ATLANTIC CITY ELECTRIC CO
10-Q, 1995-11-16
ELECTRIC SERVICES
Previous: ATLANTIC CITY ELECTRIC CO, 10-K, 1995-11-16
Next: ATLANTIC CITY ELECTRIC CO, 10-Q, 1995-11-16






               SECURITIES AND EXCHANGE COMMISSION
                         Washington, D.C.
                              20549

                             Form 10-Q

          (x) Quarterly Report Pursuant to Section 13 OR 15 (d)
               of The Securities Exchange Act of 1934

               For Quarter ended September 30, 1994


          ( ) Transition Report Pursuant to Section 13 or 15(d)
of
               the Securities Exchange Act of 1934


   Commission  Registrant; State of Incorporation;     IRS Employer
    File No.   Address; and Telephone No.              Identification No.  


     1-9760    Atlantic Energy, Inc.                   22-2871471
               (New Jersey)
               6801 Black Horse Pike
               Pleasantville, NJ 08232
               (609) 645-4500

     1-3559    Atlantic City Electric Company          21-0398280
               (New Jersey)
               P.O. Box 1264
               6801 Black Horse Pike
               Pleasantville, NJ 08232
               (609) 645-4100

Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days.      Yes  X     No  

Indicate the number of shares outstanding of each of the issuers'
classes of common stock, as of the latest practicable date:

Atlantic Energy, Inc.        54,376,945 (as of November 14, 1994)

All of the outstanding shares of Common Stock of Atlantic City
Electric Company are owned by Atlantic Energy, Inc.


Part I.  Financial Information
Item 1.  Financial Statements

CONSOLIDATED STATEMENT OF INCOME
Thousands of Dollars
                                     Quarter Ended September 30,  
                                           1994        1993       
                                             (unaudited)

Operating Revenues-Electric             $272,708    $268,883
Operating Expenses:
  Energy                                  67,714      45,243
  Purchased Capacity                      30,171      29,457
  Operations                              40,197      43,552      
  Maintenance                              9,136       9,341
  Depreciation and Amortization           18,351      15,840
  State Excise Taxes                      24,695      26,160
  Federal Income Taxes                    21,400      28,136
  Other Taxes                              2,613       2,574
    Total Operating Expenses             214,277     200,303
Operating Income                          58,431      68,580
Other Income:                                                     
  Allowance for Equity Funds Used During                          
   Construction                              975         396
  Other-Net                                5,334       3,073
    Total Other Income                     6,309       3,469
Interest Charges:                                                 
  Interest on Long Term Debt              14,243      15,446
  Other Interest Expense                     645         311
    Total Interest Charges                14,888      15,757
  Allowance for Borrowed Funds Used 
   During Construction                      (780)       (357)     
Net Interest Charges                      14,108      15,400
Less Preferred Stock Dividend
 Requirements of Subsidiary                4,309       4,320      
                                                            
Net Income                              $ 46,323    $ 52,329
                                                                  

Average Number of Shares of Common        54,353      53,034
 Stock Outstanding (in thousands)                              

Per Common Share:
  Earnings                                 $ .85       $ .99
  Dividends Declared                       $ .385      $ .385
  Dividends Paid                           $ .385      $ .385

              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS
Thousands of Dollars
                                       Year-to-Date September 30,
                                            1994        1993      
                                              (unaudited)

Operating Revenues-Electric               $710,629    $665,078
Operating Expenses:
  Energy                                   158,581     120,589
  Purchased Capacity                        97,840      84,118
  Operations                               115,419     118,773    
  Maintenance                               27,184      26,820
  Depreciation and Amortization             55,117      51,558
  State Excise Taxes                        75,786      78,120
  Federal Income Taxes                      43,394      45,240
  Other Taxes                                8,737       8,453
    Total Operating Expenses               582,058     533,671
Operating Income                           128,571     131,407
Other Income:                                                     
 Allowance for Equity Funds Used During                           
  Construction                               2,697       1,592
 Other-Net                                   9,512       8,373
    Total Other Income                      12,209       9,965
Interest Charges:                                                 
 Interest on Long Term Debt                 42,862      44,368
  Other Interest Expense                     1,024       1,623
    Total Interest Charges                  43,886      45,991
  Allowance for Borrowed Funds Used 
   During Construction                      (2,018)     (1,132) 
    Net Interest Charges                    41,868      44,859
Less Preferred Stock Dividend
 Requirements of Subsidiary                 12,928      13,096    
                                                              
Net Income                                  85,984      83,417 

Retained Earnings at Beginning of Period   256,549     242,768
                                           342,533     326,185
Dividends Declared on Common Stock         (62,581)    (60,746)
Capital Stock Expense and Other               -           (170)
Retained Earnings at End of Period        $279,952    $265,269
                                                                  
Average Number of Shares of Common
 Stock Outstanding (in thousands)           54,082      52,721

Per Common Share:
  Earnings                                   $1.59       $1.58
  Dividends Declared                         $1.155      $1.150
  Dividends Paid                             $1.155      $1.145

              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
CONSOLIDATED STATEMENT OF CASH FLOWS
Thousands of Dollars

                                      Quarter Ended September 30,
                                            1994        1993   
                                               (unaudited)
Cash Flows Of Operating Activities:
 Net Income                              $  46,323   $  52,329
 Deferred Purchased Power Costs              3,880       3,489
 Deferred Energy Costs                      10,882      (7,800)
 Depreciation and Amortization              18,351      15,840
 Deferred Income Taxes-Net                  (6,045)      7,366
 Prepaid State Excise Taxes                 24,695      25,024 
 Net Decrease in Other Working Capital      10,604      20,935 
 Preferred Stock Dividend Requirements
  of Subsidiary                              4,309       4,320
 Other-Net                                  (4,721)       (648)
 Net Cash Provided by Operating Activities 108,278     120,855 

Cash Flows Of Investing Activities:                             
 Utility Cash Construction Expenditures    (26,540)    (27,742)
 Leased Property                            (1,452)     (3,987)
 Nuclear Decommissioning Trust Fund 
  Deposits                                  (1,606)     (1,606)
 Utility Plant Removal Costs                (2,082)      1,315 
 Other-Net                                   4,243      (1,840)
 Net Cash Used by Investing Activities     (27,437)    (33,860)

Cash Flows Of Financing Activities:                               
 Proceeds from Long Term Debt                 -        249,879
 Retirement and Maturity of Long Term Debt (11,029)   (207,760)
 Decrease in Short Term Debt               (23,700)    (60,500)
 Proceeds from Capital Lease Obligations     1,452       3,987 
 Proceeds from Common Stock Issued              81       4,097
 Dividends Declared on Preferred Stock      (4,309)     (4,320)
 Dividends Declared on Common Stock        (20,870)    (16,886)
 Other-Net                                    (759)       (393)
 Net Cash Used by Financing Activities     (59,134)    (31,896)

Net Increase in Cash and Temporary  
 Investments                                21,707      55,099
Cash and Temporary Investments, 
 beginning of period                        16,657      21,791
Cash and Temporary Investments, 
 end of period                           $  38,364   $  76,890

              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
CONSOLIDATED STATEMENT OF CASH FLOWS
Thousands of Dollars

                                       Year-to-Date September 30,
                                            1994         1993   
                                               (unaudited)
Cash Flows Of Operating Activities:
 Net Income                              $  85,984    $  83,417 
 Deferred Purchased Power Costs             11,170       10,461
 Deferred Energy Costs                     (11,919)      (7,059)
 Depreciation and Amortization              55,117       51,558
 Deferred Income Taxes                      18,099       24,652 
 Prepaid State Excise Taxes                (61,724)     (61,006)
 Net Increase in Other Working Capital     (19,457)        (175)
 Preferred Stock Dividend Requirements
  of Subsidiary                             12,928       13,096
 Other-Net                                  (5,407)        (720)
 Net Cash Provided by Operating 
  Activities                                84,791      114,224 

Cash Flows Of Investing Activities:                             
 Utility Cash Construction Expenditures    (79,592)     (86,031)
 Leased Property                            (3,925)      (5,000)
 Nuclear Decommissioning Trust Fund 
  Deposits                                  (4,818)      (4,818)
 Utility Plant Removal Costs                (3,585)      (1,448)
 Other-Net                                    (253)      (8,595)
 Net Cash Used by Investing Activities     (92,173)    (105,892)  

Cash Flows Of Financing Activities:                               
 Proceeds from Long Term Debt               22,693      460,686
 Retirement and Maturity of Long Term Debt (36,023)    (370,439)
 Increase (Decrease) in Short Term Debt     40,400      (14,600)
 Proceeds from Capital Lease Obligations     3,925        5,000 
 Proceeds from Common Stock Issued           9,917       11,626
 Dividends Declared on Preferred Stock     (12,928)     (13,096)
 Dividends Declared on Common Stock        (55,000)     (50,293)
 Other-Net                                    (873)      (5,973)
 Net Cash (Used)Provided by Financing
  Activities                               (27,889)      22,911 

Net (Decrease)Increase in Cash and Temporary
 Investments                               (35,271)      31,243 
Cash and Temporary Investments, 
 beginning of period                        73,635       45,647
Cash and Temporary Investments, 
 end of period                           $  38,364    $  76,890

              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
CONSOLIDATED BALANCE SHEET
Thousands of Dollars

                                      September 30,  December 31, 
                                           1994          1993   
                                       (unaudited)
ASSETS

Electric Utility Plant:
  In Service                           $2,270,833    $2,193,656
  Less Accumulated Depreciation           713,163       668,832
    Net                                 1,557,670     1,524,824
  Construction Work in Progress           149,417       156,590
  Land Held for Future Use                  6,949         6,901
  Leased Property-Net                      38,544        45,268
    Electric Utility Plant-Net          1,752,580     1,733,583
Nonutility Property and Investments:
  Investment in Leveraged Leases           78,005        77,268
  Nuclear Decommissioning Trust Fund       49,750        43,163
  Nonutility Property and Equipment-Net    15,043        14,535
  Other Investments and Funds              25,336        18,102
    Total Nonutility Property and
     Investments                          168,134       153,068
Current Assets:
  Cash and Temporary Investments           38,364        73,635
  Accounts Receivable: 
   Utility Service                         64,980        51,502
   Miscellaneous                            9,041        11,420
   Allowance for Doubtful Accounts         (3,300)       (3,000)
  Unbilled Revenues                        36,141        39,309
  Fuel (at average cost)                   25,933        14,635
  Materials and Supplies (at average cost) 28,142        28,230
  Working Funds                            14,678        14,315
  Prepaid State Excise Taxes               27,592         8,386
  Other Prepayments                         7,041         7,410
  Deferred Energy Costs                    19,099         7,180
  Deferred Income Taxes                     2,261         3,283
    Total Current Assets                  269,972       256,305
Deferred Debits:
  Unrecovered Purchased Power Costs       119,288       130,458
  Recoverable Future Federal Income Taxes  85,854        85,855
  Unrecovered State Excise Taxes           76,224        33,706
  Unamortized Debt Costs                   38,464        39,306
  Property Abandonment Costs-Net            9,633        10,325
  Other Regulatory Assets                  36,201        31,380
  Other                                    20,917        13,522
    Total Deferred Debits                 386,581       344,552

