the mailing or
delivery thereof or publication of its contents shall affect the validity of the
redemption

                                       A-2
<PAGE>

proceedings. In case fewer than all the outstanding Receipts are to be redeemed,
the Receipts to be redeemed shall be selected by lot or pro rata (as nearly as
may be practicable without creating fractional shares) or by any other equitable
method determined by the Grantor. On the date of any such redemption of
Preferred Securities, provided that the Grantor (or PECO Energy pursuant to the
Guarantee) shall then have deposited with the Trustee the aggregate amount
payable upon redemption of the Preferred Securities to be redeemed, the Trustee
shall redeem (using the funds so deposited with it) Receipts representing the
same number of Preferred Securities to be redeemed by the Grantor.

          5. Distributions in Liquidation. Upon receipt by the Trustee of any
distribution from the Grantor upon the liquidation of the Grantor or any payment
under the Guarantee in respect thereof, after satisfaction of creditors of the
Trust required by applicable law, the Trustee shall distribute to record Holders
of Receipts on the record date therefor, such amounts in proportion to the
respective number of Preferred Securities which were represented by the Receipts
held by such Holders.

          6. Fixing of Record Date for Holders of Receipts. Whenever any
distribution (other than upon any redemption) shall become payable, or whenever
the Trustee shall receive notice of any meeting at which holders of Preferred
Securities are entitled to vote or of which holders of Preferred Securities are
entitled to notice, the Trustee shall in each such instance fix a record date
(which shall be the same date as the record date fixed by the General Partner
with respect to the Preferred Securities) for the determination of the record
holders of Receipts who shall be entitled (i) to receive such distribution or
(ii) to receive notice of, and to give instructions for the exercise of voting
rights at, any such meeting.

          7. Payment of Distributions. Payments of monthly distributions on the
Receipts shall be payable by check mailed to the addresses of the Holders
thereof on the record date therefor. Payments of the redemption price of
Receipts and distributions in liquidation shall be made against surrender of
such Receipts at the office of First Chicago Trust Company of New York, as the
Paying Agent.

          8. Special Representative; Voting Rights. (a) If the holders of the
Preferred Partner Interests (as defined in the Partnership Agreement), acting as
a single class, are entitled to appoint and authorize a Special Representative
pursuant to Section 13.02(d) of the Partnership Agreement, the Trustee shall
notify the Holders of the Receipts of such right, request direction of each
Holder of a Receipt and vote the Preferred Securities represented by such
Receipt in accordance with such direction. If the General Partner fails to
convene a general

                                       A-3
<PAGE>

meeting of the Partnership as required in Section 13.02(d) of the Partnership
Agreement, the Trustee shall notify the Holders of the Receipts and, if so
directed by the Holders of Receipts representing Preferred Securities
constituting at least 10% of the aggregated stated liquidation preference of the
outstanding Preferred Partner Interests (as defined in the Partnership
Agreement) shall convene such meeting.

               (b) Upon receipt of notice of any meeting at which the holders of
Preferred Securities are entitled to vote, the Trustee shall, as soon as
practicable thereafter, mail to the Holders of Receipts a notice, which shall be
provided by the Grantor and which shall contain (i) such information as is
contained in such notice of meeting, (ii) a statement that the Holders of
Receipts at the close of business on a specified record date therefor will be
entitled, subject to any applicable provision of law or of the Partnership
Agreement, to instruct the Trustee as to the exercise of the voting rights
pertaining to the amount of Preferred Securities represented by their respective
Receipts, and (iii) a brief statement as to the manner in which such
instructions may be given. Upon the written request of a Holder of a Receipt on
such record date, the Trustee shall vote or cause to be voted the number of
Preferred Securities represented by the Receipts in accordance with the
instructions set forth in such request. In the absence of specific instructions
from the Holder of a Receipt, the Trustee will abstain from voting to the extent
of the Preferred Securities represented by such Receipt.

          9. Changes Affecting Preferred Securities and Reclassifications,
Recapitalizations, Etc. Upon any consolidation, amalgamation, merger,
replacement, or conveyance, transfer or lease by the Grantor of its properties
and assets in their entirety in accordance with Section 13.02(e) of the
Partnership Agreement, the Trustee shall, upon the instructions of the Grantor,
treat any Successor Securities or other property that shall be received by the
Trustee in exchange for or upon conversion of or in respect of the Preferred
Securities as part of the Trust Estate, and Receipts then outstanding shall
thenceforth represent the proportionate interests of Holders thereof in the new
deposited property so received in exchange for or upon conversion or in respect
of such Preferred Securities.

          10. Transfer and Exchange of Receipts. Subject to the terms and
conditions of the Trust Agreement, the Trustee shall register the transfer on
its books from time to time of Receipt certificates upon any surrender thereof
by the Holder in person or by a duly authorized attorney, properly endorsed or
accompanied by a properly executed instrument of transfer or endorsement,
together with evidence of the payment of any transfer taxes as may be required
by law. Upon such surrender,

                                       A-4
<PAGE>

the Trustee shall execute a new Receipt representing the same aggregate number
of the Receipts surrendered in accordance with the Trust Agreement and deliver
the same to or upon the order of the Person entitled thereto.

          Upon surrender of a Receipt at the Corporate Office or such other
office as the Trustee may designate for the purpose of effecting an exchange of
Receipt certificates, subject to the terms and conditions of the Trust
Agreement, the Trustee shall execute and deliver a new Receipt certificate
representing the same number of Preferred Securities as the Receipt certificate
surrendered.

          As a condition precedent to the registration of transfer or exchange
of any Receipt certificate, the Registrar, may require (i) the production of
proof satisfactory to it as to the identity and genuineness of any signature;
and (ii) compliance with such regulations, if any, as the Trustee or the
Registrar may establish not inconsistent with the provisions of the Trust
Agreement.

          Neither the Trustee nor the Registrar shall be required (a) to
register the transfer of or exchange any Receipt certificate for a period
beginning at the opening of business ten days next preceding any selection of
Receipts to be redeemed and ending at the close of business on the day of the
mailing a notice of redemption of Receipts or (b) to transfer or exchange of
Receipts called or being called for redemption in whole or in part.

          11. Title to Receipts. It is a condition of the Receipt, and every
successive Holder hereof by accepting or holding the same consents and agrees,
that title to this Receipt certificate, when properly endorsed or accompanied by
a properly executed instrument of transfer or endorsement, is transferable by
delivery with the same effect as in the case of a negotiable instrument;
provided, however, that until the transfer of this Receipt certificate shall be
registered on the books of the Trustee, the Trustee may, notwithstanding any
notice to the contrary, treat the Holder hereof at such time as the absolute
owner hereof for the purpose of determining the Person entitled to distributions
or to any notice provided for in the Trust Agreement and for all other purposes.

          12. Reports, Inspection of Transfer Books. The Trustee shall make
available for inspection by Holders of Receipts at the Corporate Office and at
such other places as it may from time to time deem advisable during normal
business hours any reports and communications received by the Trustee as the
record holder of Preferred Securities. The Registrar shall keep books at the
corporate office for the registration and

                                       A-5

<PAGE>

registration of transfer of Receipts, which books at all reasonable times will
be open for inspection by the record Holders of Receipts as and to the extent
provided by applicable law.

          13. Supplemental Trust Agreement. The Grantor or the General Partner
may, and the Trustee shall, at any time and from time to time, without the
consent of the Holders, enter into one or more agreements supplemental hereto,
in form satisfactory to the Trustee, for any of the following purposes: (a) to
evidence the succession of another partnership, corporation or other entity to
the Grantor or the General Partner and the assumption by any such successor of
the covenants of the Grantor or the General Partner herein contained; or (b) to
add to the covenants of the Grantor or the General Partner for the benefit of
the Holders, or to surrender any right or power herein conferred upon the
Grantor or the General Partner; or (c)(i) to correct or supplement any provision
herein which may be defective or inconsistent with any other provision herein or
(ii) to make any other provisions with respect to matters or questions arising
under this Trust Agreement, provided that any such action taken under subsection
(ii) hereof shall not materially adversely affect the interests of the Holders;
or (d) to cure any ambiguity or correct any mistake. Any other amendment or
agreement supplemental hereto must be in writing and approved by Holders of
66-2/3% of the then-outstanding Trust Receipts.

          14. Governing Law. The Trust Agreement and this Receipt and all rights
thereunder and hereunder and provisions thereof and hereof shall be governed by,
and construed in accordance with, the law of the State of Delaware without
giving effect to principles of conflict of laws.

          15. Receipt Non-Assessable and Fully Paid. Holders of Receipts shall
not be personally liable for obligations of the Trust, the interest in the Trust
represented by the Receipts shall be non-assessable for any losses or expenses
of the Trust or for any reason whatsoever, and the Receipts upon delivery
thereof by the Trustee pursuant to the Trust Agreement are and shall be deemed
fully paid.

          16. Liability of Holders of Receipts. Holders of Receipts shall be
entitled to the same limitation of personal liability extended to stockholders
of private corporations for profit organized under the General Corporation Law
of the State of Delaware.

          17. No Preemptive Rights. No Holder shall be entitled as a matter of
right to subscribe for or purchase, or have any preemptive right with respect
to, any part of any new or additional interest in the Trust, whether now or
hereafter

                                       A-6

<PAGE>

authorized and whether issued for cash or other consideration or by way of
distribution.

          This Receipt certificate shall not be entitled to any benefits under
the Trust Agreement or be valid or obligatory for any purpose unless this
Receipt certificate shall have been executed manually or, if a Registrar for the
Receipts (other than the Trustee) shall have been appointed, by facsimile
signature of a duly authorized signatory of the Trustee and, if executed by
facsimile signature of the Trustee, shall have been countersigned manually by
such Registrar by the signature of a duly authorized signatory.

          THE TRUSTEE IS NOT RESPONSIBLE FOR THE VALIDITY OF ANY PREFERRED
SECURITIES. THE TRUSTEE ASSUMES NO RESPONSIBILITY FOR THE CORRECTNESS OF THE
FOREGOING DESCRIPTION WHICH CAN BE TAKEN AS A STATEMENT OF THE GRANTOR
SUMMARIZING CERTAIN PROVISIONS OF THE TRUST AGREEMENT. THE TRUSTEE MAKES NO
WARRANTIES OR REPRESENTATIONS AS TO THE VALIDITY, GENUINENESS OR SUFFICIENCY OF
PREFERRED SECURITIES OR OF THE RECEIPTS; AS TO THE VALIDITY OR SUFFICIENCY OF
THE TRUST AGREEMENT; AS TO THE VALUE OF THE RECEIPTS OR AS TO ANY RIGHT, TITLE
OR INTEREST OF THE RECORD HOLDERS OF THE RECEIPTS IN AND TO THE RECEIPTS.

Dated:

                                        PNC BANK, DELAWARE, as Trustee,


                                        By_________________________________
                                              Authorized Officer

Countersigned by
First Chicago Trust Company
of New York, as Transfer
Agent and Registrar


By_________________________________
       Authorized Officer

                                       A-7

<PAGE>

                              [FORM OF ASSIGNMENT]


          FOR VALUE RECEIVED, the undersigned hereby sells, assigns, and
transfers unto ____________________ the within Receipt and all rights and
interests represented by the Receipts evidenced thereby, and hereby irrevocably
constitutes and appoints ____________________ attorney, to transfer the same on
the books of the within-named Trustee, with full power of substitution in the
premises.




Dated:_________________                 Signature:________________________
                                        NOTE: The signature to this assignment
                                        must correspond with the name as written
                                        upon the face of the Receipt in every
                                        particular, without alteration or
                                        enlargement, or any change whatever.

Signature Guarantee:



_________________________________


                                       A-8

                                                                    Exhibit 12-1


                  PECO ENERGY COMPANY AND SUBSIDIARY COMPANIES
                       RATIO OF EARNINGS TO FIXED CHARGES
                                   SEC METHOD
                                     ($000)




                                                     12 Months Ended
                                                        12/31/95


NET INCOME                                            $  609,732

ADD BACK

- -INCOME TAXES:
    OPERATING INCOME                                     396,897
    NON-OPERATING INCOME                                  34,820
    NET TAXES                                         $  431,717

- -FIXED CHARGES:
    INTEREST APPLICABLE TO DEBT                       $  408,904
    ANNUAL RENTALS ESTIMATE                                9,981
    TOTAL FIXED CHARGES                               $  418,885

ADJUSTED EARNINGS INCLUDING AFUDC                     $1,460,334

RATIO OF EARNINGS TO FIXED CHARGES                          3.49


                                                                    Exhibit 12-2



                  PECO ENERGY COMPANY AND SUBSIDIARY COMPANIES
                   RATIO OF EARNINGS TO COMBINED FIXED CHARGES
                    AND PREFERRED STOCK DIVIDENDS REQUIREMENTS
                                   SEC METHOD
                                     ($000)




                                                               12 Months Ended
                                                                    12/31/95


NET INCOME                                                         $  609,732

ADD BACK

- -INCOME TAXES:
    OPERATING INCOME                                                  396,897
    NON-OPERATING INCOME                                               34,820
    NET TAXES                                                      $  431,717

- -FIXED CHARGES:
    TOTAL INTEREST                                                 $  408,904
    ANNUAL RENTALS ESTIMATE                                             9,981
    TOTAL FIXED CHARGES                                            $  418,885

EARNINGS REQUIRED FOR PREFERRED DIVIDENDS:
    DIVIDENDS ON PREFERRED STOCK                                   $   23,217
    ADJUSTMENT TO PREFERRED DIVIDENDS                              $   16,439
                                                                   $   39,656

FIXED CHARGES AND PREFERRED DIVIDENDS                              $  458,541

EARNINGS BEFORE INCOME TAXES AND FIXED CHARGES                     $1,460,334

RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND                          3.18
    EARNINGS REQUIRED FOR PREFERRED DIVIDENDS

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

Earnings and Dividends

1995 Compared to 1994

Earnings per common share in 1995 were $2.64 compared to $1.76 in 1994. The
increase in earnings was primarily due to a one-time charge of $0.66 per share
in the third quarter of 1994 associated with the Company's Voluntary Retirement
Incentive Program (VRIP) and Voluntary Separation Incentive Program (VSIP).
Earnings also increased by $0.22 per share due to increased electric sales, by
$0.19 per share due to the Company's ongoing emphasis on cost control, by $0.12
per share due to the gain on the sale of Conowingo Power Company (COPCO), and by
$0.04 per share due to reduced financing costs. These increases were partially
offset by $0.14 per share due to additional costs incurred as a result of the
shutdown of Salem Generating Station (Salem), by $0.14 per share due to
increased taxes and by $0.07 per share due to revenues recorded in 1994 from the
receipt of nuclear fuel from Shoreham Generating Station (Shoreham).

The Company increased its annual common stock dividend by 7.4% to $1.74 per
share, effective with the dividend paid in December 1995.

Operating Revenues

Increases/(decreases) in electric sales and operating revenues by class of
customer for 1995 compared to 1994 are set forth below:

                       Electric Sales     Electric Revenues
                       Millions of kWh       Millions of $

Residential                      43           $   31
Small Commercial and
     Industrial                 191               32
Large Commercial and
     Industrial                 129                4
Other                            69                1
                              -----           ------
     Service Territory          432               68
Interchange Sales              (272)              (5)
Sales to Other Utilities      4,002               88
                              -----           ------
     Total                    4,162            $ 151
                              =====           ======

Electric revenues increased $151 million in 1995 compared to 1994 primarily due
to increased sales to other utilities and higher retail sales due to favorable
weather in the third and fourth quarters of 1995. The increase in electric
revenues from residential sales was also attributable to higher fuel-clause
revenues resulting from yearly changes in the Company's Energy Cost Adjustment
(ECA).

Gas revenues decreased $5 million in 1995 compared to 1994 primarily due to
lower interruptible sales and sales of gas to the Company's electric generating
units because of reduced spot market rates. This decrease was partially offset
by higher fuel-clause revenues and increased transportation revenues related to
higher levels of gas transported for customers purchasing their own gas on the
spot market.

Fuel and Energy Interchange Expense

Fuel and energy interchange expense increased $59 million in 1995 compared to
1994 primarily due to increased output needed to meet service-territory customer
demand, higher levels of sales to other utilities and replacement power costs
required by the shutdown of Salem. These increases were partially offset by net
credits to expense from the retention by the Company of a share of the energy
savings resulting from the operation of Limerick Generating Station (Limerick)
and from certain energy sales to other utilities. The increases were further
offset by lower purchased gas costs resulting from reduced output.

Other Operating and Maintenance Expenses

Other operating and maintenance expenses decreased by $268 million in 1995
compared to 1994 primarily due to the one-time charge in 1994 associated with
VRIP and VSIP. The decrease was also due to other continuing cost-control
efforts, including the savings associated with VRIP and VSIP, lower customer
expenses as a result of improved collection processes and lower nuclear
generating station charges resulting from shorter refueling and maintenance
outages at Company-owned nuclear generating units. These decreases were
partially offset by increased process reengineering costs and maintenance
expenses at Salem.

Depreciation Expense

Depreciation expense increased in 1995 compared to 1994 primarily due to
additions to plant in service.

Income Taxes

Income taxes charged to operations increased $163 million in 1995 compared to
1994 primarily due to increases in operating income.

Allowance for Funds Used During Construction

Allowance for Funds Used During Construction (AFUDC) increased in 1995 compared
to 1994 primarily due to an increase in the 1995 AFUDC rate.

Other Income and Deductions

Other income and deductions increased $16 million in 1995 compared to 1994
primarily due to the gain recognized on the sale of COPCO, partially offset by
revenues recorded in 1994 from the receipt of nuclear fuel from Shoreham.

Total Interest Charges

Total interest charges increased primarily due to the July 1994 issuance of
Monthly Income Preferred Securities, Series A (recorded in the financial
statements as Company Obligated Mandatorily Redeemable Preferred Securities of a
Partnership, which holds Solely Subordinated Debentures of the Company).

Preferred Stock Dividends

Preferred stock dividends decreased primarily due to redemptions of preferred
stock in the third quarter of 1994 with the proceeds from the issuance of
Monthly Income Preferred Securities, Series A.

                                       13
<PAGE>


1994 Compared to 1993

Earnings per common share in 1994 were $1.76 compared to $2.45 in 1993. The
decrease in earnings was primarily due to a one-time charge of $0.66 per share
associated with VRIP and VSIP. Also contributing to the decrease in earnings
were other strategic and non-recurring operating and maintenance charges which
decreased 1994 earnings by $0.13 per share. These decreases were partially
offset by savings from the Company's ongoing debt and preferred stock
refinancing and redemption program, which increased earnings by $0.14 per share.

Operating Revenues

Increases/(decreases) in electric sales and operating revenues by class of
customer for 1994 compared to 1993 are set forth below:

                         Electric Sales   Electric Revenues
                        Millions of kWh     Millions of $

Residential                     160          $   15
Small Commercial and
     Industrial                 335              28
Large Commercial and
     Industrial                 (88)            (21)
Other                            20             (25)
                              -----          ------
     Service Territory          427              (3)
Interchange Sales               311               9
Sales to Other Utilities      1,369              13
                              -----          ------
     Total                    2,107          $   19
                              =====          ======

Electric revenues increased $19 million in 1994 compared to 1993 primarily due
to increased sales to other utilities and increased interchange sales. These
increases were partially offset by lower revenue margins obtained on these
sales.

Gas revenues increased $33 million in 1994 compared to 1993 primarily due to
higher fuel-clause revenues.

Fuel and Energy Interchange Expense

Fuel and energy interchange expense increased $44 million in 1994 compared to
1993 primarily due to increased electric output associated with interchange
sales and increased sales to other utilities. A portion of this increase was
deferred pending regulatory action. The increase was also attributable to an
increase in gas fuel costs.

Other Operating and Maintenance Expenses

Other operating and maintenance expenses increased $304 million in 1994 compared
to 1993 primarily due to a one-time, pre-tax charge of $254 million in the third
quarter of 1994 for VRIP and VSIP. In addition, other operating and maintenance
expenses increased due to higher environmental, customer and employee-related
charges, and other strategic and non-recurring operating and maintenance
charges. These increases were partially offset by lower generating station
charges resulting from fewer and shorter refueling and maintenance outages.

Depreciation Expense

Depreciation expense increased in 1994 compared to 1993 due to additions to
plant in service.

Income Taxes

Income taxes charged to operations decreased in 1994 compared to 1993 primarily
due to the charge for VRIP and VSIP and lower operating income. These decreases
were partially offset by lower interest expense allocated to operations.

Other Taxes

Other taxes increased in 1994 compared to 1993 primarily due to an increase in
the real estate tax base and increased Pennsylvania gross receipts tax resulting
from higher operating revenues.

Allowance for Funds Used During Construction

AFUDC decreased in 1994 compared to 1993 primarily due to a decrease in the 1994
AFUDC rate, partially offset by an increase in Construction Work in Progress.

Total Interest Charges

Total interest charges decreased in 1994 compared to 1993 primarily due to the
Company's ongoing program to refinance and redeem higher-cost, long-term debt.

Preferred Stock Dividends

Preferred stock dividends decreased in 1994 compared to 1993 primarily due to
the reduced number of preferred shares outstanding and the refinancing of
higher-cost preferred stock.

Liquidity and Capital Resources

The Company's capital resources are primarily provided by internally generated
cash flows from utility operations and, to the extent necessary, external
financing. Such capital resources are generally used to fund the Company's
construction program, to repay outstanding debt and to make preferred and common
stock dividend payments.

In 1995 and each of the preceding five years, internally generated cash exceeded
the Company's capital requirements and dividend payments, thereby improving the
Company's financial condition. Contributing to the Company's improved cash
position were a reduction in interest expense and dividend requirements
associated with the Company's ongoing program to reduce debt and refinance
higher-cost, long-term debt and preferred stock, and increased revenues from the
sale of capacity and energy to other utilities. Net cash provided by operating
activities for 1995 was $1.3 billion. For the period 1996 through 1999, the
Company expects that internally generated cash will exceed its capital and
dividend requirements.

The Company expects its level of capital investment in utility plant to remain
relatively stable since it has sufficient electric generating capacity to meet
the anticipated needs of its service territory well into the next decade. The
Company also expects to fund all new business initiatives through internally
generated funds. Construction program expenditures for 1995 were $480 million
and are estimated to be $538 million in 1996 and $1.2 billion for the period
1997 to 1999. As a result of its prior investments in scrubbers for Eddystone
and Cromby Generating Stations and its investment in nuclear generating
capacity, the Company believes that com-

                                       14
<PAGE>

pliance with the Clean Air Act will have significantly less impact on the
Company's capital requirements than on other Pennsylvania utilities which are
more dependent on coal-fired generation. Certain facilities under construction
and to be constructed may require permits and licenses which the Company has no
assurance will be granted.

During 1995, the Company utilized cash from operations, proceeds from the sale
of COPCO and $100 million from the sale of an undivided interest in trade
receivables to reduce the Company's debt by $401 million. Also during 1995, $349
million of long-term debt and Company obligated mandatorily redeemable preferred
securities of a partnership were sold or exchanged to refund debt and preferred
stock carrying less-favorable after-tax rates of interest and dividends. These
transactions resulted in a reduction of approximately $33 million in annualized
interest and preferred stock dividends.

The Company meets its short-term liquidity requirements primarily through the
issuance of commercial paper, borrowings under a revolving credit agreement and
bank lines of credit. The Company did not have any commercial paper or
short-term debt outstanding at December 31, 1995.

At December 31, 1995, the Company's embedded cost of debt was 7.1% with 14.5% of
the Company's long-term debt having floating rates. The coverage ratios under
the Company's mortgage indenture and Amended and Restated Articles of
Incorporation as of December 31, 1995, were 4.94 and 2.74 times, respectively,
compared with minimum issuance requirements of 2.00 and 1.50 times,
respectively. The Company believes that its internal sources of funds will be
sufficient to cover its fixed charges for 1996. 

As of December 31, 1995, the Company's capital structure consisted of 46.6%
common equity; 6.1% preferred stock and Company obligated mandatorily redeemable
preferred securities of a partnership (which comprised 3.1% of the Company's
total capitalization structure); and 47.3% long-term debt. The Company's capital
structure as of December 31, 1994, consisted of 43.5% common equity; 6.0%
preferred stock and Company obligated mandatorily redeemable preferred
securities of a partnership (which comprised 2.2% of the Company's total
capitalization structure); and 50.5% long-term debt.

Outlook

The Company's financial condition and its future operating results are dependent
on a number of factors affecting the Company and the utility industry in
general. Among these factors are increased competition in electric and gas
markets, regulation and operation of nuclear generating facilities, sales to
other utilities, accounting issues and other factors including weather and
compliance with environmental regulations.

Due to the Company's substantial investment in Limerick, which represents 54% of
the Company's investment in electric plant, any regulatory changes which do not
provide for the recovery of the Company's investment in Limerick could result in
substantial write-downs of assets. This may adversely affect the Company's
financial condition and future results of operations.

Competition

Over the last few years, legislative and regulatory initiatives and market
forces have laid the foundation for the continued development of competition in
the electric utility industry. As a result, the electric utility industry is
reviewing the potential impacts of a major transition from a traditional rate
regulated environment based on cost recovery to some combination of a
competitive marketplace and modified regulation of certain market segments.
Although a competitive environment may create new opportunities for revenue
growth, it may also reduce the margin on certain classes of energy sales and may
result in customer and revenue losses. Increased competition may limit high-cost
utilities' ability to recover capital investment through rates, resulting in
stranded investment and the potential write-down of assets. Potential
competition has resulted in increased focus on cost-cutting and consideration of
strategic alternatives, including mergers and restructuring of operations.

The Energy Policy Act of 1992 (Energy Act) was enacted to promote competition
among utility and nonutility generators in the wholesale electric generation
market. The Energy Act allows the Federal Energy Regulatory Commission (FERC) to
order owners of electric transmission systems to provide third parties with
transmission access for wholesale power transactions. During 1995, the FERC
issued proposed rules which, if adopted, would require that all public utilities
have on file with the FERC nondiscriminatory open-access transmission tariffs
for network and point-to-point services, including separate rates for ancillary
services. The FERC's proposed rules would also provide for recovery of
legitimate and verifiable wholesale stranded investment. These proposals further
expressed the FERC's strong expectation that state regulatory commissions
provide for similar full recovery of legitimate and verifiable stranded
investment that could result if state regulatory commissions ordered retail
competition and direct access. The Company filed comments in response to the
FERC's proposal. The comments, while generally supportive, suggested several
adjustments to ensure full stranded investment recovery. An order from the FERC
is expected in the first half of 1996.

The Company also filed a tariff for network and point-to-point services and a
market-based rate tariff that would allow the Company to sell wholesale energy
at market-based rates outside the Pennsylvania-New Jersey-Maryland
Interconnection Association (PJM) control area. These tariffs would be available
to wholesale buyers and sellers of electricity, although the Company would
continue to make sales within the PJM control area under its existing
FERC-approved cost-based tariffs. The market-based rate tariff is not expected
to affect the applicability of Statement of Financial Accounting Standards
(SFAS) No. 71, "Accounting for the Effects of Certain Types of Regulation," to
the Company's operations.

During 1995, the Company proposed other initiatives to the FERC, including a
plan to increase wholesale electric competition in the Mid-Atlantic region
served by the PJM. The objectives of the Company's plan are to enable the PJM
companies to offer comparable open access to their transmission facilities, to
adapt the existing PJM regional wholesale energy market to increased
competition, and to preserve those elements of power pooling which are still
beneficial.

                                       15
<PAGE>

While the Energy Act encourages competition on a wholesale level, the Energy Act
prohibits the FERC from ordering wheeling for sales to retail customers.
Currently, a number of states, including Pennsylvania, are assessing the issue
of retail competition with varying outcomes. For instance, California has
aggressively promoted the concept of retail competition while Maryland has
stated that it is strongly opposed to such measures. While assessing their
position, many issues must be considered which will require significant
deliberation and may result in legal challenges. These issues include the
recovery of any resulting stranded investment, the impact of interjurisdictional
sales and whether such change is enacted by regulatory or legislative action.

In August 1995, after seeking input from Pennsylvania utilities and interest
groups, the Pennsylvania Public Utility Commission (PUC) staff issued a report
recommending against retail electric power competition at this time. The PUC
also issued an order inviting further comments and establishing hearings on
competition issues with the expectation of submitting a report to the
Pennsylvania legislature and the Governor in the second quarter of 1996. In
November 1995, the Company submitted testimony which proposes five major
initiatives to reduce the costs of electricity while preserving the reliability
and universal service that is essential to Pennsylvania citizens. These
initiatives are: 1) improvements in the PJM interconnection to incorporate an
independent system operator, provide for wholesale energy exchange based on a
market bidding mechanism, provide a regional transmission tariff, and expand
participation in the wholesale energy market to others, including firms that are
not traditional utilities; 2) performance-based regulation to increase utility
accountability by linking utility earnings to performance rather than historic
costs; 3) flexible pricing to allow utilities to offer customers a variety of
service options tailored to individual requests, and to bring certain rates
closer to market levels; 4) accelerated depreciation and other cost mitigation
measures that challenge the utilities to reduce possible stranded investment
associated with existing generation assets; and 5) competitive bidding of new
generation to ensure that needs are met as efficiently as possible. The Company
believes that these proposed initiatives will allow the PUC to improve the
efficiency of the electric industry, while continuing to assure the availability
of reliable service for all customers at reasonable rates, without significant
adverse consequences on the financial condition of electric utilities.

The Company believes that retail competition should not be adopted if it
represents a mere shifting of costs from one class of customers to another or to
shareholders, and that retail competition does not currently provide a net
benefit. Regulatory changes permitting retail competition may also create
stranded investment if the FERC's position of allowing full recovery of stranded
investment as described in its proposal is not adopted. Investments by the
Company in assets which would not be recoverable from customers, including its
investment in nuclear facilities, may have to be written down, which would have
a material adverse effect on the Company's financial condition and results of
operations. The Company is not able to predict whether retail competition will
be implemented and, if implemented, what impact it would have on the Company's
financial condition or results of operations.

The gas industry is also undergoing structural changes in response to FERC
policies designed to increase competition in this market. This has included
requirements that interstate gas pipelines unbundle their gas sales service from
other regulated tariff services, such as transportation and storage. In
anticipation of these policies, the Company has modified its gas purchasing
arrangements to enable the purchase of gas and transportation at lower cost, and
has become more active in the area of gas transportation.

In 1995, the Company introduced to regulators and industry analysts its
Competitive Breakthrough Strategy, which is an integrated strategy designed to
improve the efficiency, financial condition and rate stability of the Company
through a broad array of initiatives, including but not limited to,
reengineering of processes, expense reduction and containment, development of
new revenue opportunities, reduction of exposure to asset write-downs and
reduction of existing debt.

As part of its Competitive Breakthrough Strategy, in October 1995, the Company
filed a petition for a declaratory accounting order with the PUC requesting
approval to increase Limerick-related depreciation and amortization by $100
million per year and decrease depreciation and amortization of other Company
assets by approximately $10 million per year, effective October 1, 1996. The
requested order would not affect rates charged to customers. The Company
expects, but cannot be assured, that the net increased depreciation and
amortization would be offset by the reduced costs and increased revenues
generated by the Company's Competitive Breakthrough Strategy. For further
details see note 3 of Notes to Consolidated Financial Statements.

The Company has realized wage and benefit savings of approximately $60 million
in 1995 as a result of the Company's VRIP and VSIP. The Company expects VRIP and
VSIP to provide savings in wages and benefits to the Company of approximately
$100 million annually beginning in 1996.

To take advantage of emerging opportunities in the telecommunications field, in
1995, the Company's Board of Directors created a new strategic business unit,
the Telecommunications Group. The business unit has initiated several joint
ventures in newly emerging wireless personal communications services businesses
and other competitive telecommunications opportunities. The telecommunications
field presents the Company with many opportunities to expand its business,
generate additional revenue and provide greater shareholder value. The Company
possesses a highly skilled technical staff and a substantial infrastructure
which will enable it to successfully participate in the ever-changing
telecommunications industry.

As a result of competitive pressures, the Company has negotiated long-term
contracts with many of its larger-volume industrial customers. Although these
agreements have resulted in lower revenues from this class of customers, they
have permitted the Company to maintain this segment of its customer base.

During 1995, there were an unprecedented number of mergers in the utility
industry and this trend is expected to continue. In August 1995, the Company
proposed a merger with PP&L Resources, Inc., an electric utility with operations
in northeast Pennsylvania. In November, PP&L Resources declined the Company's
final offer and the Company withdrew its proposal. The Company will continually
evaluate all

                                       16
<PAGE>

opportunities to improve its strategic and competitive position but, because of
its strong stand-alone position, is not compelled to pursue such opportunities
at any cost.

Regulation and Operation of Nuclear Generating Facilities

The Company's financial condition and results of operations are in part
dependent on the continued successful operation of its nuclear generating
facilities. The Company's nuclear generating facilities represent approximately
45% of its installed generating capacity. Because of the Company's substantial
investment in and reliance on its nuclear generating units, any changes in
regulations by the Nuclear Regulatory Commission (NRC) requiring additional
investments or resulting in increased operating costs of nuclear generating
units could adversely affect the Company.