Total Assets                           $2,577,267    $2,487,508


              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
CONSOLIDATED BALANCE SHEET                                       
Thousands of Dollars

                                       September 30, December 31, 
                                            1994         1993   
                                        (unaudited)
LIABILITIES AND CAPITALIZATION
Capitalization:
  Common Shareholders' Equity:
   Common Stock                         $  596,941   $  579,443
   Retained Earnings                       279,952      256,549
    Total Common Shareholders' Equity      876,893      835,992
  Preferred Stock of Atlantic Electric:
   Not Subject to Mandatory Redemption      40,000       40,000   
   Subject to Mandatory Redemption         173,750      173,750
  Long Term Debt                           753,980      766,101
    Total Capitalization 
     (excluding current portion)         1,844,623    1,815,843
Current Liabilities:
  Cumulative Preferred Stock Redemption 
   Requirement                              12,250       12,250
  Capital Lease Obligations                    911          861   
  Short Term Debt                           40,400         -   
  Accounts Payable                          51,897       63,847
  Taxes Accrued                             41,114       16,020
  Interest Accrued                          15,464       22,149
  Dividends Declared                        25,236       24,910
  Other Customer Deposits                    2,952        2,890
  Other                                     15,735       21,875
    Total Current Liabilities              205,959      164,802
Deferred Credits and Other Liabilities:     
  Deferred Income Taxes                    402,303      383,347
  Deferred Investment Tax Credits           52,280       54,180
  Capital Lease Obligations                 37,633       44,407
  Other                                     34,469       24,929
    Total Deferred Credits and 
     Other Liabilities                     526,685      506,863

Total Liabilities and Capitalization    $2,577,267   $2,487,508
                                                                  
                                                    



              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

1. Atlantic Energy, Inc. (the Company) is a public utility
   holding company.  Its principal subsidiary is Atlantic City
   Electric Company (ACE), an electric utility.  Other
   subsidiaries of the Company, which are nonutility companies,
   are Atlantic Generation, Inc. (AGI), ATE Investment, Inc.
   (ATE), Atlantic Southern Properties, Inc. (ASP), Atlantic
   Energy Technology, Inc. (AET), and Atlantic Thermal Systems,
   Inc., (ATS).  The consolidated financial statements include
   the accounts of the Company and its subsidiaries, all of
   which are wholly-owned.  All significant intercompany
   accounts and transactions have been eliminated in
   consolidation.  The results of operations of the nonutility
   companies are not significant and are classified under Other
   Income in the Consolidated Statement of Income.  These
   consolidated financial statements reflect all normal,
   recurring adjustments and accruals which, in the opinion of
   management, are necessary for a fair presentation of the
   consolidated financial statements presented.  The notes to
   the consolidated financial statements accompanying the
   Company's 1993 Annual Report to Shareholders and on Form 10-
   K filed with the Securities and Exchange Commission should
   be read in conjunction with this report.  Note 1 of these
   annual reports specifically identifies the significant
   accounting policies of the Company.  The consolidated
   balance sheet contained in the financial statements
   presented herein that is labeled December 31, 1993 was
   derived from the audited consolidated balance sheet
   presented in the 1993 Annual Report to Shareholders and Form
   10-K.



        
<PAGE>
2. The components of Federal Income Tax expense are as follows
   (in thousands of dollars):
                                     Quarter Ended September 30, 
                                             1994     1993  
                                                 (unaudited)

Current                                    $29,685  $21,743 
Deferred                                    (6,095)   7,340
Investment Tax Credits Recognized on
 Leverage Leases                              -          (2)
Total Federal Income Tax Expense            23,590   29,081
Less Amounts Included in Other Income        2,190      945 
Federal Income Taxes Included
 in Operating Expenses                     $21,400  $28,136

        A reconciliation of the expected Federal income taxes
        compared to the reported Federal Income Tax expense computed
        by applying the statutory rate follows:

Tax Computed at the Statutory Rate 
 of 35%                                    $25,978  $30,006
Utility Plant Basis Differences                113      106
Investment Tax Credits                        (634)    (636)
Deferred Tax Adjustments                        -      (197)
Other-Net                                   (1,867)    (198)
Total Federal Income Tax Expense           $23,590  $29,081

Effective Federal Income Tax Rate               32%      34%

                                      Year-to-Date September 30,
                                             1994     1993  
                                                 (unaudited)

Current                                    $28,479  $21,654 
Deferred                                    18,104   23,509
Investment Tax Credits Recognized on
 Leverage Leases                              -         (25)
Total Federal Income Tax Expense            46,583   45,138
Less Amounts Included in Other Income        3,189     (102)
Federal Income Taxes Included
 in Operating Expenses                     $43,394  $45,240

Tax Computed at the Statutory Rate 
 of 35%                                    $50,923  $49,578
Utility Plant Basis Differences              1,347    1,789
Investment Tax Credits                      (1,901)  (1,926)
Deferred Tax Adjustments                      (375)  (2,575)
Other-Net                                   (3,411)  (1,728)
Total Federal Income Tax Expense           $46,583  $45,138

Effective Federal Income Tax Rate               32%      32%

        Certain prior year reconciliation amounts have been
        reclassified to conform to the current year reporting.
       <PAGE>
3.   On February 8, 1994, ACE filed a petition with the New
        Jersey Board of Public Utilities (BPU) requesting an
        increase in Levelized Energy Clause (LEC) revenues of $63
        million for the period June 1, 1994 through May 31, 1995. 
        The increase is due primarily to the costs to be incurred
        from the purchase of 388 megawatts of capacity and energy
        from two new independent power producers scheduled to begin
        commercial operation during the 1994/1995 LEC period. 
        Incorporated into the requested amount is utilization of $56
        million of current base rate revenue associated with a
        utility power purchase contract that expired on May 31,
        1994, and the Southern New Jersey Economic Initiative, a
        voluntary rate reduction by ACE of $28 million over the LEC
        period designed to keep its rates competitive.  On June 27,
        1994, ACE filed a motion requesting an interim increase in
        LEC revenues in order to avoid the effects of rate
        compression on customers.  On July 19, 1994 the BPU approved
        a provisional increase in annual LEC revenues of $55 million
        effective July 26, 1994.  On September 9, 1994, the
        Administrative Law Judge issued its Initial Decision that
        recommends an increase in annual LEC revenues of
        approximately $54 million.  On October 12, 1994, the BPU
        extended the time period by which it must render its
        decision.  Presently, the BPU is expected to render its
        final decision with regard to the LEC increase in December
        1994.    

        On June 23, 1994, the BPU approved a stipulation to allow
        casino customers to take service under existing commercial
        base rate schedules.  Prior to BPU approval, casino
        customers were served under the Hotel Casino Service (HCS)
        rate schedule, the highest rate for service of all ACE's
        service classes.  Effective July 1, 1994, all casino
        customers began taking service under the AGS-TOU, or Annual
        General Service-Time of Use, rate schedule which could
        reduce annual base rate revenues by approximately $6.7
        million.  Original estimates of annual base rate revenue
        reductions of $5 million were based on the Transmission
        General Service rate schedule.  Effective July 25, 1994, the
        Hotel Casino Service tariffs were no longer offered as
        tariffs for electric service.
     
        Pursuant to a February 18, 1994 ruling supporting the
        investigation of the "double recovery" of capacity costs
        from nonutility generation projects, the BPU issued its
        written Order dated September 16, 1994.  The Order confirms
        the establishment of a generic proceeding to review the
        utility power purchase cost recovery methodology and ordered
        this matter be transferred to the Office of Administrative
        Law for evidenciary hearings.  The BPU ordered that this
        matter be reviewed in a two phase proceeding.  The scope of
        the issues to be resolved during the first phase of the
        proceeding will include:  1) the determination of the
        existence, or lack of existence, of the double recovery as a
        result of the traditional LEC pass-through of nonutility
        generation capacity costs;  2) the quantification of any
        such double recovery found to exist for each utility for the
        relevant periods; and 3) a determination of an appropriate
        remedy or adjustment if and when such double recovery is
        found to occur and the periods of time over which such an
        adjustment would be applicable.  Following the conclusion of
        the first phase of the proceeding, the BPU, in the second
        phase, will render a final decision regarding the specific
        findings of the Office of Administrative Law and address the
        broader issues relating to the appropriate prospective
        purchased power cost recovery methods.  ACE cannot estimate
        the impact that the double recovery issue may have on future
        rates.  The Ratepayer Advocate has not proposed a standard
        methodology for quantifying the double recovery issue.

4. During the third quarter of 1994, ACE acquired and retired
   $10.5 million principle amount of 9-1/4% First Mortgage
   Bonds due 2019.  The aggregate cost of these redemptions was
   $409,000, net of related Federal income taxes.

        At September 30, 1994, ACE had outstanding $40.4 million of
        short term debt with maturities of one to four months. 
        ACE's Cumulative Preferred Stock and long term debt
        securities are not widely held and generally trade
        infrequently.  The estimated aggregate fair market value at
        September 30, 1994 is approximately $214.1 million and
        $685.5 million, respectively.  The estimated aggregate fair
        market value at September 30, 1994 of ATE's senior notes was
        approximately $14.7 million.

5. As of September 30, 1994 and December 31, 1993, 54,355,137
   and 53,506,786 shares of common stock were outstanding,
   respectively.  Shares issued during 1994 were through the
   Dividend Reinvestment and Stock Purchase Plan and ACE
   employee benefit plans.

        On October 27, 1994, the Company's Board of Directors
        authorized the acquisition of up to 3 million shares or
        approximately 5.5% of its outstanding common stock.  Under
        the plan, the Company will retire these shares.  There is no
        schedule or specific share price target associated with the
        acquisition program.


6. ACE has been identified as one of a number of responsible
   parties at two sites which are the subject of clean-up and
   remediation activity.  The first site involves a property in
   Gloucester County, New Jersey.  Notwithstanding the joint
   and several liability imposed by law, sufficient discovery
   has been conducted to establish that the contribution of ACE
   to the clean-up and remediation activity would be in the
   lower tiers of financial participation.  Primary
   responsibility will be apportioned among others, including
   the Federal and State agencies and private parties.  This
   matter is pending in the Federal court.  ACE is a member of
   a joint defense group in that proceeding.

        The second site involves a sanitary landfill in Atlantic
        County, New Jersey which is the subject of an Administrative
        Consent Order (ACO) which has been executed and delivered to
        the New Jersey Department of Environmental Protection
        (NJDEP) by ACE and at least four other identified
        potentially responsible parties.  A remedy, which will
        include a soil cover of the site, has been developed and
        will be implemented.  While ACE is subject to joint and
        several liability pursuant to the terms of the ACO, ACE has
        joined with three other parties to implement the terms of
        the ACO.  Recovery will be pursued against those persons who
        were named as potentially responsible parties who do not
        execute and deliver the ACO and against other persons not
        named by the NJDEP.