During 1995, Company-operated nuclear plants operated at an 88% weighted-average
capacity factor and Company-owned nuclear plants, including Salem, operated at a
72% weighted-average capacity factor and produced 50% of the Company's output
including purchased power. Nuclear generation is the most cost-effective way for
the Company to meet customer needs and commitments for sales to other utilities.
Continued operation of the nuclear plants above 60% of capacity is necessary to
avoid penalties under the ECA. In addition, the terms of the 1991 settlement of
the Limerick Unit No. 2 rate case afford the Company the opportunity, through
sales to other utilities and the efficient operation of Limerick, to increase
earnings. See note 3 of Notes to Consolidated Financial Statements for a
description of the ECA and the terms of the Limerick Unit No. 2 rate case
settlement.

Public Service Electric and Gas Company (PSE&G), the operator of Salem Units No.
1 and No. 2, which are 42.59% owned by the Company, removed the units from
service on May 16, 1995 and June 7, 1995, respectively. PSE&G informed the NRC
at that time that it had determined to keep the Salem units shut down pending
review and resolution of certain equipment and management issues, and NRC
agreement that each unit is sufficiently prepared to restart. Salem Units No. 1
and No. 2 are expected to be out of service until the second and third quarters
of 1996, respectively. The Company expects to incur and expense at least $85
million in 1996 for increased costs related to the shutdown. Under Pennsylvania
law, the PUC may investigate outages of electric generating units which exceed
120 days or if the annual capacity factor is less than 50% to determine whether
to deny the recovery of replacement power costs. See note 24 of Notes to
Consolidated Financial Statements.

The Financial Accounting Standards Board is currently reviewing the accounting
for closure and removal costs of production facilities including the
recognition, measurement and classification of decommissioning costs for nuclear
generating stations, and will issue an Exposure Draft in 1996. The Company will
review the Exposure Draft to determine the effect on its financial condition and
results of operations. See note 4 of Notes to Consolidated Financial Statements.

The Company may seek to recover through rates capital costs and any increased
operating costs, including those associated with NRC regulation of the Company's
nuclear generating stations and environmental compliance and remediation,
although such recovery is not assured. To the extent that such amounts are not
recovered, they would be charged against income.

Sales to Other Utilities

At December 31, 1995, the Company had 1,199 megawatts (MW) of installed
generating capacity available for sales to other utilities. In the ordinary
course of business, the Company enters into commitments to buy and sell power.
During 1995, the Company entered into an agreement to purchase energy associated
with 300 MW from 1996 through 2000 from an unaffiliated utilitiy. The Company's
future results of operations are dependent in part on its ability to
successfully market this generation. See note 4 of Notes to Consolidated
Financial Statements. 

In the wholesale market, the Company has increased its sales to other utilities,
but increased competition has reduced the Company's margin on these sales. The
Company has agreements with other utilities to sell energy and/or capacity. The
Company has long-term agreements over the next five years with unaffiliated
utilities to sell energy associated with 1,185 MW of capacity. These power sales
agreements extend from 1996 to 2023. The Company expects these wholesale sales
to generate approximately $300 million of revenue in 1996.

Accounting Issues

The Company continues to account for its operations in accordance with SFAS No.
71 which is appropriate for companies that meet three criteria in order to
account for the economic impacts of rate regulation: 1) third-party regulation
of rates; 2) cost-based rates; and 3) a reasonable assumption that costs will be
recoverable from customers through rates. Discontinuance of SFAS No. 71 would
result in a charge against income from the elimination of regulatory assets
created by the regulatory process as well as certain plant costs that may no
longer be recoverable. The impact of such events could have a material adverse
effect on the Company's financial condition and results of operations. Continued
application of SFAS No. 71 is periodically assessed by the Company.

At December 31, 1995, the Company had deferred on its balance sheet certain
regulatory assets for which recovery has been approved by the PUC. These
regulatory assets include $300 million associated with Limerick Units No. 1 and
No. 2, $248 million associated with the Company's non-pension postretirement
benefits and $2.0 billion associated with recoverable deferred income taxes. For
more details on these regulatory assets see notes 3, 7 and 14 of Notes to
Consolidated Financial Statements.

At December 31, 1995, the Company had deferred on its balance sheet certain
regulatory assets for which current recovery has not yet been approved. Any
deferred costs that are not ultimately recovered through base rates would be
charged against income. These regulatory assets include $107 million for the
effect on deferred income taxes of the change in the statutory federal income
tax rate from 34% to 35% in 1993, and $91 million of operating and maintenance
expenses, depreciation and accrued carrying charges on its investment in
Limerick Unit No. 2 and 50% of Limerick common facilities, deferred pursuant to
a Declaratory Order of the PUC. See notes 3 and 14 of Notes to Consolidated
Financial Statements. These and other regulatory assets are deferred pursuant to
PUC action. In October 1995, the Company filed a petition for a declaratory
accounting order

                                       17
<PAGE>

with the PUC requesting approval to, among other things, amortize $91 million of
operating and maintenance expenses, depreciation and accrued carrying charges on
its investment in Limerick Unit No. 2 and 50% of Limerick common facilities. The
petition requests that these deferred costs be amortized over a nine-year period
beginning October 1996. The requested order would not affect customer rates.

The Company will adopt SFAS No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed Of," in the first
quarter of 1996. Upon adoption, the Company does not expect SFAS No. 121 to have
an effect upon the Company's financial condition or results of operations.
Significant changes in the regulatory environment, abandonment of cost-based
rates, or losses of major customers that result in stranded investment are
events that may necessitate a review of the Company's assets for impairment.

The Company will adopt SFAS No. 123, "Accounting for Stock-Based Compensation,"
in the first quarter of 1996, but will continue to use the intrinsic value based
method of accounting prescribed by Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees," supplemented by SFAS No. 123's
required footnote disclosures. Adoption of SFAS No. 123 will not have an effect
upon the Company's financial condition or results of operations.

Other Factors

Annual and quarterly operating results can be significantly affected by weather.

Inflation affects the Company through increased operating costs and increased
capital costs for utility plant. During periods of high inflation, the Company
could be adversely affected if it is unable to offset increasing costs with
improved productivity or rate increases. In addition, the replacement costs of
the Company's utility plant are significantly higher than the historical costs
reflected in the financial statements. The Company has agreed not to seek a
retail electric base rate increase before April 1, 1999, except under specified
circumstances. Therefore, the effects of future inflation and other potential
cost increases may not be subject to rate recovery. See note 3 of Notes to
Consolidated Financial Statements.

The Company's operations have in the past and may in the future require
substantial capital expenditures in order to comply with environmental laws.
Additionally, under federal and state environmental laws, the Company is
generally liable for the costs of remediating environmental contamination of
property now or formerly owned by the Company and of property contaminated by
hazardous substances generated by the Company. The Company owns or leases a
number of real estate parcels, including parcels on which its operations or the
operations of others may have resulted in contamination by substances which are
considered hazardous under environmental laws. The Company is currently involved
in a number of proceedings relating to sites where hazardous substances have
been deposited and may be subject to additional proceedings in the future.

The Company has identified 23 sites where former manufactured gas plant
activities may have resulted in site contamination. Past activities at several
sites have resulted in actual site contamination. The Company is presently
engaged in performing various levels of activities at these sites, including
initial evaluation to determine the existence and nature of the contamination,
detailed evaluation to determine the extent of the contamination and the
necessity and possible methods of remediation, and implementation of
remediation. Seven of the sites are currently in the detailed evaluation or
remediation stage.

As of December 31, 1995 and 1994, the Company had accrued $27 and $24 million,
respectively, for environmental investigation and remediation costs that
currently can be reasonably estimated. The Company expects to expend $8 million
for such activities in 1996. The Company cannot currently predict whether it
will incur other significant liabilities for any additional investigation and
remediation costs at these or additional sites identified by the Company,
environmental agencies or others, or whether all such costs will be recoverable
through rates or from third parties.

For a discussion of other contingencies, see notes 3 and 4 of Notes to
Consolidated Financial Statements.

                                       18
<PAGE>
REPORT OF INDEPENDENT ACCOUNTANTS

To the Shareholders and Board of Directors
PECO Energy Company:


     We have audited the accompanying consolidated balance sheets of PECO Energy
Company and Subsidiary Companies as of December 31, 1995 and 1994, and the
related consolidated statements of income, cash flows, and changes in common
shareholders' equity and preferred stock for each of the three years in the
period ended December 31, 1995. These financial statements are the
responsibility of the Companies' management. Our responsibility is to express an
opinion on these financial statements based on our audits.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of PECO Energy
Company and Subsidiary Companies as of December 31, 1995 and 1994, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1995, in conformity with generally
accepted accounting principles.


Coopers & Lybrand LLP

2400 Eleven Penn Center
Philadelphia, Pennsylvania
February 2,1996

<PAGE>
Consolidated Statements of Income

<TABLE>
<CAPTION>
For the Years Ended December 31,                            1995            1994            1993
                                                                             Thousands of Dollars
<S>                                                 <C>             <C>            <C>
Operating Revenues
Electric                                             $ 3,775,326     $ 3,624,797     $ 3,605,425
Gas                                                      410,830         415,835         382,704
                                                     -----------     -----------     -----------
     Total Operating Revenues                          4,186,156       4,040,632       3,988,129
                                                     -----------     -----------     -----------

Operating Expenses
Fuel and Energy Interchange                              762,762         703,590         659,580
Other Operating                                          943,476         937,849         851,254
Early Retirement and Separation
  Programs                                                  --           254,106            --
Maintenance                                              307,797         327,714         364,409
Depreciation                                             457,254         442,101         424,952
Income Taxes                                             396,897         234,033         354,391
Other Taxes                                              314,071         311,689         298,132
                                                     -----------     -----------     -----------
     Total Operating Expenses                          3,182,257       3,211,082       2,952,718
                                                     -----------     -----------     -----------
Operating Income                                       1,003,899         829,550       1,035,411
                                                     -----------     -----------     -----------

Other Income and Deductions
Allowance for Other Funds Used
  During Construction                                     14,371          10,180          11,885
Gain on Sale of Subsidiary                                58,745            --              --
Income Taxes                                             (34,820)        (15,291)        (11,808)
Other, net                                                  (444)         23,121          11,980
                                                     -----------     -----------     -----------
     Total Other Income and Deductions                    37,852          18,010          12,057
                                                     -----------     -----------     -----------
Income Before Interest Charges                         1,041,751         847,560       1,047,468
                                                     -----------     -----------     -----------

Interest Charges
Long-Term Debt                                           386,205         387,279         432,707
     Company Obligated Mandatorily Redeemable
     Preferred Securities of a Partnership, which
     holds Solely Subordinated Debentures of the
     Company                                              20,987           8,570            --
Short-Term Debt                                           37,506          36,987          36,002
                                                     -----------     -----------     -----------
     Total Interest Charges                              444,698         432,836         468,709
Allowance for Borrowed Funds Used During
     Construction                                        (12,679)        (11,989)        (11,889)
                                                     -----------     -----------     -----------
     Net Interest Charges                                432,019         420,847         456,820
                                                     -----------     -----------     -----------
Net Income                                               609,732         426,713         590,648
Preferred Stock Dividends                                 23,217          37,298          49,058
                                                     -----------     -----------     -----------
Earnings Applicable to Common Stock                  $   586,515     $   389,415     $   541,590
                                                     ===========     ===========     ===========
Average Shares of Common Stock
     Outstanding (Thousands)                             221,859         221,554         221,072
                                                     ===========     ===========     ===========
Earnings per Average Common Share (Dollars)          $      2.64     $      1.76     $      2.45
                                                     ===========     ===========     ===========
Dividends per Common Share (Dollars)                 $      1.65     $     1.545     $      1.43
                                                     ===========     ===========     ===========
</TABLE>
 See Notes to Consolidated Financial Statements.

                                       20
<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
For the Years Ended December 31,                                 1995            1994            1993
                                                                                 Thousands of Dollars
<S>                                                      <C>             <C>             <C>
Cash Flows from Operating Activities
Net Income                                                $   609,732     $   426,713     $   590,648
Adjustments to reconcile Net Income to Net Cash
          provided by Operating Activities:
     Depreciation and Amortization                            531,299         517,681         507,069
     Deferred Income Taxes                                    183,514         (23,306)        139,846
     Gain on Sale of Subsidiary                               (58,745)           --              --
     Early Retirement and Separation Programs                    --           254,106            --
     Deferred Energy Costs                                    (71,104)        (33,205)        (24,308)
     Amortization of Leased Property                           42,900          61,900          58,400
     Changes in Working Capital:
          Accounts Receivable                                  (8,198)         23,508          31,102
          Inventories                                         (10,872)         18,210          11,222
          Accounts Payable                                     (4,686)          5,342             777
          Other Current Assets and Liabilities                  9,641          52,940         (34,694)
     Other Items affecting Operations                          40,649          (9,175)        (18,287)
                                                          -----------     -----------     -----------
Net Cash Flows from Operating Activities                    1,264,130       1,294,714       1,261,775
                                                          -----------     -----------     -----------

Cash Flows from Investing Activities
Investment in Plant                                          (577,908)       (570,903)       (568,076)
Proceeds from Sale of Subsidiary                              150,000            --              --
Increase in Other Investments                                 (60,541)        (17,951)        (16,214)
                                                          -----------     -----------     -----------
Net Cash Flows from Investing Activities                     (488,449)       (588,854)       (584,290)
                                                          -----------     -----------     -----------

Cash Flows from Financing Activities
Change in Short-Term Debt                                     (11,499)       (107,851)          8,850
Issuance of Common Stock                                       15,585           2,308          29,346
Issuance of Preferred Stock                                      --              --           142,700
Retirement of Preferred Stock                                 (78,105)       (238,800)       (187,330)
Issuance of Company Obligated Mandatorily Redeemable
     Preferred Securities of a Partnership                     81,032         221,250            --
Issuance of Long-Term Debt                                    182,540         245,100       1,994,765
Retirement of Long-Term Debt                                 (575,713)       (397,763)     (2,148,963)
Loss on Reacquired Debt                                        12,302          22,125         (69,884)
Dividends on Preferred and Common Stock                      (390,340)       (377,883)       (366,081)
Change in Dividends Payable                                     5,626          (3,249)         (1,114)
Expenses of Issuing Long-Term Debt and Preferred Stock           (577)         (9,150)        (24,820)
Capital Lease Payments                                        (42,900)        (61,900)        (58,400)
                                                          -----------     -----------     -----------
Net Cash Flows from Financing Activities                     (802,049)       (705,813)       (680,931)
                                                          -----------     -----------     -----------

(Decrease)/Increase in Cash and Cash Equivalents              (26,368)             47          (3,446)
Cash and Cash Equivalents at beginning of period               46,970          46,923          50,369
                                                          -----------     -----------     -----------
Cash and Cash Equivalents at end of period                $    20,602     $    46,970     $    46,923
                                                          ===========     ===========     ===========
</TABLE>

                                       21
<PAGE>
CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
At December 31,                                                1995             1994
                                                                Thousands of Dollars
<S>                                                    <C>             <C>
Assets
Utility Plant, at Original Cost
Electric                                               $ 13,441,880     $ 13,283,888
Gas                                                         954,180          895,946
Common                                                      299,899          234,769
                                                       ------------     ------------
                                                         14,695,959       14,414,603
     Less Accumulated Provision for Depreciation          4,623,707        4,242,576
                                                       ------------     ------------
                                                         10,072,252       10,172,027
Nuclear Fuel, net                                           191,084          184,161
Construction Work in Progress                               494,194          472,512
Leased Property, net                                        180,425          174,565
                                                       ------------     ------------
     Net Utility Plant                                   10,937,955       11,003,265
                                                       ------------     ------------

Current Assets
Cash and Temporary Cash Investments                          20,602           46,970
Accounts Receivable, net
     Customers                                               75,220           96,987
     Other                                                   71,997           49,854
Inventories, at average cost
     Fossil Fuel                                             78,260           72,732
     Materials and Supplies                                 123,387          118,230
Deferred Energy Costs                                        55,883          (15,486)
Other                                                        60,868           58,069
                                                       ------------     ------------
     Total Current Assets                                   486,217          427,356
                                                       ------------     ------------

Deferred Debits and Other Assets
Recoverable Deferred Income Taxes                         2,077,426        2,138,079
Deferred Limerick Costs                                     390,433          413,885
Deferred Non-Pension Postretirement Benefits Costs          248,085          261,912
Investments                                                 296,948          236,587
Loss on Reacquired Debt                                     308,577          320,879
Other                                                       214,979          263,308
                                                       ------------     ------------
     Total Deferred Debits and Other Assets               3,536,448        3,634,650
                                                       ------------     ------------