        ACE's responsibility for such claims is not expected to
        exceed $1,000,000 in the aggregate.  ACE believes that
        insurance coverage should be available to satisfy any
        amounts in excess of the self-insured limits associated with
        these particular claims.
      
7. A contract with a large industrial concern whereby ACE
   delivered process steam, water and by-product electricity
   was terminated by the concern effective June 30, 1994.  The
   steam and electricity needs of this concern is now being
   provided by a nonutility cogeneration facility.  ACE
   received approximately $4 million from this concern in 1993
   for these services.  In addition, ACE also received
   approximately $8 million from sales of energy to this
   concern in 1993.    

        By terms of the termination agreement, the industrial
        concern is to make certain payments to ACE over a period of
        time, and ACE must also perform certain activities.  As a
        result of this termination agreement, ACE received $4.2
        million in cash proceeds and recognized again of $2.4
        million net of tax in other income.
<PAGE>
CONSOLIDATED STATEMENT OF INCOME
Thousands of Dollars
                                      Quarter Ended September 30, 
                                            1994        1993      
                                              (unaudited)

Operating Revenues-Electric              $272,769    $268,927
Operating Expenses:
  Energy                                   67,714      45,243
  Purchased Capacity                       30,171      29,457
  Operations                               40,346      43,731     
  Maintenance                               9,158       9,365
  Depreciation and Amortization            18,351      15,840
  State Excise Taxes                       24,695      26,160
  Federal Income Taxes                     21,400      28,136
  Other Taxes                               2,613       2,574
    Total Operating Expenses              214,448     200,506
Operating Income                           58,321      68,421
Other Income:                                                     
  Allowance for Equity Funds Used During                          
   Construction                               975         396
  Miscellaneous Income-Net                  4,491       2,060
    Total Other Income                      5,466       2,456
Interest Charges:                                                 
  Interest on Long Term Debt               14,243      15,446
  Other Interest Expense                      645         311
    Total Interest Charges                 14,888      15,757
  Allowance for Borrowed Funds Used   
   During Construction                       (780)       (357) 
    Net Interest Charges                   14,108      15,400
                                                                 
Net Income                                 49,679      55,477
Less Preferred Dividend Requirements        4,309       4,320
Balance Available for Common Shareholder $ 45,370    $ 51,157


              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS<PAGE>
CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS
Thousands of Dollars
                                       Year-to-Date September 30,
                                             1994        1993     
                                               (unaudited)

Operating Revenues-Electric                $710,765    $665,161
Operating Expenses:
  Energy                                    158,581     120,589
  Purchased Capacity                         97,840      84,118
  Operations                                115,860     119,304   
  Maintenance                                27,249      26,891
  Depreciation and Amortization              55,117      51,558 
  State Excise Taxes                         75,786      78,120
  Federal Income Taxes                       43,394      45,240 
  Other Taxes                                 8,737       8,453
    Total Operating Expenses                582,564     534,273
Operating Income                            128,201     130,888
Other Income:                                                     
  Allowance for Equity Funds Used During                          
   Construction                               2,697       1,592 
  Miscellaneous Income-Net                    8,416       6,510
    Total Other Income                       11,113       8,102
Interest Charges:                                                 
  Interest on Long Term Debt                 42,862      44,368
  Other Interest Expense                      1,024       1,623
    Total Interest Charges                   43,886      45,991
  Allowance for Borrowed Funds Used 
   During Construction                       (2,018)     (1,132)
    Net Interest Charges                     41,868      44,859
                                                                  
Net Income                                   97,446      94,131  
                                                                  
Retained Earnings at Beginning of Period    256,961     246,883
                                            354,407     341,014
Dividends Declared:
  Cumulative Preferred Stock                 12,928      13,096 
  Common Stock                               62,581      60,746 
   Total Dividends Declared                  75,509      73,842 
Capital Stock Expense                          -           (193)
Retained Earnings at End of Period         $278,898    $266,979  

Earnings for Common Stock:
  Net Income                               $ 97,446    $ 94,131 
  Less Preferred Dividend Requirements       12,928      13,096
Balance Available for Common Shareholder   $ 84,518    $ 81,035


              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
CONSOLIDATED STATEMENT OF CASH FLOWS
Thousands of Dollars

                                      Quarter Ended September 30,
                                             1994       1993     
                                               (unaudited)
Cash Flows Of Operating Activities:
 Net Income                               $  49,679  $  55,477
 Deferred Purchased Power Costs               3,880      3,489
 Deferred Energy Costs                       10,882     (7,800)
 Depreciation and Amortization               18,351     15,840 
 Deferred Federal Income Taxes-Net           (6,977)     6,574 
 Prepaid State Excise Taxes                  24,695     25,024    
 Net Decrease in Other Working Capital       10,758     21,056  
 Other-Net                                   (1,932)     1,966 
 Net Cash Provided by Operating Activities  109,336    121,626 

Cash Flows Of Investing Activities:                               
 Cash Construction Expenditures             (26,540)   (27,742)
 Leased Property                             (1,452)    (3,987)
 Nuclear Decommissioning Trust Fund 
  Deposits                                   (1,606)    (1,606)
 Plant Removal Costs                         (2,082)     1,315 
 Other-Net                                    5,060     (2,964)
 Net Cash Used by Investing Activities      (26,620)   (34,984)

Cash Flows Of Financing Activities:                               
 Proceeds from Long Term Debt                  -       249,879
 Retirement and Maturity of Long Term Debt  (11,029)  (207,760)
 Decrease in Short Term Debt                (23,700)   (60,500)
 Proceeds from Capital Lease Obligations      1,452      3,987 
 Dividends Declared on Preferred Stock       (4,309)    (4,320)
 Dividends Declared on Common Stock         (20,928)   (20,459)
 Other-Net                                   (1,920)      (393)
 Net Cash Used by Financing Activities      (60,434)   (39,566)

Net Increase in Cash and 
 Temporary Investments                       22,282     47,076 
Cash and Temporary Investments, 
 beginning of period                         13,631      8,892
Cash and Temporary Investments, 
 end of period                            $  35,913  $  55,968


              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
CONSOLIDATED STATEMENT OF CASH FLOWS
Thousands of Dollars

                                       Year-to-Date September 30,
                                            1994        1993   
                                               (unaudited)
Cash Flows Of Operating Activities:
 Net Income                              $  97,446   $  94,131
 Deferred Purchased Power Costs             11,170      10,461
 Deferred Energy Costs                     (11,919)     (7,059)
 Depreciation and Amortization              55,117      51,558
 Deferred Federal Income Taxes              16,201      20,864 
 Prepaid State Excise Taxes                (61,724)    (61,006)
 Net (Increase)Decrease in Other Working
  Capital                                  (20,202)      2,334 
 Other-Net                                  (2,168)      3,952
 Net Cash Provided by Operating 
  Activities                                83,921     115,235 

Cash Flows Of Investing Activities:                               
 Cash Construction Expenditures            (79,592)    (86,031)
 Leased Property                            (3,925)     (5,000)
 Nuclear Decommissioning Trust Fund 
  Deposits                                  (4,818)     (4,818)
 Plant Removal Costs                        (3,585)     (1,448)
 Other-Net                                   3,782      (5,224)
 Net Cash Used by Investing Activities     (88,138)   (102,521)

Cash Flows Of Financing Activities:                               
 Proceeds from Long Term Debt               22,693     460,686 
 Retirement and Maturity of Long Term Debt (36,023)   (360,316)
 Increase(Decrease) in Short Term Debt      40,400     (14,600)
 Proceeds from Capital Lease Obligations     3,925       5,000 
 Capital Contributions                      25,270         991 
 Dividends Declared on Preferred Stock     (12,928)    (13,096)
 Dividends Declared on Common Stock        (62,581)    (60,746)
 Other-Net                                    (869)     (5,974)
 Net Cash (Used)Provided by Financing
  Activities                               (20,113)     11,945 

Net (Decrease)Increase in Cash and
 Temporary Investments                     (24,330)     24,659 
Cash and Temporary Investments, 
 beginning of period                        60,243      31,309
Cash and Temporary Investments, 
 end of period                           $  35,913   $  55,968

              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
CONSOLIDATED BALANCE SHEET
Thousands of Dollars



                                       September 30, December 31, 
                                          1994           1993    
                                       (unaudited) 
ASSETS

Electric Utility Plant:
  In Service                           $2,270,833    $2,193,656
  Less Accumulated Depreciation           713,163       668,832
    Net                                 1,557,670     1,524,824
  Construction Work in Progress           149,417       156,590 
  Land Held for Future Use                  6,949         6,901 
  Leased Property-Net                      38,544        45,268
    Electric Utility Plant-Net          1,752,580     1,733,583
Nonutility Property and Investments:
  Nuclear Decommissioning Trust Fund       49,750        43,163
  Other Property, Investments and Funds     1,297         1,297
    Total Nonutility Property and 
     Investments                           51,047        44,460
Current Assets:
  Cash and Temporary Investments           35,913        60,243
  Accounts Receivable: 
   Utility Service                         64,980        51,502
   Miscellaneous                            9,596        10,940
   Allowance for Doubtful Accounts         (3,300)       (3,000)
  Unbilled Revenues                        36,141        39,309
  Fuel (at average cost)                   25,933        14,635
  Materials and Supplies (at average cost) 28,142        28,230
  Working Funds                            14,678        14,313
  Prepaid State Excise Taxes               27,592         8,386
  Other Prepayments                         6,889         7,196
  Deferred Energy Costs                    19,099         7,180
  Deferred Income Taxes                     2,122         2,945
    Total Current Assets                  267,785       241,879
Deferred Debits:
  Unrecovered Purchased Power Costs       119,288       130,458
  Recoverable Future Federal Income Taxes  85,854        85,855
  Unrecovered State Excise Taxes           76,224        33,706
  Unamortized Debt Costs                   38,358        39,185
  Property Abandonment Costs-Net            9,633        10,325
  Other Regulatory Assets                  36,201        31,380
  Other                                    20,031        12,753
    Total Deferred Debits                 385,589       343,662

Total Assets                           $2,457,001    $2,363,584

              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
CONSOLIDATED BALANCE SHEET                                     
Thousands of Dollars

                                      September 30, December 31,  
                                          1994          1993   
                                      (unaudited)
LIABILITIES AND CAPITALIZATION
Capitalization:
  Common Shareholder's Equity:
   Common Stock                       $   54,963    $   54,963
   Premium on Capital Stock              231,081       231,081
   Contributed Capital                   262,749       237,479
   Capital Stock Expense                  (2,470)       (2,470)
   Retained Earnings                     278,898       256,961
    Total Common Shareholder's Equity    825,221       778,014
  Cumulative Preferred Stock:
   Not Subject to Mandatory Redemption    40,000        40,000    
   Subject to Mandatory Redemption       173,750       173,750
  Long Term Debt                         738,980       751,101
    Total Capitalization 
     (excluding current portion)       1,777,951     1,742,865
Current Liabilities:
  Cumulative Preferred Stock Redemption 
   Requirement                            12,250        12,250
  Capital Lease Obligations                  911           861    
  Short Term Debt                         40,400          -   
  Accounts Payable                        51,890        63,819
  Federal Income Taxes Payable-Affiliate  36,276        10,339
  Other Taxes Accrued                      6,768         6,873
  Interest Accrued                        15,074        22,038
  Dividends Declared                      25,236        24,910
  Other Customer Deposits                  2,952         2,890
  Other                                   15,070        21,336
    Total Current Liabilities            206,827       165,316
Deferred Credits and Other Liabilities:     
  Deferred Income Taxes                  350,130       332,852
  Deferred Investment Tax Credits         52,280        54,180
  Capital Lease Obligations               37,633        44,407
  Other                                   32,180        23,964
    Total Deferred Credits and 
     Other Liabilities                   472,223       455,403


Total Liabilities and Capitalization  $2,457,001    $2,363,584
                                                                  
                                                    



              SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)

1. Atlantic City Electric Company (ACE) is a wholly-owned
   subsidiary of Atlantic Energy, Inc.  The consolidated
   financial statements include the accounts of the ACE and its
   subsidiary, which is wholly-owned.  All significant
   intercompany accounts and transactions have been eliminated
   in consolidation.  These consolidated financial statements
   reflect all normal, recurring adjustments and accruals
   which, in the opinion of management, are necessary for a
   fair presentation of the consolidated financial statements
   presented.  The notes to the consolidated financial
   statements accompanying the Company's 1993 Annual Report on
   Form 10-K filed with the Securities and Exchange Commission
   should be read in conjunction with this report.  Note 1 of
   these annual reports specifically identifies the significant
   accounting policies of the company.  The consolidated
   balance sheet contained in the financial statements
   presented herein that is labeled December 31, 1993 was
   derived from the audited consolidated balance sheet
   presented in the 1993 Form 10-K.




<PAGE>
2. The components of Federal Income Tax expense are as follows
   (in thousands of dollars):
                                      Quarter Ended September 30,
                                             1994     1993 
                                                 (unaudited)

Current                                    $30,184  $22,050 
Deferred                                    (6,977)   6,574 
Total Federal Income Tax Expense            23,207   28,624
Less Amounts Included in Other Income        1,807      488 
Federal Income Taxes Included
 in Operating Expenses                     $21,400  $28,136

        A reconciliation of the expected Federal income taxes
        compared to the reported Federal Income Tax expense computed
        by applying the statutory rate follows:

Tax Computed at the Statutory Rate 
 of 35%                                    $25,510  $29,435
Utility Plant Basis Differences                113      106
Investment Tax Credits                        (634)    (634)
Deferred Tax Adjustments                        -      (187)
Other-Net                                   (1,782)     (96)
Total Federal Income Tax Expense           $23,207  $28,624

Effective Federal Income Tax Rate               32%      34%

                                       Year-to-Date September 30,
                                             1994     1993 
                                                 (unaudited)

Current                                    $29,997  $27,074 
Deferred                                    16,201   19,617 
Total Federal Income Tax Expense            46,198   46,691
Less Amounts Included in Other Income        2,804    1,451 
Federal Income Taxes Included
 in Operating Expenses                     $43,394  $45,240

Tax Computed at the Statutory Rate 
 of 35%                                    $50,275  $49,288
Utility Plant Basis Differences              1,347    1,789
Investment Tax Credits                      (1,901)  (1,901)
Deferred Tax Adjustments                      (375)    (562)
Other-Net                                   (3,148)  (1,923)
Total Federal Income Tax Expense           $46,198  $46,691

Effective Federal Income Tax Rate               32%      33%

        Certain prior year reconcilation amounts have been
        reclassified to conform to the current year reporting.
<PAGE>
3. On February 8, 1994, ACE filed a petition with the New
   Jersey Board of Public Utilities (BPU) requesting an
   increase in Levelized Energy Clause (LEC) revenues of $63
   million for the period June 1, 1994 through May 31, 1995. 
   The increase is due primarily to the costs to be incurred
   from the purchase of 388 megawatts of capacity and energy
   from two new independent power producers scheduled to begin
   commercial operation during the 1994/1995 LEC period. 
   Incorporated into the requested amount is utilization of $56
   million of current base rate revenue associated with a
   utility power purchase contract that expired on May 31,
   1994, and the Southern New Jersey Economic Initiative, a
   voluntary rate reduction by ACE of $28 million over the LEC
   period designed to keep its rates competitive.  On June 27,
   1994, ACE filed a motion requesting an interim increase in
   LEC revenues in order to avoid the effects of rate
   compression on customers.  On July 19, 1994 the BPU approved
   a provisional increase in annual LEC revenues of $55 million
   effective July 26, 1994.  On September 9, 1994, the
   Administrative Law Judge issued its Initial Decision that
   recommends an increase in annual LEC revenues of
   approximately $54 million.  On October 12, 1994, the BPU
   extended the time period by which it must render its
   decision.  Presently, the BPU is expected to render its
   final decision with regard to the LEC increase in December
   1994.    

        On June 23, 1994, the BPU approved a stipulation to allow
        casino customers to take service under existing commercial
        base rate schedules.  Prior to BPU approval, casino
        customers were served under the Hotel Casino Service (HCS)
        rate schedule, the highest rate for service of all the ACE's
        service classes.  Effective July 1, 1994, all casino
        customers began taking service under the AGS-TOU, or Annual
        General Service-Time of Use, rate schedule which could
        reduce annual base rate revenues by approximately $6.7
        million.  Original estimates of annual base rate revenue
        reductions of $5 million were based on the Transmission
        General Service rate schedule.  Effective July 25, 1994, the
        Hotel Casino Service tariffs were no longer offered as
        tariffs for electric service.
     
        Pursuant to a February 18, 1994 ruling supporting the
        investigation of the "double recovery" of capacity costs
        from nonutility generation projects, the BPU issued its
        written Order dated September 16, 1994.  The Order confirms
        the establishment of a generic proceeding to review the
        utility power purchase cost recovery methodology and ordered
        this matter be transferred to the Office of Administrative
        Law for evidenciary hearings.  The BPU ordered that this
        matter be reviewed in a two phase proceeding.  The scope of
        the issues to be resolved during the first phase of the
        proceeding will include:  1) the determination of the
        existence, or lack of existence, of the double recovery as a
        result of the traditional LEC pass-through of nonutility
        generation capacity costs;  2) the quantification of any
        such double recovery found to exist for each utility for the
        relevant periods; and 3) a determination of an appropriate
        remedy or adjustment if and when such double recovery is
        found to occur and the periods of time over which such an
        adjustment would be applicable.  Following the conclusion of
        the first phase of the proceeding, the BPU, in the second
        phase, will render a final decision regarding the specific
        findings of the Office of Administrative Law and address the
        broader issues relating to the appropriate prospective
        purchased power cost recovery methods.  ACE cannot estimate
        the impact that the double recovery issue may have on future
        rates.  The Ratepayer Advocate has not proposed a standard
        methodology for quantifying the double recovery issue.

4. During the third quarter of 1994 ACE acquired and retired
   $10.5 million principle amount of 9-1/4% First Mortgage
   Bonds due 2019.  The aggregate cost of these redemptions was
   $409,000, net of related Federal income taxes.

        At September 30, 1994, ACE had outstanding $40.4 million of
        short term debt with maturities of one to four months.  The
        ACE's Cumulative Preferred Stock and long term debt
        securities are not widely held and generally trade
        infrequently.  The estimated aggregate fair market value at
        September 30, 1994 is approximately $214.1 million and
        $685.5 million, respectively.

5. ACE has been identified as one of a number of responsible
   parties at two sites which are the subject of clean-up and
   remediation activity.  The first site involves a property in
   Gloucester County, New Jersey.  Notwithstanding the joint
   and several liability imposed by law, sufficient discovery
   has been conducted to establish that the contribution of the
   Company to the clean-up and remediation activity would the
   in the lower tiers of financial participation.  Primary
   responsibility will be apportioned among others, including
   the Federal and State agencies and private parties.  This
   matter is pending in the Federal Court.  ACE is a member of
   a joint defense group in that proceeding.

        The second site involves a sanitary landfill in Atlantic
        County, New Jersey which is the subject of an Administrative
        Consent Order (ACO) which has been executed and delivered to
        the New Jersey Department of Environmental Protection
        (NJDEP) by the Company and at least four other identified
        potentially responsible parties.  A remedy, which will
        include a soil cover of the site, has been developed and
        will be implemented.  While the Company is subject to joint
        and several liability pursuant to the terms of the ACO, the
        Company has joined with three other parties to implement the
        terms of the ACO.  Recovery will be pursued against those
        persons who were named as potentially responsible parties
        who do not execute and deliver the ACO and against other
        persons not named by the NJDEP.<PAGE>
        ACE's responsibility for such claims is not expected to
        exceed $1,000,000 in the aggregate.  ACE believes that
        insurance coverage should be available to satisfy any
        amounts in excess of the self-insured limits assoicated with
        these particular claims.  

6. A contract with a large industrial concern whereby the
   Company delivered process steam, water and by-product
   electricity was terminated by the concern effective June 30,
   1994.  The steam and electricity needs of this concern is
   now being provided by a nonutility cogeneration facility. 
   ACE received approximately $4 million from this concern in
   1993 for these services.  In addition, the Company received
   approximately $8 million from sales of energy to this
   concern in 1993.  

        By terms of the termination agreement, the industrial
        concern is to make certain payments to the Company over a
        period of time, and the Company must also perform certain
        activities.  As a result of the termination agreement, the
        Company received $4.2 million in cash proceeds and
        recognized again of $2.4 million net of tax in Other Income.
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial
Condition and Results of Operation.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (unaudited)

The following is management's discussion and analysis of
significant factors which affected the Company's interim
financial condition and results of operations.  To properly
assess and evaluate the Company's performance one should read, in
conjunction with this report, the Management's Discussion and
Analysis of Financial Condition and Results of Operations
included in the Company's 1993 Annual Report to Shareholders
(pages 41-49).  ACE is the principal subsidiary of the Company
and the following discussion focuses primarily on ACE.

LIQUIDITY AND CAPITAL RESOURCES

The Company customarily raises capital by issuance of common
stock as part of its overall financial strategy to fund
activities and development of its subsidiaries.  In July 1994,
the Company discontinued the issuance of common stock through the
Dividend Reinvestment and Stock Reinvestment Plan, except for
certain employee benefit plans.  On October 27, 1994, the
Company's Board of Directors authorized the Company to acquire up
to three million shares of common stock.  The Company will retire
these shares but there is no schedule or specific share price
targeted with this acquisition program.