Total Assets                                           $ 14,960,620     $ 15,065,271
                                                       ============     ============
</TABLE>


                                       22
<PAGE>

CONSOLIDATED BALANCE SHEETS (CONTINUED)

<TABLE>
<CAPTION>
At December 31,                                                  1995             1994
                                                                  Thousands of Dollars
<S>                                                     <C>              <C>
Capitalization and Liabilities
Capitalization
Common Shareholders' Equity
     Common Stock                                        $  3,506,313     $  3,490,728
     Other Paid-In Capital                                      1,326            1,271
     Retained Earnings                                      1,023,708          810,507
                                                         ------------     ------------
                                                            4,531,347        4,302,506
Preferred and Preference Stock
     Without Mandatory Redemption                             199,367          277,472
     With Mandatory Redemption                                 92,700           92,700
Company Obligated Mandatorily Redeemable Preferred
     Securities of a Partnership, which holds Solely
     Subordinated Debentures of the Company                   302,282          221,250
Long-Term Debt                                              4,198,283        4,785,631
                                                         ------------     ------------
     Total Capitalization                                   9,323,979        9,679,559
                                                         ------------     ------------

Current Liabilities
Notes Payable, Bank                                              --             11,499
Long-Term Debt Due Within One Year                            401,003          201,213
Capital Lease Obligations Due Within One Year                  60,320           60,476
Accounts Payable                                              299,731          308,832
Taxes Accrued                                                 107,621           87,185
Deferred Income Taxes                                          17,072          (12,002)
Interest Accrued                                               88,047           93,159
Dividends Payable                                              20,722           15,096
Other                                                          82,775           85,649
                                                         ------------     ------------
     Total Current Liabilities                              1,077,291          851,107
                                                         ------------     ------------

Deferred Credits and Other Liabilities
Capital Lease Obligations                                     120,105          114,089
Deferred Income Taxes                                       3,312,649        3,225,915
Unamortized Investment Tax Credits                            351,569          374,100
Pension Obligation for Early Retirement Plans                 216,283          238,250
Non-Pension Postretirement Benefits Obligation                326,251          354,458
Other                                                         232,493          227,793
                                                         ------------     ------------
     Total Deferred Credits and Other Liabilities           4,559,350        4,534,605
                                                         ------------     ------------

Commitments and Contingencies (Notes 3 and 4)

Total Capitalization and Liabilities                     $ 14,960,620     $ 15,065,271
                                                         ============     ============
</TABLE>

                                       23

<PAGE>
CONSOLIDATED STATEMENTS OF CHANGES IN COMMON SHAREHOLDERS' EQUITY AND
PREFERRED STOCK

<TABLE>
<CAPTION>
                                                                              Other
                                                   Common Stock              Paid-In      Retained          Preferred Stock
All Amounts in Thousands                      Shares        Amount           Capital      Earnings         Share       Amount
<S>                                         <C>         <C>                 <C>          <C>           <C>           <C>
Balance at January 1, 1993                    220,534     $3,459,131         $1,214       $561,824         6,536      $653,602

Net Income                                                                                 590,648
Cash Dividends Declared
     Preferred Stock
       (at specified annual rates)                                                         (49,919)
     Common Stock ($1.43 per share)                                                       (316,162)
Expenses of Capital Stock Activity                                                          (5,625)
Capital Stock Activity
     Long-Term Incentive Plan Issuances           983         29,346                        (7,039)
     Preferred Stock Issuances                                                                             1,427       142,700
     Preferred Stock Redemptions                                                                          (1,873)     (187,330)
                                              -------     ----------         ------       --------         -----      --------
Balance at December 31, 1993                  221,517      3,488,477          1,214        773,727         6,090       608,972

Net Income                                                                                 426,713
Cash Dividends Declared
     Preferred Stock
       (at specified annual rates)                                                         (35,706)
     Common Stock ($1.545 per share)                                                      (342,177)
Expenses of Capital Stock Activity                                                         (11,662)
Capital Stock Activity
     Long-Term Incentive Plan Issuances            92          2,251                          (388)
     Preferred Stock Issuances                                                   57
     Preferred Stock Redemptions                                                                          (2,388)     (238,800)
                                              -------     ----------         ------       --------         -----      --------
Balance at December 31, 1994                  221,609      3,490,728          1,271        810,507         3,702       370,172

Net Income                                                                                 609,732
Cash Dividends Declared
     Preferred Stock
       (at specified annual rates)                                                         (24,253)
     Common Stock ($1.65 per share)                                                       (366,087)
Expenses of Capital Stock Activity                                                          (4,035)
Capital Stock Activity
     Long-Term Incentive Plan Issuances           563         15,585                        (2,156)
     Preferred Stock Issuances                                                   55
     Preferred Stock Redemptions                                                                            (781)      (78,105)
                                              -------     ----------         ------       --------         -----      --------
Balance at December 31, 1995                  222,172    $ 3,506,313    $     1,326    $ 1,023,708         2,921   $   292,067
                                              =======    ===========    ===========    ===========         =====   ===========
</TABLE>

                                       24

<PAGE>
1. Significant Accounting Policies

General

The consolidated financial statements of PECO Energy Company (Company) include
the accounts of its utility subsidiary companies, all of which are wholly owned.
Accounting policies are in accordance with those prescribed by the regulatory
authorities having jurisdiction, principally the Pennsylvania Public Utility
Commission (PUC) and the Federal Energy Regulatory Commission (FERC). The
Company has unconsolidated subsidiaries which are not material.

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

Revenues

Customers' meters are read and bills are prepared on a cyclical basis. At the
end of each month, the Company accrues an estimate for the unbilled amount of
energy delivered or services provided to customers.

Fuel and Energy Cost Adjustment Clauses

The Company's classes of service are subject to fuel adjustment clauses designed
to recover or refund the differences between actual costs of fuel, energy
interchange, and purchased power and gas, and the amounts of such costs included
in base rates. Differences between the amounts billed to customers and the
actual costs recoverable are deferred and recovered or refunded in future
periods by means of prospective adjustments to rates. Generally, such rates are
adjusted every twelve months. In addition to reconciling fuel costs and
revenues, the Company's Energy Cost Adjustment (ECA), established by the PUC,
incorporates a nuclear performance standard which allows for financial bonuses
or penalties depending upon whether the Company's system nuclear capacity factor
exceeds or falls below a specified range (see note 3).

Nuclear Fuel

Nuclear fuel is capitalized and charged to fuel expense on the unit of
production method. Estimated costs of nuclear fuel disposal are charged to fuel
expense as the related fuel is consumed. The Company's share of nuclear fuel at
Peach Bottom Atomic Power Station (Peach Bottom) and Salem Generating Station
(Salem) is accounted for as a capital lease. Nuclear fuel at Limerick Generating
Station (Limerick) is owned.

Depreciation and Decommissioning

The annual provision for depreciation is provided over the estimated service
lives of plant on the straight-line method. Annual depreciation provisions for
financial reporting purposes, expressed as a percent of average depreciable
utility plant in service, were approximately 2.80% in 1995, 2.77% in 1994 and
2.75% in 1993. See note 3 for information concerning the Company's petition to
the PUC for a declaratory accounting order to change the estimated depreciable
lives of certain of the Company's electric plant.

The Company's share of the 1990 estimated costs for decommissioning nuclear
generating stations currently included in electric base rates is being charged
to operations over the expected service life of the related plant. The amounts
recovered from customers are deposited in trust accounts and invested for
funding of future costs. These amounts, and investment earnings thereon, are
credited to accumulated depreciation (see note 4).

Income Taxes

The Company uses an asset and liability approach for financial accounting and
reporting of income taxes. The effects of the Alternative Minimum Tax (AMT) are
normalized. Investment Tax Credit (ITC) is deferred and amortized to income over
the estimated useful life of the related utility plant. ITC related to plant in
service, not included in rate base, is accounted for on the flow-through method
(see note 14).

Allowance for Funds Used During Construction (AFUDC)

AFUDC is the cost, during the period of construction, of debt and equity funds
used to finance construction projects. AFUDC is recorded as a charge to
Construction Work in Progress, and the credits are to Interest Charges for the
cost of borrowed funds and to Other Income and Deductions for the remainder as
the allowance for other funds. The rates used for capitalizing AFUDC, which
averaged 9.88% in 1995, 7.74% in 1994 and 9.39% in 1993, are computed under a
method prescribed by regulatory authorities. AFUDC is not included in regular
taxable income and the depreciation of capitalized AFUDC is not tax deductible.



Nuclear Outage Costs

Incremental nuclear maintenance and refueling outage costs are accrued over the
unit operating cycle. For each unit, an accrual for incremental nuclear
maintenance and refueling outage expense is estimated based upon the latest
planned outage schedule and estimated costs for the outage. Differences between
the accrued and actual expense for the outage are recorded when such differences
are known.

Capitalized Software Costs

Software projects which exceed $5 million are capitalized. At December 31,1995
and 1994, capitalized software costs totaled $50 million and $51 million (net of
$19 million and $10 million accumulated amortization), respectively. Such
capitalized amounts are amortized ratably over the expected lives of the
projects when they become operational, not to exceed ten years.

Gains and Losses on Reacquired Debt

Gains and losses on reacquired debt are deferred and amortized to interest
expense over the stated life of the reacquired debt.

Reclassifications

Certain prior-year amounts have been reclassified for comparative purposes.
These reclassifications had no effect on net income.


                                       25
<PAGE>
2. Nature of Operations and Segment Information

The Company is an operating utility which provides electric and gas service to
the public in southeastern Pennsylvania. The total area served by the Company
covers 2,107 square miles. Electric service is supplied to an area of 1,972
square miles with a population of 3.7 million, including 1.6 million in the City
of Philadelphia. Approximately 94% of the retail electric service area and 64%
of retail kilowatthour sales are in the suburbs around Philadelphia, and 6% of
the retail service area and 36% of such sales are in the City of Philadelphia.
Natural gas service is supplied to a 1,475-square-mile area of southeastern
Pennsylvania adjacent to Philadelphia with a population of 1.9 million.

<TABLE>
<CAPTION>
For the Years Ended December 31,                     1995           1994           1993
                                                                   Thousands of Dollars
<S>                                           <C>           <C>            <C>
Electric Operations
Operating revenues:
Residential                                   $ 1,401,296    $ 1,369,617    $ 1,354,061
Small commercial and industrial                   738,910        706,808        678,896
Large commercial and industrial                 1,147,190      1,142,903      1,163,997
Other                                             136,988        136,002        161,290
                                              -----------    -----------    -----------
     Service territory                          3,424,384      3,355,330      3,358,244
Interchange sales                                  17,488         23,017         14,269
Sales to other utilities                          333,454        246,450        232,912
                                              -----------    -----------    -----------
     Total operating revenues                   3,775,326      3,624,797      3,605,425
                                              -----------    -----------    -----------
Operating expenses, excluding depreciation      2,405,876      2,429,452      2,228,507
Depreciation                                      430,993        415,854        400,851
                                              -----------    -----------    -----------
     Operating income                         $   938,457    $   779,491    $   976,067
                                              ===========    ===========    ===========
Utility plant additions                       $   435,400    $   457,728    $   458,125
                                              ===========    ===========    ===========

Gas Operations
Operating revenues:
Residential                                   $    15,482    $    16,048    $    15,032
House heating                                     240,147        235,407        205,483
Commercial and industrial                         129,223        133,124        124,224
Other                                               3,639         13,971         15,172
                                              -----------    -----------    -----------
     Subtotal                                     388,491        398,550        359,911
Other revenues (including transported
     for customers)                                22,339         17,285         22,793
                                              -----------    -----------    -----------
     Total operating revenues                     410,830        415,835        382,704
                                              -----------    -----------    -----------
Operating expenses, excluding depreciation        319,127        339,529        299,259
Depreciation                                       26,261         26,247         24,101
                                              -----------    -----------    -----------
     Operating income                         $    65,442    $    50,059    $    59,344
                                              ===========    ===========    ===========
Utility plant additions                       $    63,192    $    67,090    $    72,481
                                              ===========    ===========    ===========

Identifiable Assets* at December 31,
Electric                                      $10,408,105    $10,410,461    $10,395,488
Gas                                               785,881        768,279        727,690
Nonallocable assets                             3,766,634      3,886,531      3,909,149
                                              -----------    -----------    -----------
     Total assets                             $14,960,620    $15,065,271    $15,032,327
                                              ===========    ===========    ===========
</TABLE>


*Includes utility plant less accumulated depreciation, inventories and allocated
common utility property.

                                       26
<PAGE>
3. Rate Matters

Limerick

Under its electric tariffs, the Company is recovering $285 million of deferred
Limerick costs representing carrying charges and depreciation associated with
50% of Limerick common facilities. These costs are included in base rates and
are being recovered over the life of Limerick. The Company is also recovering
$137 million of Limerick Unit No. 1 costs over a ten-year period without a
return on investment. At December 31, 1995, the unrecovered portion of these
balances were $240 million and $59 million, respectively.

Under its electric tariffs, the Company is allowed to retain for shareholders
any proceeds above the average energy cost for sales of 399 megawatts (MW) of
near-term excess capacity and/or associated energy. In addition, beginning April
1994, the Company became entitled to share in the benefits which result from the
operation of both Limerick Units No. 1 and No. 2 through the retention of 16.5%
of the energy savings, subject to certain limits. During 1995, 1994 and 1993,
the Company recorded as revenue net of fuel costs $79, $68 and $38 million,
respectively, as a result of the sale of the 399 MW of capacity and/or
associated energy and the Company's share of Limerick energy savings.

Pursuant to a PUC Declaratory Order, the Company deferred certain operating and
maintenance expenses, depreciation and accrued carrying charges on its capital
investment in Limerick Unit No. 2 and 50% of Limerick common facilities. At
December 31, 1995 and 1994, such costs included in Deferred Limerick Costs
totaled $91 million.

Petition for Declaratory Accounting Order

In October 1995, the Company filed a petition for a declaratory accounting order
with the PUC requesting approval to change the estimated depreciable lives of
certain of the Company's electric plant. The petition requests the approval to
reduce the terminal dates by ten years, for depreciation accrual purposes only,
of Limerick Units No. 1 and No. 2 and associated common facilities, to utilize
new life spans for various categories of electric production plant, and to
change remaining life estimates for transmission, distribution, general and
common plant. The petition also requests approval to amortize over a nine-year
period $331 million of deferred Limerick costs representing $240 million of
carrying charges and depreciation associated with 50% of Limerick common
facilities and $91 million of unrecovered Limerick Unit No. 2 Declaratory Order
costs. If approved, the proposed changes will increase depreciation and
amortization on assets associated with Limerick by approximately $100 million
per year and decrease depreciation and amortization on other Company assets by
approximately $10 million per year, for a net increase in depreciation and
amortization of approximately $90 million per year. The requested order will not
affect rates charged to customers. The changes would be effective October 1,
1996.

Recovery of Non-Pension Postretirement Benefits Costs

Effective January 1995, in accordance with a PUC Joint Petition, the Company
increased electric base rates by $25 million per year to recover the increased
costs, including the annual amortization of the transition obligation (over 18
years) deferred in 1994 and 1993, associated with the implementation of
Statement of Financial Accounting Standards (SFAS) No. 106, "Employers'
Accounting for Postretirement Benefits Other Than Pensions," (see note 7). The
Joint Petition provides that the Company will not file for an increase in retail
electric service rates before April 1, 1999, except under specified
circumstances for items such as energy cost adjustments, changes in state taxes,
changes in federal taxes, demand side management surcharges, and increases in
nuclear plant decommissioning expense or funding requirements and spent nuclear
fuel disposal expenses. Subsequent to January 1, 1995, retail electric
non-pension postretirement benefits expense in excess of the amount allowed to
be recovered under the Joint Petition may not be deferred for future rate
recovery. During 1995, the Company deposited $59.6 million in trust accounts to
fund its retail electric non-pension postretirement benefits costs. These costs
include amounts charged to operating expense or capitalized on and after January
1, 1995.

In accordance with the Joint Petition, any of the parties to the Joint Petition
may elect to void the settlement in the event current rate recovery of
non-pension postretirement benefits expense is ultimately disallowed as a result
of the Office of Consumer Advocate's appeal to the Supreme Court of Pennsylvania
of cases involving other Pennsylvania utilities. In such event, the Company
would refund to customers, with interest, any increased base rate amounts
collected.