During the third quarter, ACE acquired and retired, $10.5 million
of 9-1/4% First Mortgage Bonds that were due in 2019.

RESULTS OF OPERATIONS

Changes in net income and earnings per share for the periods
ended September 30, 1994 versus the corresponding periods of the
prior year are as follows:
                                 Periods Ended September 30, 1994
                                   Quarter        Year-to-Date
           Net Income              (11.5)%           3.1%
           Earnings Per Share      (14.1)%            .6%

Year-to-date earnings have increased on the strength of improved
sales of electricity and Sales for Resale in the current year
when compared to the same period of 1993.  Results for the
quarter have decreased compared to the same period of 1993 due to
lower energy sales and the adoption of the Southern New Jersey
Economic Initiative which is explained below.

Significant factors contributing to these changes are explained
below.  Unless otherwise specified, changes are in terms of the
current year period compared to the corresponding prior year
period.
<PAGE>
Utility Revenues

Changes in Operating Revenues-Electric are disclosed in the
following table:
                               Periods Ended September 30, 1994   
                                    (Thousands of Dollars)        
                                Quarter           Year-to-Date
Base Revenues                   $   195            $   (47)   
Levelized Energy Clauses         12,083             17,593        
Kilowatt-hour Sales              (2,579)            10,665        
Unbilled Revenues                (4,286)            (1,792)       
Sales for Resale                 (2,570)            18,300        
Other Revenues                      982                832    
   Total                        $ 3,825            $45,551    

Levelized Energy Clause (LEC) Revenues for the periods increased
due to rate increases in July 1994 and October 1993.  Changes in
Kilowatt-hour Sales are explained in the following section
'Billed Sales to Ultimate Utility Customers'.  The changes in
Unbilled Revenues are a result of the amount of kilowatt-hours
consumed by ultimate customers at the end of the respective
periods, which are affected by weather and economic conditions
and the corresponding price per kilowatt-hour.  The changes in
Sales for Resale are a function of ACE's energy mix strategy,
which in turn is dependent upon ACE's needs for energy, the
energy needs of other utilities participating in the regional
power pool of which ACE is a member, and the sources and prices
of energy available.  The year-to-date increase in Sales for
Resale was the result of meeting the demands of the regional
power pool due to the extreme weather conditions the first six
months of 1994.

Effective July 1, 1994, the BPU permitted the casino customers to
take service under existing commercial rate schedules.  ACE now
anticipates that this could reduce annual revenues by
approximately $6.7 million from the previous estimate of $5.0
million.

Billed Sales to Ultimate Utility Customers 

Changes in billed kilowatt-hour sales are generally due to
changes in the average number of customers and average customer
use, which is affected by economic and weather conditions. 
Energy sales statistics, stated as percentage changes from the
corresponding periods of the prior year, are shown below.  

                            Periods Ended September 30, 1994  
                               Quarter          Year-to-Date  
                                  Average             Average 
Customer Class            Sales  Use  Cust    Sales  Use  Cust 
Residential                (.3)%(1.5)% 1.2%     2.8%  1.6% 1.1%
Commercial                  .6  (1.4)  2.0      2.5    .4  2.1
Industrial                (7.9) (9.7)  2.0     (3.1) (3.8)  .7
 Total                    (1.0) (2.3)  1.3      1.8    .6  1.2
<PAGE>
The decline in the current quarter's residential sales was due to
cooler than normal weather in August and September.  Year-to-date
residential average use was higher due to more extreme winter
weather conditions than last year and increased number of billing
days.  Commercial sales for the quarter and the year-to-date
increased due mostly to growth in public sector consumption and
several small casino expansions.  The difference between the
quarter and year-to-date sales growth was the result of the
weather contrast noted above.  Approximately one-half of the
increase in commercial customers is due to ACE's Night Light
Program.  All of the quarter's industrial sales decline is due to
ACE's largest customer now being served by an independent power
producer unrelated to ACE.

Expenses

Total Operating Expenses for the quarter and year-to-date periods
increased by 7.0% and 9.1%, respectively.  Excluding depreciation
and taxes, Total Operating Expenses year-to-date increased by
15.4% and 13.9% in each of the respective periods.

Energy expense reflects the amount of energy needed to meet load
requirements, as well as the various fuel and purchased energy
sources used and the operation of the LECs.  Changes in costs
reflect the varying availability of low-cost generation from ACE-
owned and purchased energy sources and in the unit prices of the
energy sources used, as well as changes in the needs of other
utilities participating in the regional power pool.  The cost of
energy is recovered from customers primarily through the
operation of the LECs.  Earnings generally are not affected by
Energy expense because these costs are adjusted to match the
associated LEC revenues.  This relationship will be altered by
ACE's economic initiative included in its most recent LEC filing,
as discussed below.  In any period, the actual amount of LEC
revenue recovered from customers will be greater or less than the
actual amount of energy cost incurred and eligible for recovery
in that period.  Such respective overrecovery or underrecovery of
energy costs is recorded on the consolidated balance sheet as a
liability or asset as appropriate.  Amounts in the balance sheet
are recognized in the consolidated statement of income within
Energy expense during the period in which they are subsequently
recovered through the LECs.  ACE was underrecovered by $19.1
million at September 30, 1994, as compared to $7.2 million at
December 31, 1993.

As a result of implementing the Southern New Jersey Economic
Initiative in rates, effective July 19, 1994, ACE will forego
recovery of future energy costs in LEC rates of $28 million
through May 31, 1995.  After tax income will be reduced by
approximately $18 million on an annual basis.  Quarter ended and
year-to-date September 1994 after tax income has been reduced by
$5.0 million.  

Energy expense for the quarter and year-to-date increased 49.7%
and 31.5%, respectively, due to the adoption of the Southern New
Jersey Economic Initiative, and the increase in the levelized
energy clauses that reduced underrrecovered fuel costs.  Also
contributing to the increase was the higher cost of energy from
nonutility sources.  Purchased Capacity expense reflects contract
payments for generating capacity owned by others.  Purchased
Capacity increased for the year-to-date period due to capacity
supplied by a nonutility power producer that became operational
this year.  


Sources of Energy by Fuel Source for the periods ended September
30, 1994 are as follows:
                                     Quarter    Year-to-Date
              
Coal                                   29%           30%   
Nuclear                                24            22   
Interchanged and Purchased             21            25    
Nonutility Purchased                   20            15     
Oil and Natural Gas                     6             8    
     Total                            100%          100%    


Note: Energy purchased that has been specifically contracted as
to source of energy is included under its respective fuel type.



The decrease in Operations Expense for the quarter ended period
reflects the reorganization expenses recorded by the Company in
the third quarter of 1993.

Federal Income Taxes expense decreased for the current quarter
and year-to-date periods.  The decrease for the quarter was due
to lower taxable income in 1994 versus 1993.

The increase in Other Income for the quarter and year-to-date
periods reflect a $2.4 million after tax gain as a result of the
contract termination of ACE's largest industrial customer.

NONUTILITY ACTIVITIES

Operations of nonutility subsidiaries for the quarter were
virtually unchanged from last year.  Year-to-date September 30,
1994 and 1993 resulted in net income of $1.9 million and $2.5
million respectively.  The decrease in current year results is
primarily due to decreased operation of a cogeneration facility
in which a subsidiary of AGI has a partnership interest.  

<PAGE>
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (unaudited)

The following is management's discussion and analysis of
significant factors which affected the Company's interim
financial condition and results of operations.  To properly
assess and evaluate the Company's performance one should read, in
conjunction with this report, the Management's Discussion and
Analysis of Financial Condition and Results of Operations
included in the Company's 1993 Annual Report on Form 10-K filed
with the Securities and Exchange Commission.

LIQUIDITY AND CAPITAL RESOURCES

During the third quarter, ACE acquired and retired $10.5 million
of 9-1/4% First Mortgage Bonds that were due in 2019.  

RESULTS OF OPERATIONS

Net Income decreased for the quarter by 10.5% from the
corresponding period of 1993 due to lower energy sales and the
adoption of the Southern New Jersey Economic Initiative which is
explained below.  Year-to-date Net Income increased 3.5% from the
prior year on the strength of improved sales of electricity and
Sales for Resale in the current year when compared to the same
period of 1993.

Significant factors contributing to these changes are explained
below.  Unless otherwise specified, changes are in terms of the
current year period compared to the corresponding prior year
period.
<PAGE>
Revenues

Changes in Operating Revenues-Electric are disclosed in the
following table:
                              Periods Ended September 30, 1994
                                  (Thousands of Dollars)          
                                 Quarter       Year-to-Date 
Base Revenues                   $   212          $     6   
Levelized Energy Clauses         12,083           17,593   
Kilowatt-hour Sales              (2,579)          10,665   
Unbilled Revenues                (4,286)          (1,792) 
Sales for Resale                 (2,570)          18,300   
Other Revenues                      982              832   
   Total                        $ 3,842          $45,604   

Levelized Energy Clause (LEC) Revenues for the periods increased
due to rate increases in July 1994 and October 1993.  Changes in
Kilowatt-hour Sales are explained in the following section
'Billed Sales to Ultimate Customers'.  The change in Unbilled
Revenues are a result of the amount of kilowatt-hours consumed by
ultimate customers at the end of the respective periods, which
are affected by weather and economic conditions and the price per
kilowatt-hour in effect.  The changes in Sales for Resale are a
function of the Company's energy mix strategy, which in turn is
dependent upon its needs for energy, the energy needs of other
utilities participating in the regional power pool of which the
Company is a member, and the sources and prices of energy
available.  The year-to-date increase in Sales for Resale was the
result of meeting the demands of the regional power pool due to
extreme weather conditions in the first six months of 1994.

Effective July 1, 1994, the BPU permitted the casino customers to
take service under existing commercial rate schedules.  The
Company now anticipates that this could reduce annual revenues by
approximately $6.7 million from the previous estimate of $5.0
million.

Billed Sales to Ultimate Customers 

Changes in billed kilowatt-hour sales are generally due to
changes in the average number of customers and average customer
use, which is affected by economic and weather conditions. 
Energy sales statistics, stated as percentage changes from the
corresponding period of the prior year, are shown below.  

                             Periods Ended September 30, 1994   
                                Quarter            Year-to-Date 
                                   Average              Average 
Customer Class             Sales   Use  Cust    Sales  Use  Cust  
Residential                 (.3)% (1.5)% 1.2%     2.8%  1.6% 1.1%
Commercial                   .6   (1.4)  2.0      2.5    .4  2.1
Industrial                 (7.9)  (9.7)  2.0     (3.1) (3.8)  .7
 Total                     (1.0)  (2.3)  1.3      1.8    .6  1.2

The decline in the current quarter's residential sales was due to
cooler than normal weather in August and September.  Year-to-date
residential average use was higher due to more extreme weather
conditions than last year and increased number of billing days. 
Commercial sales for the quarter and the year-to-date increased
due mostly to growth in public sector consumption and several
small casino expansions.  The difference between the quarter and
year-to-date sales growth was the result of the weather contrast
noted above.  Approximately one-half of the increase in
commercial customers is due to ACE's Night Light Program.  All of
the quarter's industrial sales decline is due to the loss of the
Company's largest customer now being served by an independent
power producer unrelated to the Company.

Expenses

Total Operating Expenses for the quarter and year-to-date periods
ended September 30, 1994 increased by 7.0% and 9.0%,
respectively, compared to the same periods of the prior year. 
Excluding depreciation and taxes, Total Operating Expenses
increased by 15.3% and 13.9% over each of the respective periods.

Energy expense reflects the amount of energy needed to meet load
requirements, as well as the various fuel and purchased energy
sources used and the operation of the LECs.  Changes in costs
reflect the varying availability of low-cost generation from
Company-owned and purchased energy sources and in the unit prices
of the energy sources used, as well as changes in the needs of 
other utilities participating in the regional power pool.  The
cost of energy is recovered from customers primarily through the
operation of the LECs.  Earnings generally are not affected by
Energy expense because these costs are adjusted to match the
associated LEC revenues.  This relationship will be altered by
the Company's economic initiative included in its most recent LEC
filing, as discussed below.  In any period, the actual amount of
LEC revenue recovered from customers will be greater or less than
the actual amount of energy cost incurred and eligible for
recovery in that period.  Such respective overrecovery or
underrecovery of energy costs is recorded on the consolidated
balance sheet as a liability or asset as appropriate.  Amounts in
the balance sheet are recognized in the consolidated statement of
income within Energy expense during the period in which they are
subsequently recovered through the LECs.  The Company was
underrecovered by $19.1 million at September 30, 1994, as
compared to $7.2 million at December 31, 1993. 

As a result of implementing the Southern New Jersey Economic
Initiative in rates, effective July 19, 1994, the Company will
forego recovery of future energy costs in LEC rates of $28
million through May 31, 1995.  After tax income will be reduced
by approximately $18 million on an annual basis.  Quarter ended
and year-to-date September 1994 after tax income has been reduced
by $5.0 million.  

Energy Expense for the quarter and year-to-date increased 49.7%
and 31.5%, respectively, due to the adoption of the Southern New
Jersey Economic Initiative, and the increase in the levelized
energy clauses that reduced underrecovered fuel costs.  Also
contributing to the increase was the higher cost of energy from
nonutility sources.  Purchased Capacity expense reflects contract
payments for generating capacity owned by others.  Purchased
Capacity increased in the year-to-date period due to capacity
supplied by a nonutility power producer that became operational
this year.  

Sources of Energy by Fuel Source for the periods ended September
30, 1994 are as follows:

                                    Quarter    Year-to-Date
              
Coal                                  29%           30%       
Nuclear                               24            22       
Interchanged and Purchased            21            25        
Nonutility Purchased                  20            15        
Oil and Natural Gas                    6             8        
                                     100%          100%   


Note:  Energy purchased that has been specifically contracted as
to source of energy is included under its respective fuel type.



The decrease in Operating Expenses for the quarter ended period
reflects the reorganization expenses recorded by the Company in
the previous year.

Federal Income Taxes expense decreased for the current quarter
and year-to-date periods.  The decrease for the quarter was due
to lower taxable income in 1994 versus 1993.  

The increase in Other Income for the quarter and year-to-date
periods reflect a $2.4 million after tax gain as a result of the
contract termination of the Company's largest industrial
customer.<PAGE>
Part II. Other Information
Item 1.  Legal Proceedings 
 
  Certain developments have occurred in connection with matters
previously reported under Part I, Item 1-Business in the Annual
Report on Form 10-K for the fiscal year ended December 31, 1993
for the Company and ACE; Part II, Other Information in the
Quarterly Report on Form 10-Q for the quarters ended March 31,
1994 and June 30, 1994; and Part II, Item 5 in the Current Report
on Form 8-K dated June 17, 1994, October 3, 1994 and October 11,
1994 for AEI and ACE.  In addition, certain new information is
contained herein.

Rate Matters

  ACE's rates for electric service at retail are subject to the
approval of the New Jersey Board of Public Utilities (BPU),
formerly referred to as the New Jersey Board of Regulatory
Commissioners.  Reference is made to Note 3 of the Notes to
Financial Statements for AEI and ACE filed herewith for
information pertaining to changes in the hotel casino tariff, the
issue of double recovery of capacity costs and the pending
request before the BPU for changes in Levelized Energy Clause
(LEC) revenues.  Further information concerning the LEC filing
follows:

  The original terms of a contract between ACE and an
independent power producer recently renegotiated, required that
fixed rate, long term financing be arranged during the project's
construction.  Interest rates on funds borrowed to finance the
project averaged at about 10%.

  In an effort to reduce the cost of borrowing, interest rate
swap agreements to which the project developer was a party were
terminated, the cost of such termination amounting to $43
million.  ACE agreed to pay $20 million of such termination
costs, for which ACE received the right to make interest rate
selections until the unit commenced commercial operation.  To
date, such interest rate selections have reduced financing costs
by approximately $17 million.  ACE expects that financing costs
will be reduced by the full amount of the swap termination
payment by the time the unit begins commercial operation.  

  The terms of this contract amendment were approved by the BPU
on August 12, 1993.  In the provisional LEC rates approved by the
BPU effective July 26, 1994 and referenced in Note 3, ACE is
currently recovering this swap termination payment over a 20-year
amortization period.  The Initial Decision of the Administrative
Law Judge supports recovery through LEC rates of the $20 million
payment.

  As previously reported in the Form 10-K for the year ended
December 31, 1993, the expected savings from changes to
nonutility power purchase agreements were estimated to be between
$15 million and $20 million annually in the first five years of
the contracts.  Such estimation is net of the $20 million
termination payment.   

Item 5.  Other Information
   
  On October 14, 1994, ACE was advised that a rating agency had
downgraded ACE's credit rating to "A-" from "A" for ACE's debt
securities, to "BBB+" from "A-" for ACE's preferred stock and
debentures and to "D-1-" for ACE's commercial paper.  The agency
cited intensifying competition, pricing pressures and regulatory
uncertainty as reasons for its action.  ACE's debt securities are
currently rated "A-/A3/A-", its preferred stock is rated
"BBB+/Baa1/BBB+" and its commercial paper is rated 
"A-2/P2/D-1-".  No assurances can be given that the current
ratings of ACE's securities will be maintained or continue at
their present levels.  Downward revisions or changes in ratings
of a company's securities could have an adverse effect on the
market price of such securities and could increase the Company's
cost of capital.

  On November 11, 1994, ACE announced a reorganization plan to
better position itself for a competitive environment.  The plan
includes staff reductions of up to 350 employees or up to 20% of
its workforce.  Included is a voluntary separation program
scheduled to take effect during the first quarter of 1995.  At
this time, ACE cannot estimate the amount of such reorganization
expenses.  However, ACE anticipates that it will be able to
quantify such amount later in the fourth quarter of 1994 as the
number of employees participating in the program is determined,
and will reduce 1994 earnings by such amount.        

  On August 17, 1994, the BPU approved ACE's Demand Side
Management Resource Plan (Plan).  There are 16 programs
identified in the Plan which covers residential, commercial and
industrial customers and all major end-users.  The costs of
implementing the Plan are expected to be $13.5 million over a two
year period.  Currently, $4.8 million is included in base rates
to cover such costs.  When fully implemented, ACE expects to
reduce peak demand by 5.6 megawatts.   

Nonutility Generation

  The Pedricktown Cogeneration Limited Partnership (PCLP)
generating plant, a 116 megawatt gas-fired cogeneration facility
located in Pedricktown, New Jersey, began commercial operation in
March 1992.  The facility supplies 10 megawatts of electricity
and byproduct steam to an industrial customer and, under the
terms of an existing purchased power agreement, supplies 106
megawatts of capacity and energy to ACE.  Atlantic Generation,
Inc., a subsidiary of the Company, is a partner in this project. 
On July 15, 1994, an amendment to the contract was executed.  If
approved, the contract amendments will result in reduced pricing
and greater operating efficiencies.  The terms of the contract
amendment are subject to the approval of the BPU and others.  BPU
approval is currently scheduled for November 18, 1994.  

  Under contract arrangements with Keystone Energy Services
Company, LP (Keystone), ACE is scheduled to begin purchasing
energy and capacity effective April 1, 1995.  Construction of
Keystone's 200 megawatt coal-fired cogeneration facility located
in Logan Township, New Jersey was completed in September 1994. 
On October 21, 1994, ACE began purchasing energy from this
facility.

Nonutility Subsidiaries

  Vineland Cogeneration Limited Partnership (VCLP), a special
purpose limited partnership, was formed by subsidiaries of
Atlantic Generation, Inc. and The Columbia Gas System, Inc. 
for the development of a gas-fired cogeneration facility located
in Vineland, New Jersey.  VCLP, which has a power purchase
agreement with the City of Vineland for the sale of 46.5
megawatts of capacity and energy for a term of 25 years, began
commercial operation on June 1, 1994.  

Nuclear 

Peach Bottom

  ACE has been advised by PECO Energy Company (PECO) that
initial examinations of Unit No. 2 at Peach Bottom Atomic Power
Station for core shroud seam weld cracks were planned for the
Unit's September 1994 refueling outage.  During the refueling
outage, Peach Bottom Unit No. 2 was examined and PECO has advised
ACE that no corrective actions were determined necessary to
operate Unit No. 2 for another two-year cycle.  
  
  ACE has been advised by PECO that, by letter dated October 18,
1994, the Nuclear Regulatory Commission (NRC) has approved PECO's
request to rerate the authorized maximum reactor core power
levels of Peach Bottom Units No. 2 and 3 by 5% to 3,458 megawatts
thermal (Mwt) from the current limits of 3,293 Mwt.  The
amendment of the Peach Bottom Unit No. 2 facility operating
license was effective upon the date of the NRC approval letter. 
The amendment of the Unit No. 3 facility operating license will
be effective upon completion of the implementation of associated
hardware changes, which are to be completed during Unit No. 3's
next refueling outage scheduled for the fall of 1995.

Salem 

  As previously reported in the 1993 Form 10-K, ACE has been
informed by Public Service Electric and Gas Company (PS) that on
June 24, 1993, the New Jersey Department of Environmental
Protection (NJDEP) issued a revised draft discharge to surface
water permit that would allow Salem to continue with once-through
cooling and would also require certain plant modification in
addition to certain other actions to enhance the ecology of the
affected water body.  The final permit, with essentially the same
provisions as the revised draft permit, was issued on July 20,
1994.  Certain environmental groups and other entities, including
the State of Delaware, have filed requests for hearings with the
NJDEP challenging the final permit.  The NJDEP granted the
hearing requests on certain of the issues and PS has been named
as a respondent along with the NJDEP in these matters which are
pending in the Office of Administrative Law.  PS has advised ACE
that PS is implementing the final permit.  