In December 1994, the PUC approved the Company's petition for an accounting
order associated with gas utility operations permitting recognition of $2.8
million of non-pension postretirement benefits costs annually and recognition of
$1.5 million of environmental costs annually for the remediation of sites of
former manufactured gas plant facilities using a cost of removal methodology, in
exchange for a reduction in depreciation rates to reflect the results of a
current life study. During 1995, the Company deposited $3.8 million in trust
accounts to fund its gas non-pension postretirement benefits costs. The
accounting order did not result in any increase in rates to customers (see note
7).

Energy Cost Adjustment

The Company is subject to a PUC-established electric ECA which, in addition to
reconciling fuel costs and revenues, incorporates a nuclear performance standard
which allows for financial bonuses or penalties depending on whether the
Company's system nuclear capacity factor exceeds or falls below a specified
range. The bonuses or penalties are based upon average system replacement energy
costs. If the capacity factor is within the range of 60-70%, there is no bonus
or penalty. If the capacity factor exceeds the specified range, progressive
incremental bonuses are earned and, if the capacity factor falls below the
specified range, progressive incremental penalties are incurred.

For the year ended December 31, 1995, the Company's system nuclear capacity
factor was 72%, for which the Company recorded an immaterial bonus in 1995
income. The Company-operated units performed at a capacity factor of 88%, but
the overall factor was adversely affected by the Salem shutdown (see note 24).
For the years ended December 31, 1994 and 1993, the Company's system nuclear
capacity factors were 82% and 78%, respectively, which entitled the Company to
bonuses reflected in 1994 and 1993 income of $14 and $10 million, respectively.

                                       27


<PAGE>
4. Commitments and Contingencies

Construction Expenditures

Construction expenditures are estimated to be $538 million for 1996 and $1.2
billion for the period 1997 to 1999. For the period 1996 to 1999, the Company
expects that all of its capital needs will be provided through internally
generated funds. Construction expenditure estimates are reviewed and revised
periodically to reflect changes in economic conditions, revised load forecasts
and other appropriate factors. Certain facilities under construction and to be
constructed may require permits and licenses which the Company has no assurance
will be granted.

The Company's operations have in the past and may in the future require
substantial capital expenditures in order to comply with environmental laws.

Nuclear Insurance

The Price-Anderson Act sets the limit of liability of approximately $8.9 billion
for claims that could arise from an incident involving any licensed nuclear
facility in the nation. The limit is subject to change to reflect the effects of
inflation and changes in the number of licensed reactors. All utilities with
nuclear generating units, including the Company, have obtained coverage for
these potential claims through a combination of private insurances of $200
million and mandatory participation in a financial protection pool. Under the
Price-Anderson Act, all nuclear reactor licensees can be assessed up to $79
million per reactor per incident, payable at no more than $10 million per
reactor per incident per year. This assessment is subject to inflation and state
premium taxes. In addition, Congress could impose revenue raising measures on
the nuclear industry to pay claims.

Although the Nuclear Regulatory Commission (NRC) requires the maintenance of
property insurance on nuclear power plants in the amount of $1.06 billion or the
amount available from private sources, whichever is less, the Company maintains
coverage in the amount of its $2.75 billion proportionate share for each
station. The Company's insurance policies provide coverage for decontamination
liability expense, premature decommissioning and loss or damage to its nuclear
facilities. In the event of an accident, insurance proceeds must first be used
for reactor stabilization and site decontamination. If the decision is made to
decommission the facility, a portion of the insurance proceeds will be allocated
to a fund which the Company is required by the NRC to maintain to provide for
decommissioning the facility. The Company is unable to predict the timing of the
availability of insurance proceeds to the Company for the Company's bondholders,
and the amount of such proceeds which would be available. Under the terms of the
various insurance agreements, the Company could be assessed up to $46 million
for losses incurred at any plant insured by the insurance companies. The Company
is self-insured to the extent that any losses may exceed the amount of insurance
maintained. Any such losses, if not recovered through the ratemaking process,
could have a material adverse effect on the Company's financial condition and
results of operations.

The Company is a member of an industry mutual insurance company which provides
replacement power cost insurance in the event of a major accidental outage at a
nuclear station. The premium for this coverage is subject to assessment for
adverse loss experience. The Company's maximum share of any assessment is $14
million per year.

Nuclear Decommissioning and Spent Fuel Storage

As a component of the PUC's April 19, 1990 electric base rate order, the PUC
recognized a revised decommissioning cost estimate based upon total cost. The
Company's share of this revised cost is $643 million expressed in 1990 dollars
to be collected over the life of each generating unit. Under current rates, the
Company collects and expenses approximately $20 million annually from customers
for decommissioning the Company's nuclear units. The expense is accounted for as
a component of depreciation expense and accumulated depreciation. At December
31, 1995, $216 million was included in accumulated depreciation. In order to
fund future decommissioning costs, the Company has recorded $223 million in
trust accounts which are included as an Investment in the Company's Consolidated
Balance Sheet and include both net realized and unrealized gains. At December
31, 1995, net realized gains of $9 million were recognized as Other Income in
the Company's Consolidated Statement of Income and net unrealized gains of $19
million were recognized as a Deferred Credit in the Company's Consolidated
Balance Sheet. The most recent estimate of the Company's share of the cost to
decommission its nuclear units is approximately $1.2 billion in 1995 dollars.
Any increase in the 1990 decommissioning cost estimate being recovered in base
rates is to be recoverable in the Company's next base rate case. As a result,
the Company expects to receive recovery of a higher level of decommissioning
expense in its next base rate proceeding.

The Financial Accounting Standards Board (FASB) is currently reviewing the
accounting for closure and removal costs of production facilities including the
recognition, measurement and classification of decommissioning costs for nuclear
generating stations, and will issue an Exposure Draft in 1996. The Company will
review the Exposure Draft to determine the effect on its financial condition and
results of operations. If current electric utility industry accounting practices
for decommissioning are changed, annual provisions for decommissioning could
increase and the estimated cost for decommissioning could be recorded as a
liability rather than as accumulated depreciation with recognition of an
increase in the cost of the related asset.

Under the Nuclear Waste Policy Act of 1982 (NWPA), the U.S. Department of Energy
(DOE) is required to begin taking possession of all spent nuclear fuel generated
by the Company's nuclear units for long-term storage by no later than 1998.
Under the NWPA, the DOE is authorized to assess utilities for the cost of
nuclear fuel disposal. The current cost of such disposal is one mill ($.001) per
kilowatthour of net nuclear generation. The fee may be adjusted prospectively in
order to ensure full cost recovery.

The DOE has stated that it is under no legal obligation to begin accepting spent
fuel absent an operational repository or other facility constructed under the
NWPA. The DOE acknowledges, however, that it may have created the expectation of
such a commitment on the part of utilities by issuing certain regulations and
projected waste acceptance schedules. In June 1994, a number of utilities and
state agencies, including the PUC, filed a lawsuit against the DOE seeking a
determination of the DOE's legal obligation to accept fuel by 1998. The DOE has
stated that it will not be able to open a permanent, high-level nuclear waste
storage facility until 2015, at the earliest. The DOE stated that the delay was
a result of federal budget cuts, the DOE seeking new data about the suitability
of the proposed repository site at Yucca

                                       28

<PAGE>
4. Commitments and Contingencies (Continued)

Mountain, Nevada, opposition to this location for the repository and the DOE's
revision of its civilian nuclear waste program. The DOE stated that it would
seek legislation from Congress for the construction of a temporary storage
facility which would accept spent nuclear fuel from utilities in 1998 or soon
thereafter. Although progress is being made at Yucca Mountain and several
communities have expressed interest in providing a temporary storage site, the
Company cannot predict when the temporary storage facilities or permanent
repository will become available. The DOE is exploring options to address delays
in the currently projected waste acceptance schedules which include offsetting a
portion of the financial burden associated with the costs of continued on-site
storage of spent fuel after 1998 and the issuance by the DOE to utilities of
multi-purpose canisters for on-site storage.

Peach Bottom and Limerick have on-site facilities with the capacity to store
spent nuclear fuel discharged from the units through the early 2000s.
Life-of-plant storage capacity could be provided by the construction of on-site
dry cask storage facilities. Salem has recently expanded spent fuel storage
capacity through 2008 for Unit No. 1 and 2012 for Unit No. 2. Public Service
Electric and Gas (PSE&G) is the operator of Salem, which is 42.59% owned by the
Company.

The Company is currently recovering in rates costs for nuclear decommissioning
and decontamination and spent fuel storage. The Company believes that the
ultimate costs of decommissioning and decontamination and spent fuel disposal
will continue to be recoverable through rates, although such recovery is not
assured.

Energy Purchases

In the ordinary course of business, the Company enters into commitments to buy
and sell energy. During 1995, the Company entered into a long-term agreement to
purchase 300 MW in 1996 through 2000. At December 31, 1995, these purchases
result in commitments of approximately $44 million for 1996, $45 million for
1997, $48 million for 1998, $51 million for 1999 and $52 million for 2000. These
purchases will be utilized through a combination of sales to jurisdictional
customers, long-term sales to other utilities and spot sales.

Environmental Issues

The Company's operations have in the past and may in the future require
substantial capital expenditures in order to comply with environmental laws.
Additionally, under federal and state environmental laws, the Company is
generally liable for the costs of remediating environmental contamination of
property now or formerly owned by the Company and of property contaminated by
hazardous substances generated by the Company. The Company owns or leases a
number of real estate parcels, including parcels on which its operations or the
operations of others may have resulted in contamination by substances which are
considered hazardous under environmental laws. The Company is currently involved
in a number of proceedings relating to sites where hazardous substances have
been deposited and may be subject to additional proceedings in the future.

The Company has identified 23 sites where former manufactured gas plant
activities may have resulted in site contamination. Past activities at several
sites have resulted in actual site contamination. The Company is presently
engaged in performing various levels of activities at these sites, including
initial evaluation to determine the existence and nature of the contamination,
detailed evaluation to determine the extent of the contamination and the
necessity and possible methods of remediation, and implementation of
remediation. Seven of the sites are currently in the detailed evaluation or
remediation stage.

As of December 31, 1995 and 1994, the Company had accrued $27 and $24 million,
respectively, for environmental investigation and remediation costs that
currently can be reasonably estimated. The PUC approved the recognition of $1.5
million of environmental costs annually for the remediation of sites of former
manufactured gas plant facilities effective January 1, 1995 (see note 3). The
Company cannot currently predict whether it will incur other significant
liabilities for additional investigation and remediation costs at these or
additional sites identified by the Company, environmental agencies or others, or
whether all such costs will be recoverable through rates or from third parties.

Litigation

The Company is involved in litigation, the ultimate outcome of which, while
uncertain, is not expected to have a material adverse effect on the Company's
financial condition or results of operations.

5. Changes in Accounting

In March 1995, the FASB issued SFAS No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed Of," which requires
that long-lived assets and certain identifiable intangibles held and used by an
entity be reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable. The new
standard is effective for fiscal years beginning after December 15, 1995. The
Company will adopt SFAS No. 121 in the first quarter of 1996. Upon adoption, the
Company does not expect SFAS No. 121 to have an effect upon the Company's
financial condition or results of operations.

In October 1995, the FASB issued SFAS No. 123, "Accounting for Stock-Based
Compensation," which encourages entities to recognize compensation costs for
stock-based employee compensation plans using the fair value based method of
accounting defined in SFAS No. 123, but allows for the continued use of the
intrinsic value based method of accounting prescribed by Accounting Principles
Board (APB) Opinion No. 25, "Accounting for Stock Issued to Employees." Entities
electing to continue with the accounting prescribed by APB Opinion No. 25 are
required to disclose pro forma net income and earnings per share as if the fair
value based method of accounting had been applied. The new standard is effective
for fiscal years beginning after December 15, 1995. The Company will adopt SFAS
No. 123 in the first quarter of 1996, but will continue to use the intrinsic
value based method of accounting prescribed by APB Opinion No. 25 supplemented
by SFAS No. 123's required footnote disclosures. Adoption of SFAS No. 123 will
not have an effect upon the Company's financial condition or results of
operations.

                                       29
<PAGE>
6. Retirement Benefits

The Company and its subsidiaries have a non-contributory trusteed retirement
plan applicable to all regular employees. The benefits are based primarily upon
employees' years of service and average earnings prior to retirement. The
Company's funding policy is to contribute, at a minimum, amounts sufficient to
meet the Employee Retirement Income Security Act requirements. Approximately
74%, 85% and 71% of pension costs were charged to operations in 1995, 1994 and
1993, respectively, and the remainder, associated with construction labor, to
the cost of new utility plant.

Pension costs for 1995, 1994 and 1993 included the following components:

<TABLE>
<CAPTION>
                                                         1995          1994          1993
                                                                     Thousands of Dollars
<S>                                                <C>           <C>           <C>
Service cost - benefits earned during the period    $  19,710     $  33,403     $  33,673
Interest cost on projected benefit obligation         147,261       136,690       134,658
Actual return on plan assets                         (456,057)       12,946      (226,240)
Amortization of transition asset                       (4,538)       (4,538)       (4,538)
Amortization and deferral                             300,214      (161,955)       87,733
                                                    ---------     ---------     ---------
     Net pension cost                               $   6,590     $  16,546     $  25,286
                                                    =========     =========     =========
</TABLE>


The changes in net periodic pension costs in 1995, 1994 and 1993 were as
follows:

<TABLE>
<CAPTION>
                                                          1995        1994        1993
                                                                  Thousands of Dollars
<S>                                                    <C>       <C>          <C>
Change in number, characteristics and salary levels
     of participants and net actuarial gain            $ 1,486     $(6,004)    $  (756)
Change in plan provisions                               (8,305)     (1,777)        --
Change in actuarial assumptions                         (3,136)       (959)        --
                                                       -------     -------     ------- 
        Net change                                     $(9,955)    $(8,740)    $  (756)
                                                       =======     =======     ======= 
</TABLE>

Plan assets consist principally of common stock, U.S. government obligations and
other fixed income instruments. In determining pension costs, the assumed
long-term rate of return on assets was 9.5% for 1995, 1994 and 1993.

The weighted-average discount rate used in determining the actuarial present
value of the projected benefit obligation was 7.25% at December 31, 1995, 8.25%
at December 31, 1994, and 7% at December 31, 1993. The average rate of increase
in future compensation levels ranged from 4% to 6% at December 31, 1995, from
4.25% to 6.25% at December 31, 1994, and from 4% to 6% at December 31, 1993.

Prior service cost is amortized on a straight-line basis over the average
remaining service period of employees expected to receive benefits under the
plan.

The funded status of the plan at December 31, 1995 and 1994 is summarized as
follows:

<TABLE>
<CAPTION>
                                                                            1995            1994
                                                                            Thousands of Dollars
<S>                                                                <C>             <C> 
Actuarial present value of accumulated plan benefit obligations:
Vested benefit obligation                                           $(1,746,685)    $(1,505,552)
Accumulated benefit obligation                                       (1,838,661)     (1,632,666)

Projected benefit obligation for services rendered to date          $(2,097,300)    $(1,814,209)
Plan assets at fair value                                             2,088,950       1,741,271
                                                                    -----------     ----------- 
     Funded status                                                       (8,350)        (72,938)
Unrecognized transition asset                                           (44,789)        (49,327)
Unrecognized prior service costs                                         68,223          73,338
Unrecognized net gain                                                  (265,472)       (230,105)
                                                                    -----------     ----------- 
     Pension liability                                              $  (250,388)    $  (279,032)
                                                                    ===========     =========== 
</TABLE>

                                       30
<PAGE>
7. Non-Pension Postretirement Benefits

The Company provides certain health care and life insurance benefits for retired
employees. Company employees become eligible for these benefits if they retire
from the Company with ten years of service. These benefits and similar benefits
for active employees are provided by an insurance company whose premiums are
based upon the benefits paid during the year.

The transition obligation resulting from the adoption of SFAS No. 106 was $505
million at January 1, 1993, which represented the previously unrecognized
accumulated non-pension postretirement benefit obligation. The transition
obligation is being amortized on a straight-line basis over an allowed 20-year
period. As a result of the Voluntary Retirement Incentive Program (VRIP) and the
Voluntary Separation Incentive Program (VSIP), the Company accelerated
recognition of $177 million of its non-pension postretirement benefits
obligation (see note 22). Effective January 1, 1995, the Company was permitted
by the PUC to recover non-pension postretirement benefits costs associated with
the Company's retail electric and gas operations, including the annual
amortization of the transition obligation (over 18 years) deferred in 1994 and
1993 (see note 3).

The transition obligation was determined by application of the terms of medical,
dental and life insurance plans, including the effects of established maximums
on covered costs, together with relevant actuarial assumptions and health care
cost trend rates, which are projected to range from 9% in 1996 to 5% in 2002.
The effect of a 1% annual increase in these assumed cost trend rates would
increase the accumulated postretirement benefit obligation by $63 million and
the annual service and interest costs by $7 million.