  As previously reported in ACE's Form 10-Q for the quarters
ending March 31, 1994 and June 30, 1994 and in ACE's Current
Reports on Form 8-K dated June 17, 1994 and October 11, 1994, PS
has advised ACE that Unit 1 of the Salem Nuclear Generating
Station (Salem) experienced an automatic reactor shutdown which
occurred on April 7, 1994 due to excessive grass from the
Delaware River clogging the station's water intake structure. 
Salem remained out of service while PS and the NRC investigated
the event and PS implemented remedial action.  Following the
event, Salem was returned to service on June 4, 1994.  

  On April 7, 1994, the NRC sent an augmented inspection team
(AIT) to Salem to investigate the event.  The AIT presented its
preliminary findings, concluding that the event had challenged
the reactor coolant system pressure boundary, that operator error
had occurred which complicated the event, that management had
allowed equipment problems to exist which made operations
difficult for plant operators, and that some equipment was
degraded by the event, but overall the plant performed as
designed.  The AIT further concluded that operator use of
emergency operating procedures was good and that investigation
and trouble-shooting efforts were good.  PS's investigation of
the event resulted in conclusions similar to those of the AIT. 
On May 9, 1994, PS and the NRC staff presented their findings to
the NRC Commissioners, and PS described the actions it had taken
to prepare Salem for restart. 

  ACE has been advised by PS that PS has continued to address
matters to improve Salem's operations identified by itself, the
NRC and the Institute of Nuclear Power Operations (INPO), an
independent industry group consisting of utilities, including PS,
that provides self-critical analysis of nuclear operations to
member utilities.  Actions are being taken to improve the plant's
material condition, to upgrade procedures and to enhance
personnel performance, as well as other efforts to such end,
including appointment of a new station manager and senior plant
staff.  In addition, PS, effective September 29, 1994,
established its nuclear operations as a separate business unit
reporting directly to the Chairman and Chief Executive Officer of
PS and hired Leon R. Eliason as its Chief Nuclear Officer and 
President of its new Nuclear Business Unit.  

  PS has advised ACE that on October 5, 1994, the NRC, as a
result of the AIT inspection, as well as a follow-up inspection,
issued a Notice of Violation and Proposed Imposition of Civil
Penalty to PS advising that it proposed to impose an aggregate
fine of $500,000 for violations relating to the April 7, 1994
event, including:  the failure to identify and correct
significant conditions adverse to quality at the facility related
to spurious steam flow signals and inoperable atmospheric relief
valves, both of which, it concluded, led to unnecessary safety
injections during the event;  the failure to identify and correct
significant conditions adverse to quality at the facility related
to providing adequate training, guidance and procedures for the
operators to cope with the event; and the failure by supervisors
to exercise appropriate command and control of the operations
staff and the reactor during the event.  In assessing its fine,
the NRC advised PS that it "expects an aggressive and prompt
response to this matter as neither PS nor the NRC can accept (1)
such performance in the future and (2) the large number of
equipment related events that have recently occurred at Salem." 
The NRC has stated, that after reviewing PS's response to the
Notice, including PS's proposed corrective actions and the
results of future inspections, it will determine whether further
NRC enforcement action is necessary to ensure compliance with NRC
regulatory requirements.

  ACE is further advised that PS's own assessments, as well as
those by the NRC and INPO, indicate that additional efforts are
required to further improve operating performance, and PS is
committed to taking the necessary actions to address Salem's
performance needs.  PS has indicated that the proposed $500,000
fine will be paid without challenge.  No assurance can be given
as to what, if any, further or additional actions may be taken by
the NRC or what further or additional actions may be taken by PS,
or required by the NRC, to improve Salem's performance.

Item 6.  Exhibits and Reports on 8-K 

Exhibits:  See Exhibit Index Attached

Reports on Form 8-K:  

  A Current report on Form 8-K was filed on October 3, 1994 and
containing a Statement of Computations of Ratio of Earnings to
Fixed Charges for the twelve months ended June 30, 1994.  

  A Current report on Form 8-K was filed October 11, 1994
relating to the events of April 7th at the Salem Nuclear
Generating Station and the subsequent penalty imposed by the
Nuclear Regulatory Commission.  
<PAGE>
                                SIGNATURES

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

                                 Atlantic Energy, Inc.
                                 Atlantic City Electric Company
                                 (Registrant)  


Date:  November 14, 1994       By:  /s/ J. L. Jacobs
                                        J. L. Jacobs
                               President and Chief Executive 
                               Officer of Atlantic Energy, Inc.
                               Chairman, President and Chief 
                               Executive Officer of Atlantic
                               City Electric Company




Date:  November 14, 1994       By: /s/ J. G. Salomone
                                       J. G. Salomone
                               Vice President, Treasurer and
                               Secretary of Atlantic Energy,Inc.
                               Senior Vice President-Finance
                               and Administration of
                               Atlantic City Electric Company

<PAGE>
                               EXHIBIT INDEX



4  Mortgage and Deed of Trust, dated January 15, 1937, between
Atlantic City Electric company and The Bank of New York (formerly
Irving Trust Company) and Supplemental Indentures through
November 1, 1993 (File No. 2-66820-Exhibit No. 2(b); File No. 1-
33599, Form 10-K for year ended December 31, 1980-Exhibit No.
4(d); Form 10-Q for quarter ended June 30, 1981-Exhibit No. 4(a);
Form 10-K for year ended December 31, 1983-Exhibit No. 4(d); Form
10-Q for quarter ended March 31, 1984-Exhibit No. 4(a); Form 10-Q
for quarter ended June 30, 1984-Exhibit 4(a); Form 10-Q for
quarter ended September 30, 1985-Exhibit 4; Form 10-Q for quarter
ended March 31, 1986-Exhibit No. 4; Form 10-K for year ended
December 31, 198-Exhibit No. 4(d); Form 10-Q for quarter ended
September 30, 1989-Exhibit No. 4(a); Form 10-K for year ended
December 31, 1990-Exhibit 4(c); File No. 33-49279-Exhibit No.
4(b); File No. 1-3559, Form 10-Q for the quarter ended September
30, 1993-Exhibit Nos. 4(a) & 4(b); Form 10-K for year ended
December 31, 1993-Exhibit No. 4c(1);  File No. 1-3559, Form 10-Q
for the quarter ended June 30, 1994-Exhibit No. 4(a).

4a  Indenture Supplemental dated as of October 1, 1994 to
Mortgage and Deed of Trust dated January 15, 1937 between
Atlantic City Electric Company and The Bank of New York.  

12  Statement of Computations of Ratio of Earnings to Fixed
Charges for the twelve months ended September 30, 1994. 

27  Financial Data Schedules for Atlantic Energy, Inc. and
Atlantic City Electric Company for periods ended September 30,
1994.

  



                          INDENTURE SUPPLEMENTAL


                                    TO

                        MORTGAGE AND DEED OF TRUST

                         (Dated January 15, 1937)

                                Executed By


                      ATLANTIC CITY ELECTRIC COMPANY

                                    TO

                           THE BANK OF NEW YORK,

                                             Trustee.

                                                       

                       Dated as of November 1, 1994




                      This instrument was prepared by

                       James E. Franklin II, Esq.


                                                    
                       James E. Franklin II, Esq.<PAGE>

          SUPPLEMENTAL INDENTURE, dated as of November 1, 1994 for
convenience of reference, and effective from the time of execution
and delivery hereof, made and entered into by and between ATLANTIC
CITY ELECTRIC COMPANY, a corporation of the State of New Jersey
(hereinafter sometimes called the "Company"), party of the first
part, and THE BANK OF NEW YORK (formerly Irving Trust Company), a
corporation of the State of New York, as Trustee (hereinafter
sometimes called the "Trustee"), party of the second part.

     WHEREAS, the Company has heretofore executed and delivered to
the Trustee its Mortgage and Deed of Trust, dated January 15, 1937
(hereinafter referred to as the "Mortgage"), for the security of
all bonds of the Company outstanding thereunder, and by said
Mortgage conveyed to the Trustee, upon certain trusts, terms and
conditions, and with and subject to certain provisos and covenants
therein contained, all and singular the property, rights and
franchises which the Company then owned or should thereafter
acquire, excepting any property expressly excepted by the terms of
the Mortgage; and

     WHEREAS, the Company has heretofore executed and delivered to
the Trustee an Indenture Supplemental to Mortgage and Deed of
Trust, dated as of June 1, 1949, an Indenture Supplemental to
Mortgage and Deed of Trust, dated as of July 1, 1950, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of November 1,
1950, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of March 1, 1952, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of January 1, 1953, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of March 1,
1954, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of March 1, 1955, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of January 1, 1957, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of April 1,
1958, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of April 1, 1959, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of March 1, 1961, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of July 1,
1962, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of March 1, 1963, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of February 1, 1966, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of April 1,
1970, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of September 1, 1970, an Indenture Supplemental to
Mortgage and Deed of Trust, dated as of May 1, 1971, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of April 1,
1972, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of June 1, 1973, an Indenture Supplemental to Mortgage and
Deed of Trust, dated as of January 1, 1975, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of May 1,
1975, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of December 1, 1976, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of January 1, 1980, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of May 1,
1981, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of November 1, 1983, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of April 15, 1984, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of July 15,
1984, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of October 1, 1985, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of May 1, 1986, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of July 15,
1987, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of October 1, 1989, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of March 1, 1991, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of May 1,
1992, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of January 1, 1993, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of August 1, 1993, an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of September
1, 1993, an Indenture Supplemental to Mortgage and Deed of Trust,
dated as of November 1, 1993, an Indenture Supplemental to Mortgage
and Deed of Trust, dated as of June 1, 1994, and an Indenture
Supplemental to Mortgage and Deed of Trust, dated as of October 1,
1994, such instruments amending and supplementing the Mortgage in
certain respects (the Mortgage, as so amended and supplemented,
being hereinafter called the "Original Indenture") and conveying to
the Trustee, upon certain trusts, terms and conditions, and with
and subject to certain provisos and covenants therein contained,
certain property rights and property therein described; and

     WHEREAS, the Company represents that no default has occurred
under any of the provisions of the Original Indenture; and

     WHEREAS, the Original Indenture provides that bonds issued
thereunder may be issued in one or more series and further provides
that, with respect to each series, the rate of interest, the date
or dates of maturity, the dates for the payment of interest, the
terms and rates of optional redemption, and other terms and
conditions shall be determined by the Board of Directors of the
Company prior to the authentication thereof; and

     WHEREAS, Section 121 of the Original Indenture provides that
any power, privilege or right expressly or impliedly reserved to or
in any way conferred upon the Company by any provision of the
Original Indenture, whether such power, privilege or right is in
any way restricted or is unrestricted, may be in whole or in part
waived or surrendered or subjected to any restriction if at the
time unrestricted or to additional restriction if already
restricted, and that the Company may enter into any further
covenants, limitations or restrictions for the benefit of any one
or more series of bonds issued under the Original Indenture and
provide that a breach thereof shall be equivalent to a default
under the Original Indenture, or the Company may cure any ambiguity
or correct or supplement any defective or inconsistent provisions
contained in the Original Indenture or in any indenture
supplemental to the Original Indenture, by an instrument in
writing, properly executed, and that the Trustee is authorized to
join with the Company in the execution of any such instrument or
instruments; and