Total costs for all plans amounted to $71, $81 and $83 million in 1995, 1994 and
1993, respectively.

The net periodic benefits costs for 1995 and 1994 included the following
components:

<TABLE>
<CAPTION>
                                                        1995         1994
                                                     Thousands of Dollars

<S>                                                 <C>          <C>     
Service cost - benefits earned during the period    $  8,681     $ 17,056
Interest cost on projected benefit obligation         48,641       41,196
Amortization of the transition obligation             14,882       22,659
Actual return on plan assets                          (2,075)        --
Deferred asset gain                                    1,359         --
                                                    --------     --------
     Net periodic postretirement benefits costs     $ 71,488     $ 80,911
                                                    ========     ========
</TABLE>


The funded status of the plan at December 31, 1995 and 1994 is summarized as
follows:

<TABLE>
<CAPTION>
                                                                                    1995          1994
                                                                                  Thousands of Dollars
<S>                                                                            <C>           <C>      
Accumulated postretirement benefit obligation:
Retirees                                                                       $ 628,804     $ 566,128
Fully eligible active plan participants                                            4,199         7,895
Other active plan participants                                                    41,863        16,006
                                                                               ---------     ---------
     Total                                                                       674,866       590,029
Plan assets at fair value                                                        (66,735)       (1,200)
                                                                               ---------     ---------
     Accumulated postretirement benefit obligation in excess of plan assets      608,131       588,829
Unrecognized transition obligation                                              (252,990)     (267,871)
Unrecognized net gain                                                            (28,890)       33,500
                                                                               ---------     ---------
     Accrued postretirement benefits cost recognized on the balance sheet      $ 326,251     $ 354,458
                                                                               =========     =========
</TABLE>

Measurement of the accumulated postretirement benefits obligation was based on a
7.5% and 8.5% assumed discount rate as of December 31, 1995 and 1994,
respectively.


                                       31

<PAGE>

8. Accounts Receivable

Accounts receivable at December 31, 1995 and 1994 included unbilled operating
revenues of $148 and $100 million, respectively. Accounts receivable at December
31, 1995 and 1994 were net of an allowance for uncollectible accounts of $21 and
$17 million, respectively.

The Company is party to an agreement with a financial institution whereby it can
sell on a daily basis and with limited recourse an undivided interest in up to
$425 million of designated accounts receivable until November 14, 2000. At
December 31, 1995 and 1994, the Company had sold a $425 million and $325 million
interest in accounts receivable, respectively. The Company retains the servicing
responsibility for these receivables.

By terms of this agreement, under certain circumstances, a portion of deferred
Limerick costs may be included in the pool of eligible receivables. At December
31, 1995, $30 million of deferred Limerick costs were included in the pool of
eligible receivables.

9. Common Stock

At December 31, 1995 and 1994, common stock without par value consisted of
500,000,000 shares authorized and 222,172,216 and 221,608,984 shares
outstanding, respectively. At December 31, 1995, there were 5,800,841 shares
reserved for issuance under the dividend reinvestment and stock purchase plan.

The Company maintains a Long-Term Incentive Plan (LTIP) for certain full-time
salaried employees of the Company. The types of long-term incentive awards which
may be granted under the LTIP are non-qualified options to purchase shares of
the Company's common stock, dividend equivalents and shares of restricted common
stock. Pursuant to the LTIP, 2,591,765 shares of stock were authorized for
issuance upon exercise of options at December 31, 1995.

The following table summarizes option activity during 1995, 1994 and 1993:
<TABLE>
<CAPTION>
                                     1995           1994           1993
<S>                             <C>            <C>            <C>      
Balance at January 1            2,651,397      1,961,882      2,445,833
Options granted                   850,700        909,000        533,800
Options exercised                (561,232)       (90,885)      (981,551)
Options cancelled                (349,100)      (128,600)       (36,200)
                                ---------      ---------      ---------
     Balance at December 31     2,591,765      2,651,397      1,961,882
                                =========      =========      =========

Exercisable at December 31      1,813,565      1,865,397      1,447,282
                                =========      =========      =========
</TABLE>

Options were exercised at average option prices of $23.91 per share, $22.91 per
share and $22.66 per share in 1995, 1994 and 1993, respectively. The average
exercise prices of shares under option were $26.16 per share, $26.73 per share
and $25.12 per share at December 31, 1995, 1994 and 1993, respectively.

                                       32
<PAGE>
10. Preferred and Preference Stock

At December 31, 1995 and 1994, Series Preference Stock consisted of 100,000,000
shares authorized, of which no shares were outstanding. At December 31, 1995 and
1994, cumulative Preferred Stock, no par value, consisted of 15,000,000 shares
authorized.
<TABLE>
<CAPTION>
                                       Current                   Shares                       Amount
                                    Redemption                Outstanding               Thousands of Dollars
                                     Price (a)            1995           1994           1995            1994
<S>                                     <C>            <C>            <C>           <C>              <C>    
Series (without mandatory redemption)
$4.68                                   104.00         150,000        150,000       $ 15,000         $15,000
$4.40                                   112.50         274,720        274,720         27,472          27,472
$4.30                                   102.00         150,000        150,000         15,000          15,000
$3.80                                   106.00         300,000        300,000         30,000          30,000
$7.96(b)                                   (c)         618,954      1,400,000         61,895         140,000
$7.48                                      (d)         500,000        500,000         50,000          50,000
                                                     ---------      ---------        -------         -------
                                                     1,993,674      2,774,720        199,367         277,472
Series (with mandatory redemption)(e)
$6.12                                      (f)         927,000        927,000         92,700          92,700
                                                     ---------      ---------       --------        --------
     Total preferred stock                           2,920,674      3,701,720       $292,067        $370,172
                                                     =========      =========       ========        ========
<FN>
(a)  Redeemable, at the option of the Company, at the indicated dollar amounts
     per share, plus accrued dividends.
(b)  Ownership of this series of preferred stock is evidenced by depositary
     receipts, each representing one-fourth of a share of preferred stock. On
     December 19, 1995, the Company issued Series B Company Obligated
     Mandatorily Redeemable Preferred Securities of a Partnership in exchange
     for 3,124,183 depositary receipts, which together with the underlying 7.96%
     cumulative preferred stock, were cancelled (see note 11).
(c)  None of the shares of this series are subject to redemption prior to
     October 1,1997.
(d)  None of the shares of this series are subject to redemption prior to April
     1, 2003.
(e)  There are no annual sinking fund requirements in the period 1996-1998.
     Annual sinking fund requirements in 1999 are $18,540,000.
(f)  None of the shares of this series are subject to redemption prior to August
     1, 1999.
</FN>
</TABLE>

11. Company Obligated Mandatorily Redeemable Preferred Securities of a
    Partnership (COMRPS)

At December 31, 1995 and 1994, PECO Energy Capital, L.P. (Partnership), a
Delaware limited partnership of which a wholly owned subsidiary of the Company
is the sole general partner, had outstanding two series of cumulative COMRPS,
each with a liquidation value of $25 per security. Each series is supported by
the Company's deferrable interest subordinated debentures, held by the
Partnership, which bear interest at rates equal to the distribution rates on the
securities. The interest paid by the Company on the debentures is included in
Interest Charges in the Consolidated Statements of Income and is deductible for
income tax purposes.

<TABLE>
<CAPTION>
                                                     Shares                      Amount
                      Distribution                Outstanding              Thousands of Dollars
At December 31,           Rate               1995            1994           1995         1994
<S>                      <C>            <C>             <C>             <C>          <C>     
Series
A                        9.00%          8,850,000       8,850,000       $221,250     $221,250
B (a)                    8.72%          3,124,183           --            81,032        --
                                       ----------       ---------       --------     --------
     Total                             11,974,183       8,850,000       $302,282     $221,250
                                       ==========       =========       ========     ========
<FN>
(a)  On December 19, 1995, the Company exchanged Trust Receipts, each
     representing a 8.72% COMRPS, Series B, representing limited partnership
     interests, for depositary shares each representing a one-fourth interest in
     a share of $7.96 Cumulative Preferred Stock of the Company. The premium
     paid on the exchange is being accreted over the contractual life of the
     COMRPS. The Trust Receipts were issued by PECO Energy Capital Trust I, the
     sole assets of which are 8.72% COMRPS, Series B. Each holder of Trust
     Receipts is entitled to withdraw the corresponding number of 8.72% COMRPS,
     Series B from the Trust in exchange for the Trust Receipts so held.
</FN>
</TABLE>

                                       33
<PAGE>
12. Long-Term Debt

<TABLE>
<CAPTION>
At December 31,                                          Series          Due         1995            1994
                                                                                     Thousands of Dollars
<S>                                           <C>                <C>          <C>             <C>
First and refunding mortgage bonds (a)                   6-1/8%         1997      $75,000         $75,000
                                                         5-3/8%         1998      225,000         225,000
                                                  7-1/2%-9-1/4%         1999      325,000         325,000
                                                            10%         2000         --            30,069
                                                      5-5/8%-8%    2001-2005    1,355,000       1,355,000
                                                        10-1/4%    2006-2010       48,750          52,813
                                                            (b)    2011-2015      154,200         154,200
                                                 8-7/8%-10-1/2%    2016-2020       34,000         203,431
                                                  6-5/8%-8-3/4%    2021-2024    1,607,130       1,607,130
                                                                               ----------      ----------
     Total first and refunding mortgage bonds                                   3,824,080       4,027,643
Notes payable - banks                                       (c)    1996-1998      167,000         167,000
Revolving credit and term loan agreements                   (d)    1996-1997      350,000         525,000
Pollution control notes                                     (e)    1996-2029      169,005         161,465
Medium-term notes                                           (f)    1996-2005      121,800         134,200
Sinking fund debentures -
     PECO Energy Power Company, a subsidiary             4-1/2%         1995         --             9,750
Unamortized debt discount and premium, net                                        (32,599)        (38,214)
                                                                               ----------      ----------
     Total long-term debt                                                       4,599,286       4,986,844
Due within one year (g)                                                           401,003         201,213
                                                                               ----------      ----------
     Long-term debt included in capitalization (h)                             $4,198,283      $4,785,631
                                                                               ==========      ==========
<FN>
(a)  Utility plant is subject to the lien of the Company's mortgage.
(b)  Floating rates, which were an average annual interest rate of 3.295% at
     December 31,1995.
(c)  The Company has entered into interest rate swap agreements to fix the
     effective interest rates on these notes. At December 31, 1995 and 1994, the
     Company had two interest rate swap agreements outstanding with commercial
     banks, for a total notional principal amount of $167 million, respectively.
     These agreements are subject to performance by the commercial banks, which
     are counterparties to the interest rate swaps. The Company does not
     anticipate nonperformance by the counterparties. The average annual
     interest rate for these notes, giving effect to the interest rate swaps,
     was 10.51% at December 31,1995.
(d)  On October 3, 1994, borrowings by the Company under its $525 million
     revolving credit and term loan agreement with a group of banks converted to
     a term loan. The loan was due in six semi-annual installments commencing
     April 3, 1995. During 1995, $175 million was retired; $175 million was
     refinanced with another group of banks under a new term loan agreement and
     $175 million was outstanding at December 31, 1995. The average annual rate
     for the $175 million outstanding under the original revolving credit and
     term loan agreement was 6.416% and the average rate for the $175 million
     outstanding under the new term loan was 6.081% at December 31, 1995. The
     Company also has a $400 million revolving credit and term loan agreement
     with a group of banks which terminates in 2000. There is an annual
     commitment fee of 0.125% on the unused amount. At December 31, 1995, no
     amount was outstanding under this agreement.
(e)  Floating rates, which were an average annual interest rate of 3.728% at
     December 31,1995.
(f)  Medium-term notes collateralized by mortgage bonds. The average annual
     interest rate was 8.413% at December 31,1995.
(g)  Long-term debt maturities, including mandatory sinking fund requirements,
     in the period 1997-2000 are as follows: 1997 - $266,063,000; 1998 -
     $241,463,000; 1999 - $359,063,000; 2000 - $22,603,000.
(h)  The annualized interest on long-term debt at December 31, 1995, was $327
     million, of which $281 million was associated with mortgage bonds and $46
     million was associated with other long-term debt.
</FN>
</TABLE>

                                       34
<PAGE>

13. Short-Term Debt

<TABLE>
<CAPTION>
                                                       1995            1994            1993
        Thousands of Dollars
<S>                                               <C>          <C>             <C>
Average borrowings                                 $ 17,560     $   130,539     $   113,193
Average interest rates, computed on daily basis        6.25%          4.03%           3.35%
Maximum borrowings outstanding                     $182,000     $   418,600     $   368,400
Average interest rates, at December 31                  --%           6.73%           3.45%
</TABLE>

The Company has a $300 million commercial paper program which is supported by
the $400 million revolving credit agreement discussed in note 12; at December
31, 1995, no amounts were outstanding. At December 31, 1995, the Company had
formal and informal lines of credit with banks aggregating $221 million. No
short-term debt was outstanding against these lines at that date. During 1995,
the Company discontinued its compensating balance arrangements for these credit
lines.

14. Income Taxes

<TABLE>
<CAPTION>
For the Years Ended December 31,                 1995          1994          1993
                                                             Thousands of Dollars
<S>                                        <C>          <C>            <C>
Included in operating income:
Federal
     Current                                $ 170,042     $ 164,472     $ 117,535
     Deferred                                 159,970        (2,691)      113,054
     Investment tax credit, net               (21,679)       28,006        43,344
State
     Current                                   72,177        77,754        70,740
     Deferred                                  16,387       (33,508)        9,718
                                            ---------     ---------     ---------
                                              396,897       234,033       354,391
                                            ---------     ---------     ---------
Included in other income and deductions:
Federal
     Current                                   20,754         1,989        (3,650)
     Deferred                                   7,556         9,722        15,926
State
     Current                                    6,909           409        (1,615)
     Deferred                                    (399)        3,171         1,147
                                            ---------     ---------     ---------
                                               34,820        15,291        11,808
                                            ---------     ---------     ---------
     Total                                  $ 431,717     $ 249,324     $ 366,199
                                            =========     =========     =========
</TABLE>

In accordance with SFAS No. 109, "Accounting for Income Taxes," the Company has
recorded an accumulated net deferred income tax liability and pursuant to SFAS
No. 71, "Accounting for the Effects of Certain Types of Regulation," a
corresponding recoverable deferred income tax asset of $2.1 billion at December
31, 1995 and 1994.

The accumulated net deferred income tax liability reflects the tax effect of
anticipated revenues and reverses as the related temporary differences reverse
over the life of the related depreciable assets concurrent with the recovery of
their cost in rates. Also included in the accumulated deferred income tax
liability are other accumulated deferred income taxes, principally associated
with liberalized tax depreciation, established in accordance with the ratemaking
policies of the PUC based on flow-through accounting.

The Internal Revenue Service (IRS) has completed and settled its examinations of
the Company's federal income tax returns through 1986. The 1987 through 1990
federal income tax returns have been examined and the IRS subsequently issued an
assessment that the Company has appealed. The Company does not expect the
ultimate resolution of the assessment and its appeal to have a material effect
upon the Company's financial condition or results of operations.

ITC and other general business credits were fully utilized for tax purposes at
December 31, 1994 and reduced federal income taxes currently payable by $43 and
$60 million in 1994 and 1993, respectively.

At December 31, 1995, the Company had an AMT credit of $76 million available for
an indefinite carryforward period against future federal income taxes payable to
the extent that regular federal income taxes payable exceeds the AMT payable.

                                       35

<PAGE>

The tax effect of temporary differences which gives rise to the Company's net
deferred tax liability as of December 31,1995 and 1994 are as follows: 

<TABLE>
<CAPTION>
                                                     Liability or (Asset)

                                                       1995         1994
                                                     Millions of Dollars
<S>                                                 <C>        <C> 
Nature of temporary difference
Utility plant
     Accelerated depreciation                       $ 1,387     $ 1,377
     Deferred ITC                                       351         374
     AMT credits                                        (84)       (176)
Other plant related temporary differences             1,283       1,305
Taxes recoverable through future rates, net             857         882
Deferred debt refinancing costs                         130         132
Other, net                                             (243)       (306)
                                                    -------     -------
     Deferred income taxes per the balance sheet    $ 3,681     $ 3,588
                                                    =======     =======
</TABLE>

The net deferred tax liability shown above as of December 31, 1995 and 1994 is
comprised of $4.053 and $4.127 billion of deferred tax liabilities, partly
offset by $372 and $539 million of deferred tax assets, respectively.

Amendments to Pennsylvania tax law changed the corporate income tax rate from
12.25% to 11.99% for 1994 and 9.99% for 1995 and thereafter. This change
resulted in a $6 and $2 million decrease in Income Taxes in the Consolidated
Statements of Income for the years ended December 31, 1995 and 1994,
respectively. These changes also resulted in a $174 million decrease in the
Deferred Income Taxes liability on the December 31, 1994 Consolidated Balance
Sheet. The decrease in the Deferred Income Taxes liability is returned to
customers through the State Tax Adjustment Clause in the year realized.

The Omnibus Budget Reconciliation Act of 1993 changed the federal income tax
rate for corporations to 35% from 34%, effective January 1, 1993. This change
resulted in a $107 million increase in the Deferred Income Taxes liability and
regulatory asset in 1993, and is included in the December 31, 1995 and 1994
Consolidated Balance Sheets. The Company expects to receive recovery of all
taxes when paid.

Provisions for deferred income taxes consist of the tax effects of the following
timing differences:

<TABLE>
<CAPTION>
                                                                   1995          1994          1993
                                                                                Thousands of Dollars
<S>                                                           <C>           <C>           <C>      
Depreciation and amortization                                 $  32,287     $  85,772     $  78,324
Deferred energy costs                                            30,073        13,777        19,013
Retirement and separation programs                               15,733       (82,008)         --
Incremental nuclear maintenance and refueling outage costs        8,079        (2,751)         (827)
Uncollectible accounts                                           (1,991)      (23,096)          625
Reacquired debt                                                  (3,266)      (12,954)       28,959
Unrecovered revenue                                                  (5)       (2,239)         (806)
Environmental clean-up costs                                      2,433        (3,949)       (2,479)
Obsolete inventory                                                6,362        (6,192)       (6,887)
Limerick plant disallowances and phase-in plan                    2,507        12,894        17,073
AMT credits                                                      91,399          --            --
Other                                                               (97)       (2,560)        6,850
                                                              ---------     ---------     ---------
     Total                                                    $ 183,514     $ (23,306)    $ 139,845
                                                              =========     =========     =========
</TABLE>

                                       36
<PAGE>
14. Income Taxes (Continued)

The total income tax provisions differed from amounts computed by applying the
federal statutory tax rate to income and adjusted income before income taxes as
shown below:

<TABLE>
<CAPTION>
                                                                 1995             1994             1993
                                                                                   Thousands of Dollars
<S>                                                       <C>              <C>              <C>        
Net income                                                $   609,732      $   426,713      $   590,648
Total income tax provisions                                   431,717          249,324          366,199
                                                          -----------      -----------      -----------
     Income before income taxes                             1,041,449          676,037          956,847
Deduct: allowance for funds used during construction           27,050           22,169           23,774
                                                          -----------      -----------      -----------
     Adjusted income before income taxes                  $ 1,014,399      $   653,868      $   933,073
                                                          ===========      ===========      ===========

Income taxes on above at federal statutory rate of 35%    $   355,040      $   228,854      $   326,576
Increase (decrease) due to:
Depreciation timing differences not normalized                 14,127           12,767            9,721
Limerick plant disallowances and phase-in plan                   (736)            (530)           5,094
State income taxes, net of federal income tax benefits         61,799           31,086           51,994
Amortization of ITC                                           (13,604)         (14,570)         (13,470)
Prior period income taxes                                       1,791          (14,524)          (3,942)
Other, net                                                     13,300            6,241           (9,774)
                                                          -----------      -----------      -----------
     Total income tax provisions                          $   431,717      $   249,324      $   366,199
                                                          ===========      ===========      ===========

Provisions for income taxes as a percent of:
Income before income taxes                                       41.5%            36.9%            38.3%
Adjusted income before income taxes                              42.6%            38.1%            39.2%
</TABLE>

15. Taxes, Other Than Income - Operating

<TABLE>
<CAPTION>
For the Years Ended December 31,   1995        1994        1993
                                           Thousands of Dollars
<S>                            <C>         <C>         <C>     
Gross receipts                 $165,172    $160,704    $155,407
Capital stock                    42,444      39,957      38,990
Real estate                      71,600      77,571      71,445
Payroll                          30,109      31,556      31,490
Other                             4,746       1,901         800
                               --------    --------    --------
     Total                     $314,071    $311,689    $298,132
                               ========    ========    ========
</TABLE>
16. Leases

Leased property included in Utility Plant at December 31, was as follows:

<TABLE>
<CAPTION>
                                 1995          1994
                               Thousands of Dollars
<S>                         <C>           <C>      
Nuclear fuel                $ 494,051     $ 445,338
Electric plant                  2,076         2,110
                            ---------     ---------
Gross leased property         496,127       447,448
Accumulated amortization     (315,702)     (272,883)
                            ---------     ---------
  Net leased property       $ 180,425     $ 174,565
                            =========     =========
</TABLE>

The nuclear fuel obligation is amortized as the fuel is consumed. Amortization
of leased property totaled $43, $62 and $58 million for the years ended December
31, 1995, 1994 and 1993, respectively. Other operating expenses included
interest on capital lease obligations of $10, $7 and $8 million in 1995,1994 and
1993, respectively.

                                       37
<PAGE>
16. Leases (Continued)

Minimum future lease payments as of December 31, 1995 were:

<TABLE>
<CAPTION>
For the Year Ending December 31,                 Capital Leases   Operating Leases               Total
                                                                                  Thousands of Dollars
<S>                                                    <C>                <C>                 <C>     
1996                                                   $ 56,403           $ 51,226            $107,629
1997                                                     58,234             50,503             108,737
1998                                                     52,094             46,821              98,915
1999                                                     23,906             44,549              68,455
2000                                                     10,839             43,688              54,527
Remaining years                                             777            557,441             558,218
                                                      ---------           --------            --------
     Total minimum future lease payments              $ 202,253           $794,228            $996,481
                                                      ---------           ========            ========
Imputed interest (rates ranging from 6.0% to 17.0%)     (21,828)
                                                      ---------
Present value of net minimum future lease payments     $180,425
                                                       ========
</TABLE>

Rental expense under operating leases totaled $115, $101 and $99 million in
1995, 1994 and 1993, respectively.

17. Jointly Owned Electric Utility Plant

The Company's ownership interests in jointly owned electric utility plant at
December 31, 1995 were as follows:

<TABLE>
<CAPTION>
                                                                                                           Transmission and
                                                                     Production Plants                          Other Plant
                                          Peach Bottom             Salem          Keystone         Conemaugh
                                                          Public Service
                                           PECO Energy  Electric and Gas      Pennsylvania      Pennsylvania        Various
Operator                                       Company           Company  Electric Company  Electric Company      Companies
<S>                                         <C>             <C>               <C>                <C>           <C>
Participating interest                          42.49%            42.59%            20.99%            20.72%     21% to 43%

Company's share (Thousands of Dollars)
Utility plant                                $ 748,790       $ 1,214,381         $ 109,363         $ 164,239       $ 88,272
Accumulated depreciation                       299,822           403,384            53,223            57,472         29,602
Construction work in progress                   35,218            72,744             5,363            19,388          1,900
</TABLE>

The Company's participating interests are financed with Company funds and, when
placed in service, all operations are accounted for as if such participating
interests were wholly owned facilities.

18. Cash and Cash Equivalents

For purposes of the Statements of Cash Flows, the Company considers all highly
liquid debt instruments purchased with a maturity of three months or less to be
cash equivalents. The following disclosures supplement the accompanying
Statements of Cash Flows:

<TABLE>
<CAPTION>
                                           1995         1994         1993
                                                     Thousands of Dollars
<S>                                     <C>         <C>         <C>     
Cash paid during the year:
Interest (net of amount capitalized)    $449,664    $437,096    $474,735
Income taxes (net of refunds)            257,677     205,316     182,751
Noncash investing and financing:
Capital lease obligations incurred       112,917      41,710      42,484
</TABLE>

                                       38

<PAGE>

19. Investments

<TABLE>
<CAPTION>
At December 31,                                          1995        1994
                                                     Thousands of Dollars
<S>                                                 <C>         <C>      
Trust accounts for decommissioning nuclear plants   $ 222,655   $ 175,326
Energy services and other ventures                     40,779      42,298
Nonutility property                                    26,816      19,609
Emission allowances                                     6,347        --
Gas exploration and development joint ventures            219        (722)
Other deposits                                            132          76
                                                    ---------   ---------
     Total                                          $ 296,948   $ 236,587
                                                    =========   =========
</TABLE>

20. Financial Instruments

Fair values of financial instruments, including liabilities, are estimated based
on quoted market prices for the same or similar issues. The carrying amounts and
fair values of the Company's financial instruments as of December 31, 1995 and
1994 were as follows:

<TABLE>
<CAPTION>
Thousands of Dollars                                                   1995                       1994
                                                            Carrying          Fair      Carrying          Fair
                                                              Amount         Value        Amount         Value
<S>                                                       <C>           <C>           <C>           <C>       
Cash and temporary cash investments                       $   20,602    $   20,602    $   46,970    $   46,970
Long-Term debt (including amounts due within one year)     4,599,286     4,773,700     4,986,844     4,730,005
Trust accounts for decommissioning nuclear plants            222,655       222,655       175,326       175,326
</TABLE>

Financial instruments which potentially subject the Company to concentrations of
credit risk consist principally of temporary cash investments and customer
accounts receivable. The Company places its temporary cash investments with
high-credit, quality financial institutions. At times, such investments may be
in excess of the Federal Deposit Insurance Corporation limit. Concentrations of
credit risk with respect to customer accounts receivable are limited due to the
Company's large number of customers and their dispersion across many industries.

21. Nuclear Fuel Agreement with Long Island Power Authority (LIPA)

In 1993, the Company entered into an agreement with LIPA and other parties to
receive $46 million as compensation for accepting slightly irradiated nuclear
fuel from Shoreham Nuclear Power Station. The Company received the payments in
installments as the shipments of nuclear fuel were accepted. The Company also
earned a $4 million bonus as a result of receiving all shipments prior to the
September 5, 1994 target date. 

The payments from LIPA, net of related costs of $4 million, were recognized in
income. The Company recognized $26 and $20 million as Other Income in the
Consolidated Statements of Income for the years ended December 31, 1994 and
1993, respectively.

22. Voluntary Retirement and Separation Incentive Programs

The Company incurred a one-time, pre-tax charge of $254 million ($145 million
net of taxes) in the third quarter of 1994 as a result of voluntary retirement
and separation programs approved by the Company's Board of Directors in April
1994. Pursuant to these programs 1,474 employees elected to retire and 1,008
employees elected to voluntarily separate from the Company. The retirements and
separations took place in stages through December 31, 1995. As a result of the
programs, in 1994 the Company accelerated recognition of $177 million of its
non-pension postretirement benefits obligation. The Company recorded a
corresponding regulatory asset and is recovering this amount in rates as a
component of non-pension postretirement benefits expense. The recognition of the
$177 million of non-pension postretirement benefits obligation and corresponding
regulatory asset did not impact earnings.

                                       39

<PAGE>
23. Sale of Subsidiary

On June 19, 1995, the Company completed the sale of Conowingo Power Company
(COPCO) to Delmarva Power & Light Company (Delmarva) for $150 million. The
transaction also included a ten-year contract for the Company to sell power to
Delmarva.

The Company's gain on the sale of $59 million ($27 million net of taxes) was
recorded in the second quarter of 1995.

24. Shutdown of Salem Generating Station

PSE&G removed Salem Units No. 1 and No. 2 from service on May 16, 1995 and June
7, 1995, respectively. PSE&G informed the NRC at that time that it had
determined to keep the Salem units shut down pending review and resolution of
certain equipment and management issues, and NRC agreement that each unit is
sufficiently prepared to restart. PSE&G has informed the Company that Salem
Units No. 1 and No. 2 are expected to be out of service until the second and
third quarters of 1996, respectively. As of December 31, 1995, the Company had
incurred and expensed approximately $50 million of replacement power and
operating and maintenance costs.

25. Quarterly Data (Unaudited)

The data shown below include all adjustments which the Company considers
necessary for a fair presentation of such amounts:

<TABLE>
<CAPTION>
                      Operating Revenues           Operating Income               Net Income
Millions of Dollars   1995          1994          1995          1994          1995          1994
<S>                 <C>           <C>           <C>           <C>           <C>           <C>   
Quarter ended
March 31            $1,059        $1,128        $  257        $  260        $  152        $  159
June 30                959           952           233           203           154           116
September 30         1,125         1,041           292           128           184            22
December 31          1,044           920           222           238           120           129
</TABLE>

<TABLE>
<CAPTION>
                    Earnings Applicable           Average Shares                  Earnings
                      to Common Stock               Outstanding              Per Average Share
Millions of Dollars   1995        1994           1995          1994          1995         1994
<S>                   <C>         <C>           <C>           <C>        <C>          <C>     
Quarter ended
March 31              $146        $149          221.7         221.5      $   0.66     $   0.67
June 30                148         105          221.8         221.5          0.67         0.48
September 30           178          13          221.9         221.6          0.80         0.06
December 31            115         123          221.9         221.6          0.52         0.55
</TABLE>

1994 third quarter results include a pre-tax charge of $254 million ($145
million net of taxes), or $0.66 per share, as a result of VRIP and VSIP (see
note 22).

1995 second quarter results include a pre-tax gain of $59 million ($27 million
net of taxes), or $0.12 per share, as a result of the sale of COPCO (see note
23).

                                       40
<PAGE>
Financial Statistics

Summary of Earnings and Financial Condition

<TABLE>
<CAPTION>
For the Years Ended December 31,                1995       1994       1993       1992       1991       1990
                                                                                        Millions of Dollars
<S>                                          <C>       <C>        <C>         <C>        <C>        <C>    
Income Data
Operating Revenues                           $ 4,186    $ 4,041    $ 3,988    $ 3,963    $ 4,019    $ 3,787
Operating Income                               1,004        830      1,035      1,033      1,081        768
Income from Continuing Operations                610        427        591        479        535        106
Net Income                                       610        427        591        479        535        214
Earnings Applicable to Common Stock              587        389        542        418        469        124
Earnings per Average Common Share
     from Continuing Operations
     (Dollars)                                  2.64       1.76       2.45       1.90       2.15       0.07
Earnings per Average Common Share
     (Dollars)                                  2.64       1.76       2.45       1.90       2.15       0.58
Dividends per Common Share (Dollars)            1.65      1.545       1.43      1.325      1.225       1.45
Common Stock Equity (Per Share)                20.40      19.41      19.25      18.24      17.69      16.71
Average Shares of Common Stock
     Outstanding (Millions)                    221.9      221.6      221.1      220.2      218.2      214.4

At December 31,

Balance Sheet Data
Net Utility Plant, at Original Cost          $10,758    $10,829    $10,763    $10,691    $10,599    $10,591
Leased Property, net                             181        174        194        210        224        241
Total Current Assets                             486        427        515        550        783        745
Total Deferred Debits and Other
     Assets                                    3,536      3,635      3,560      1,127        918        939
                                             -------    -------    -------    -------    -------    -------
     Total Assets                            $14,961    $15,065    $15,032    $12,578    $12,524    $12,516
                                             =======    =======    =======    =======    =======    =======

Common Shareholders' Equity                  $ 4,531    $ 4,303    $ 4,263    $ 4,022    $ 3,892    $ 3,624
Preferred and Preference Stock
     Without Mandatory Redemption                199        277        423        423        423        423
     With Mandatory Redemption                    93         93        187        231        315        331
Company Obligated Mandatorily
     Redeemable Preferred Securities
     of a Partnership                            302        221       --         --         --         --
Long-Term Debt                                 4,199      4,786      4,884      5,204      5,416      5,831
                                             -------    -------    -------    -------    -------    -------
     Total Capitalization                      9,324      9,680      9,757      9,880     10,046     10,209
Total Current Liabilities                      1,077        850        954        830        824        784
Total Deferred Credits and
     Other Liabilities                         4,560      4,535      4,321      1,868      1,654      1,523
                                             -------    -------    -------    -------    -------    -------
     Total Capitalization and Liabilities    $14,961    $15,065    $15,032    $12,578    $12,524    $12,516
                                             =======    =======    =======    =======    =======    =======
</TABLE>

                                       41
<PAGE>

Operating Statistics
<TABLE>
<CAPTION>
For the Years Ended December 31,                 1995          1994          1993          1992          1991          1990
Electric Operations
<S>                                       <C>           <C>           <C>           <C>           <C>           <C>        
Output (Millions of Kilowatthours)
Fossil                                         10,792        11,239        10,352         8,082         7,376         7,913
Nuclear                                        25,499        28,195        27,026        24,428        25,735        23,715
Hydro                                           1,425         1,970         1,699         1,803         1,388         2,266
Pumped storage output                           1,741         1,596         1,478         1,597         1,653         1,437
Pumped storage input                           (2,507)       (2,256)       (2,192)       (2,217)       (2,355)       (2,059)
Purchase and interchange                       13,945         6,164         6,447         8,675         8,603         5,787
Internal combustion                               175           106            56            29            79           152
Other                                            --            --            --            --            --             180
                                          -----------   -----------   -----------   -----------   -----------   -----------
     Total electric output                     51,070        47,014        44,866        42,397        42,479        39,391
                                          ===========   ===========   ===========   ===========   ===========   ===========

Sales (Millions of Kilowatthours)
Residential                                    10,859        10,817        10,657         9,894        10,311         9,815
Small commercial and industrial                 6,299         6,108         5,773         5,367         5,284         5,066
Large commercial and industrial                15,976        15,847        15,935        15,770        16,177        16,554
Other                                             860           791           771           962         1,029         1,010
                                          -----------   -----------   -----------   -----------   -----------   -----------
     Service territory                         33,994        33,563        33,136        31,993        32,801        32,445
Interchange sales                                 496           768           457         1,231         1,612         2,751
Sales to other utilities                       14,041        10,039         8,670         6,699         5,445         1,865
                                          -----------   -----------   -----------   -----------   -----------   -----------
     Total electric sales                      48,531        44,370        42,263        39,923        39,858        37,061
                                          ===========   ===========   ===========   ===========   ===========   ===========

Number of Customers, December 31,
Residential                                 1,321,379     1,350,210     1,341,873     1,333,926     1,324,795     1,320,126
Small commercial and industrial               141,653       143,605       142,363       141,253       140,901       140,305
Large commercial and industrial                 3,394         3,603         3,742         3,972         4,162         4,344
Other                                             959           944           888           857           840           817
                                          -----------   -----------   -----------   -----------   -----------   -----------
     Total electric customers               1,467,385     1,498,362     1,488,866     1,480,008     1,470,698     1,465,592
                                          ===========   ===========   ===========   ===========   ===========   ===========

Operating Revenues (Millions of Dollars)
Residential                               $     1,401   $     1,369   $     1,354   $     1,305   $     1,342   $     1,230
Small commercial and industrial                   739           707           679           670           641           595
Large commercial and industrial                 1,147         1,143         1,164         1,223         1,279         1,247
Other                                             137           136           161           168           171           167
                                          -----------   -----------   -----------   -----------   -----------   -----------
     Service territory                          3,424         3,355         3,358         3,366         3,433         3,239
Interchange sales                                  17            23            14            32            43            82
Sales to other utilities                          334           247           233           199           187            81
                                          -----------   -----------   -----------   -----------   -----------   -----------
     Total electric revenues                    3,775         3,625         3,605         3,597         3,663         3,402
                                          -----------   -----------   -----------   -----------   -----------   -----------

Operating Expenses
Operating expenses, excluding
     depreciation                               2,406         2,430         2,228         2,237         2,253         2,325
Depreciation                                      431           416           401           391           380           338
                                          -----------   -----------   -----------   -----------   -----------   -----------
     Total operating expenses                   2,837         2,846         2,629         2,628         2,633         2,663
                                          -----------   -----------   -----------   -----------   -----------   -----------
Electric Operating Income                 $       938   $       779   $       976   $       969   $     1,030   $       739
                                          ===========   ===========   ===========   ===========   ===========   ===========

Average Use per Residential Customer
 (Kilowatthours)
Without electric heating                        6,908         6,736         6,727         6,259         6,707         6,376
With electric heating                          17,189        17,527        17,096        16,298        16,201        16,038
Total                                           8,130         8,041         7,970         7,443         7,801         7,464
Electrical Peak Load, Demand
     (Thousands of Kilowatts)                   7,244         7,227         7,100         6,617         7,096         6,755
Net Electric Generating Capacity -
     Year-End Summer Rating
     (Thousands of Kilowatts)                   9,078         8,956         8,877         8,836         8,766         8,766
Cost of Fuel per Million Btu              $      0.87   $      0.89   $      0.90   $      0.82   $      0.92   $      1.13
Btu per net Kilowatthour Generated             10,705        11,617        10,675        10,657        10,849        10,844
</TABLE>
                                       42

<PAGE>
<TABLE>
<CAPTION>
For the Years Ended December 31,              1995      1994      1993      1992      1991       1990

Gas Operations
<S>                                       <C>       <C>       <C>       <C>       <C>       <C>     
Sales (Millions of Cubic Feet)
Residential                                  1,516     1,636     1,637     1,819     1,746     1,778
House heating                               31,848    31,974    30,687    29,750    26,423    25,303
Commercial and industrial                   19,422    21,520    22,943    21,497    20,492    23,228
Other                                        1,184     5,079     5,656     2,146       534     1,567
                                          --------  --------  --------  --------  --------  --------
     Total gas sales                        53,970    60,209    60,923    55,212    49,195    51,876
Gas transported for customers               48,531    29,801    22,946    22,060    21,414    24,413
                                          --------  --------  --------  --------  --------  --------
     Total gas sales and gas transported   102,501    90,010    83,869    77,272    70,609    76,289
                                           =======    ======    ======    ======    ======    ======

Number of Customers, December 31,
Residential                                 56,533    57,122    59,573    59,859    62,444    63,267
House heating                              295,481   287,481   277,500   269,577   260,473   254,564
Commercial and industrial                   33,308    32,292    31,573    30,956    30,204    29,456
                                          --------  --------  --------  --------  --------  --------
     Total gas customers                   385,322   376,895   368,646   360,392   353,121   347,287
                                           =======   =======   =======   =======   =======   =======

Operating Revenues (Millions of Dollars)
Residential                               $     15  $     16  $     15  $     16  $     17  $     18
House heating                                  240       236       205       202       192       201
Commercial and industrial                      129       133       124       121       124       145
Other                                            4        14        15         3         2         5
                                          --------  --------  --------  --------  --------  --------
     Subtotal                                  388       399       359       342       335       369
Other revenues (including transported
     for customers)                             22        17        23        23        21        16
                                          --------  --------  --------  --------  --------  --------
     Total gas revenues                        410       416       382       365       356       385
                                          --------  --------  --------  --------  --------  --------
Operating Expenses
Operating expenses, excluding
     depreciation                              319       340       299       278       284       336
Depreciation                                    26        26        24        23        21        20
                                          --------  --------  --------  --------  --------  --------
     Total operating expenses                  345       366       323       301       305       356
                                          --------  --------  --------  --------  --------  --------
Gas Operating Income                      $     65  $     50  $     59  $     64  $     51  $     29
                                          ========  ========  ========  ========  ========  ========
</TABLE>

                                       43

                                                                      Exhibit 21


                        PECO Energy Company Subsidiaries
                           and State of Incorporation
                              At December 31, 1995


PECO Energy Power Company - Incorporated in Pennsylvania
 
Susquehanna Power Company - Incorporated in Maryland

PECO Energy Capital Corp. - Incorporated in Delaware

PECO Gas Supply Company - Incorporated in Pennsylvania

PECO Wireless, Inc. - Incorporated in Pennsylvania

The Proprietors of the Susquehanna Canal (Inactive)- Incorporated in Maryland
 
Susquehanna Electric Company - Incorporated in Maryland

Eastern Pennsylvania Development Company - Incorporated in Pennsylvania

Adwin (Schuylkill) Cogeneration, Inc. - Incorporated in Pennsylvania

Adwin Equipment Company - Incorporated in Pennsylvania

Adwin Realty Company  - Incorporated in Pennsylvania

Adwin Investment Company  - Incorporated in Delaware

Buttonwood Associates, Inc.  - Incorporated in Delaware

Energy Performance Services, Inc.  - Incorporated In Pennsylvania

Eastern Pennsylvania Exploration Company  - Incorporated in Pennsylvania


                                                                      Exhibit 23

                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the  incorporation by reference in the registration  statements of
PECO  Energy  Company  on Form S-3  (File  Nos.  33-31436,  33-59152,  33-49887,
33-43523, and 33-54935),  Form S-4 (File Nos. 33-53785,  33-53785-01,  33-60859,
and  33-60859-01),  and Form S-8 (File Nos.  33-30317 and 333-451) of our report
dated February 2, 1996, on our audits of the consolidated  financial  statements
of PECO  Energy  Company as of  December  31,  1995 and 1994 and for each of the
three years in the period ended December 31, 1995,  which report is incorporated
by reference in this Annual Report on Form 10-K.




/s/ Coopers & Lybrand L.L.P.
COOPERS & LYBRAND L.L.P.

2400 Eleven Penn Center
Philadelphia, Pennsylvania
March 27, 1996



                                                                      Exhibit 24

                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Susan W. Catherwood of Bryn Mawr,
PA, do hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of
them, attorney for me and in my name and on my behalf to sign the annual
Securities and Exchange Commission report on Form 10-K for 1995 of PECO Energy
Company to be filed with the Securities and Exchange Commission, and generally
to do and perform all things necessary to be done in the premises as fully and
effectually in all respects as I could do if personally present.






DATE:  2/26/96                           /s/  Susan W. Catherwood         (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, M. Walter D'Alessio of Philadelphia,
PA, do hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of
them, attorney for me and in my name and on my behalf to sign the annual
Securities and Exchange Commission report on Form 10-K for 1995 of PECO Energy
Company (formerly Philadelphia Electric Company), to be filed with the
Securities and Exchange Commission, and generally to do and perform all things
necessary to be done in the premises as fully and effectually in all respects as
I could do if personally present.






DATE:   2/26/96                     /s/ M. Walter D'Alessio               (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Richard G. Gilmore of Sarasota, FL,
do hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of
them, attorney for me and in my name and on my behalf to sign the annual
Securities and Exchange Commission report on Form 10-K for 1995 of PECO Energy
Company (formerly Philadelphia Electric Company), to be filed with the
Securities and Exchange Commission, and generally to do and perform all things
necessary to be done in the premises as fully and effectually in all respects as
I could do if personally present.






DATE:   2/26/96                  /s/  Richard G. Gilmore                  (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Richard H. Glanton of Philadelphia,
PA, do hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of
them, attorney for me and in my name and on my behalf to sign the annual
Securities and Exchange Commission report on Form 10-K for 1995 of PECO Energy
Company (formerly Philadelphia Electric Company), to be filed with the
Securities and Exchange Commission, and generally to do and perform all things
necessary to be done in the premises as fully and effectually in all respects as
I could do if personally present.






DATE: 2/26/96                                     /s/ Richard H. Glanton (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, James A. Hagen of Villanova, PA, do
hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of them,
attorney for me and in my name and on my behalf to sign the annual Securities
and Exchange Commission report on Form 10-K for 1995 of PECO Energy Company
(formerly Philadelphia Electric Company), to be filed with the Securities and
Exchange Commission, and generally to do and perform all things necessary to be
done in the premises as fully and effectually in all respects as I could do if
personally present.






DATE: 2/26/96                                          /s/ James A. Hagen (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Nelson G. Harris of Lafayette Hill,
PA, do hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of
them, attorney for me and in my name and on my behalf to sign the annual
Securities and Exchange Commission report on Form 10-K for 1995 of PECO Energy
Company (formerly Philadelphia Electric Company), to be filed with the
Securities and Exchange Commission, and generally to do and perform all things
necessary to be done in the premises as fully and effectually in all respects as
I could do if personally present.






DATE:    2/26/96                                  /s/  Nelson G. Harris  (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Robert Subin of Blue Bell, PA, do
hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of them,
attorney for me and in my name and on my behalf to sign the annual Securities
and Exchange Commission report on Form 10-K for 1995 of PECO Energy Company
(formerly Philadelphia Electric Company), to be filed with the Securities and
Exchange Commission, and generally to do and perform all things necessary to be
done in the premises as fully and effectually in all respects as I could do if
personally present.






DATE:     2/26/96                                     /s/  Robert Subin   (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Joseph C. Ladd of Rosemont, PA, do
hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of them,
attorney for me and in my name and on my behalf to sign the annual Securities
and Exchange Commission report on Form 10-K for 1995 of PECO Energy Company
(formerly Philadelphia Electric Company), to be filed with the Securities and
Exchange Commission, and generally to do and perform all things necessary to be
done in the premises as fully and effectually in all respects as I could do if
personally present.






DATE:    2/26/96                                      /s/  Joseph C. Ladd (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Edithe J. Levit of Philadelphia, PA,
do hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of
them, attorney for me and in my name and on my behalf to sign the annual
Securities and Exchange Commission report on Form 10-K for 1995 of PECO Energy
Company (formerly Philadelphia Electric Company), to be filed with the
Securities and Exchange Commission, and generally to do and perform all things
necessary to be done in the premises as fully and effectually in all respects as
I could do if personally present.






DATE:     2/26/96                                    /s/  Edithe J. Levit (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Kinnaird R. McKee of Oxford, MD, do
hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of them,
attorney for me and in my name and on my behalf to sign the annual Securities
and Exchange Commission report on Form 10-K for 1995 of PECO Energy Company
(formerly Philadelphia Electric Company), to be filed with the Securities and
Exchange Commission, and generally to do and perform all things necessary to be
done in the premises as fully and effectually in all respects as I could do if
personally present.






DATE:    2/26/96                                  /s/  Kinnaird R. McKee  (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Joseph J. McLaughlin of Rosemont,
PA, do hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of
them, attorney for me and in my name and on my behalf to sign the annual
Securities and Exchange Commission report on Form 10-K for 1995 of PECO Energy
Company (formerly Philadelphia Electric Company), to be filed with the
Securities and Exchange Commission, and generally to do and perform all things
necessary to be done in the premises as fully and effectually in all respects as
I could do if personally present.






DATE:    2/26/96                           /s/   Joseph J. McLaughlin     (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Dr. John M. Palms of Columbia, SC,
do hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of
them, attorney for me and in my name and on my behalf to sign the annual
Securities and Exchange Commission report on Form 10-K for 1995 of PECO Energy
Company (formerly Philadelphia Electric Company), to be filed with the
Securities and Exchange Commission, and generally to do and perform all things
necessary to be done in the premises as fully and effectually in all respects as
I could do if personally present.






DATE:     2/26/96                                     /s/  John M. Palms  (L.S.)





<PAGE>




                P  O  W  E  R   O F   A  T  T  O  R  N  E  Y



     KNOW ALL MEN BY THESE PRESENTS That I, Ronald Rubin of Narberth, PA, do
hereby appoint J. F. PAQUETTE, JR., and C. A. MC NEILL, JR., or either of them,
attorney for me and in my name and on my behalf to sign the annual Securities
and Exchange Commission report on Form 10-K for 1995 of PECO Energy Company
(formerly Philadelphia Electric Company), to be filed with the Securities and
Exchange Commission, and generally to do and perform all things necessary to be
done in the premises as fully and effectually in all respects as I could do if
personally present.






DATE:     2/26/96                                     /s/  Ronald Rubin   (L.S.)





<TABLE> <S> <C>

<ARTICLE> UT
<CIK> 0000078100
<NAME> PECO ENERGY COMPANY
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                       10,938
<OTHER-PROPERTY-AND-INVEST>                        297
<TOTAL-CURRENT-ASSETS>                             486
<TOTAL-DEFERRED-CHARGES>                         2,716
<OTHER-ASSETS>                                     524
<TOTAL-ASSETS>                                  14,961
<COMMON>                                         3,506
<CAPITAL-SURPLUS-PAID-IN>                            1
<RETAINED-EARNINGS>                              1,024
<TOTAL-COMMON-STOCKHOLDERS-EQ>                   4,531
                               93
                                        199
<LONG-TERM-DEBT-NET>                             4,198
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                      401
                            0
<CAPITAL-LEASE-OBLIGATIONS>                        120
<LEASES-CURRENT>                                    60
<OTHER-ITEMS-CAPITAL-AND-LIAB>                   5,358
<TOT-CAPITALIZATION-AND-LIAB>                   14,961
<GROSS-OPERATING-REVENUE>                        4,186
<INCOME-TAX-EXPENSE>                               397
<OTHER-OPERATING-EXPENSES>                       2,785
<TOTAL-OPERATING-EXPENSES>                       3,182
<OPERATING-INCOME-LOSS>                          1,004
<OTHER-INCOME-NET>                                  38
<INCOME-BEFORE-INTEREST-EXPEN>                   1,042
<TOTAL-INTEREST-EXPENSE>                           432
<NET-INCOME>                                       610
                         23
<EARNINGS-AVAILABLE-FOR-COMM>                      587
<COMMON-STOCK-DIVIDENDS>                           366
<TOTAL-INTEREST-ON-BONDS>                          386
<CASH-FLOW-OPERATIONS>                           1,264
<EPS-PRIMARY>                                     2.64
<EPS-DILUTED>                                     2.64
        

</TABLE>


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