         WHEREAS, the Company has heretofore from time to time, in
accordance with the provisions of the Original Indenture, as at the
time in effect, issued bonds of various series and in various
amounts and, of the bonds so issued, $737,413,000 aggregate
principal amount is outstanding at the date hereof; and

         WHEREAS, the Company, by appropriate corporate action in
conformity with the terms of the Original Indenture, has duly
determined to create two new series of bonds under the Original
Indenture (herein sometimes referred to collectively as the "New
Bonds"); and

         WHEREAS, each of the New Bonds is to be substantially in the
form set forth in Schedule I hereto; and

         WHEREAS, each of the New Bonds (whether in temporary or
definitive form) is to bear a certificate of authentication
substantially in the form set forth in Schedule I hereto; and

         WHEREAS, the Company, in the exercise of the powers and
authorities conferred upon and reserved to it under and by virtue
of the provisions of the Original Indenture, and pursuant to
resolutions of its Board of Directors, has duly resolved and
determined to make, execute and deliver to the Trustee a
supplemental indenture, in the form hereof, for the purposes herein
provided; and

         WHEREAS, the Company represents that all conditions and
requirements necessary to make this supplemental indenture
(hereinafter sometimes referred to as the "Third 1994 Supplemental
Indenture") a valid, binding and legal instrument in accordance
with its terms, have been done, performed and fulfilled, and the
execution and delivery hereof have been in all respects duly
authorized;

         NOW, THEREFORE, THIS INDENTURE WITNESSETH:

         That Atlantic City Electric Company, in consideration of the
premises and the sum of One Dollar ($1.00) and other good and
valuable consideration paid to it by the Trustee at or before the
ensealing and delivery of these presents, the receipt whereof is
hereby acknowledged, for itself and its successors and assigns,
hereby covenants and agrees to and with the Trustee, and its
successor or successors in trust, as follows:
<PAGE>
         SECTION 1. The terms defined in this Section 1 shall, for all
purposes of this Third 1994 Supplemental Indenture and the Original
Indenture, have the meanings herein specified, unless the context
otherwise requires:

Plant:

         The term "Plant" shall mean the B.L. England Generating 
Station located in Beesley's Point, Cape May County, New Jersey.

Series A Project Facilities:

         The term "Series A Project Facilities" shall have the meaning
set forth in the Cape May Facilities Agreement.
 
Series B Project Facilities:

         The term "Series B Project Facilities" shall have the meaning
set forth in the Cape May Facilities Agreement. 
         
Cape May Authority:

         The term "Cape May Authority" shall mean the Pollution Control
Financing Authority of Cape May County (New Jersey) and any
successor thereto.

Cape May 1994 Series A Bonds:

         The term "Cape May 1994 Series A Bonds" shall mean the 7.20%
Pollution Control Revenue Bonds of 1994, Series A (Atlantic City
Electric Company Project) to be issued in 1994 under and pursuant
to the Cape May Indenture.


Cape May 1994 Series B Bonds:

         The term "Cape May 1994 Series B Bonds" shall mean the 7%
Pollution Control Revenue Refunding Bonds of 1994, Series B
(Atlantic City Electric Company Project) to be issued in 1994 under
and pursuant to the Cape May Indenture.

Cape May Indenture:

         The term "Cape May Indenture" shall mean the Trust Indenture,
dated as of November 1, 1994, by and between the Cape May Authority
and United Jersey Bank, as Trustee, pursuant to which the Cape May
1994 Series A Bonds and the Cape May 1994 Series B Bonds are
issued.
<PAGE>
Cape May Trustee:

         The term "Cape May Trustee" shall mean, at any time in
question, the person and/or corporation acting as trustee at any
time under the Cape May Indenture.

Cape May Facilities Agreement:

         The term "Cape May Facilities Agreement" shall mean the
Pollution Control Facilities Agreement, dated as of November 1,
1994, between the Cape May Authority and the Company, and any and
all modifications, supplements and amendments thereof.

         SECTION 2.  The Company hereby creates a forty-fifth series of
bonds to be issued under and secured by the Original Indenture and
this Third 1994 Supplemental Indenture, to be designated and to be
distinguished from the bonds of all other series by the title
"First Mortgage Bonds, 7.20% Pollution Control Series A of 1994"
(herein sometimes referred to as the "bonds of the Forty-fifth
Series").

         Bonds of the Forty-fifth Series shall mature on the maturity
date of the Cape May 1994 Series A Bonds and shall be issued in
temporary or definitive form, only as fully registered bonds,
without coupons, in denominations of $5,000 and any multiple or
multiples of $5,000 authorized by the Company; they shall bear
interest at the rate of seven and twenty one-hundredths per centum
per annum payable semiannually on the interest payment dates of the
Cape May 1994 Series A Bonds; and the principal of, premium, if
any, and interest on each said bond shall be payable at the office
or agency of the Company, in Hackensack, New Jersey, and, at the
option of the Company, at the office or agency of the Company in
the City of New York, in lawful money of the United States of
America; provided, however, that the Company shall receive the
credits in respect of interest on and principal of bonds of the
Forty-fifth Series as set forth in Section 5 hereof.

         Every bond of the Forty-fifth Series shall be dated and shall
bear interest as provided in Section 10 of the Original Indenture;
provided, however, that bonds of the Forty-fifth Series
authenticated by the Trustee prior to the first interest payment
date shall bear interest from November 1, 1994; and provided
further, that if and to the extent that the Company shall default
in the payment of interest due on any interest payment date, then
any such bond of the Forty-fifth Series shall bear interest from
the interest payment date next preceding the date of such bond to
which interest has been paid, unless such interest payment date is
the first interest payment date, in which case from November 1,
1994.
<PAGE>
         Bonds of the Forty-fifth Series shall be subject to redemption
prior to maturity, but if in part only in integral multiples of
$5,000, under the conditions and upon the payment of the amounts
specified in the following subsections, together in each case with
interest accrued to the redemption date:

(a)   at the option of the Company, on any date on or after
November 1, 2004, either as a whole or in part from time to time on
any date, at the following redemption prices,  expressed in
percentages of the principal amount of the bonds to be redeemed:

         REDEMPTION PERIOD                            REDEMPTION PRICE
         November 1, 2004 through October 31, 2005         102%
         November 1, 2005 through October 31, 2006         101%
     November 1, 2006 and thereafter                  100%

         (b)  at the option of the Company, as a whole at any time at
         100% of the principal amount thereof, if any of the following
         events shall have occurred:

              (1) any federal, state or local body exercising
              governmental or judicial authority has taken any action
              which results in the imposition of unreasonable burdens
              or excessive liabilities with respect to the Series A
              Project Facilities (or the facilities serviced thereby)
              or the Plant, rendering impracticable or uneconomical or
              enjoining or restraining the operation of all or a
              substantial portion of the Series A Project Facilities
              (or the facilities serviced thereby) or the Plant,
              including without limitation the condemnation or taking
              by eminent domain of all or a substantial portion of the
              Series A Project Facilities (or the facilities serviced
              thereby) or the Plant; or 

              (2)  changes in the cost or availability of raw
              materials, operating supplies, or facilities or
              technological or other changes have made the continued
              operation of all or a substantial portion of the Series
              A Project Facilities (or the facilities serviced thereby)
              or the Plant, uneconomical; or 

              (3)  all or a substantial portion of the Series A Project
              Facilities (or the facilities serviced thereby) or the
              Plant have been damaged or destroyed to such an extent
              that it is not practicable or desirable to rebuild,
              repair or restore the Series A Project Facilities (or the
              facilities serviced thereby) or the Plant; or

              (4)  as a result of any change in the Constitution of the
              State of New Jersey or the Constitution of the United
              States of America, or as a result of any legislative or
              administrative action (whether state or federal) or any
              final decree, judgment or order of any court or
              administrative body (whether state or federal)  after any
              contest thereof by the Company in good faith, the Cape
              May Indenture, the Cape May Facilities Agreement, the
              bonds issued under the Original Indenture, as
              supplemented, in accordance with the Cape May Facilities
              Agreement, or the Bonds issued under the Cape May
              Indenture, as supplemented, shall become void or
              unenforceable or impossible to perform in accordance with
              the intent and purposes of the parties as expressed in
              the Cape May Facilities Agreement.  

              Any such redemption shall be on any date within one year
         following the determination by the Company as evidenced by the
         adoption of the resolution of the Board of Directors of the
         Company described below  that one of the events listed above
         permitting the exercise of the option has occurred.

         (c)  in whole (or in part, as hereinafter provided), at 100%
         of the principal amount thereof, plus interest accrued to the
         redemption date, in the event that it is finally determined by
         the Internal Revenue Service or by a court of competent
         jurisdiction that, as a result of the failure by the Company
         to observe any covenant, agreement or representation in the
         Cape May Facilities Agreement, the interest payable on the
         Cape May 1994 Series A Bonds is includable for federal income
         tax purposes in the gross income of any owner for federal
         income tax purposes of a Cape May 1994 Series A Bond, other
         than an owner who is a "substantial user" of the Series A
         Project Facilities or a "related person", as provided in
         Section 147(a) of the Internal Revenue Code of 1986, as
         amended (the "Code"), and the applicable regulations
         thereunder.  Any such determination will not be considered
         final for this purpose until the expiration of all periods for
         judicial review or appeal, as the case may be, nor will such
         a determination be deemed final unless (i) the Cape May
         Trustee shall have been advised by one or more owners for
         federal income tax purposes of the Cape May 1994 Series A
         Bonds that the Internal Revenue Service has notified such
         owner or owners in writing that it proposes to include the
         interest on the Cape May 1994 Series A Bonds in gross income
         as a result of such a failure by the Company and (ii) the
         Company has been afforded by the tribunal the opportunity to
         participate in and to direct any administrative proceeding or
         litigation resulting therefrom, either directly or in the name
         of any such owner of a Cape May 1994 Series A Bond.  Any such
         redemption of bonds of the Forty-fifth Series shall be in an
         amount necessary to redeem the Cape May 1994 Series A Bonds on
         any date within 180 days from the time of such final
         determination that the Cape May 1994 Series A Bonds are to be
         redeemed.  Bonds of the Forty-fifth Series shall be redeemed
         in whole after such final determination unless it is decided
         in such determination that redemption of a portion of the Cape
         May 1994 Series A Bonds outstanding would have the result that
         interest payable on the Cape May 1994 Series A Bonds remaining
         outstanding after such redemption would not be includable for
         federal income tax purposes in the gross income of any owner
         for federal income tax purposes of a Cape May 1994 Series A
         Bond (other than an owner who is a "substantial user" of the
         Series A Project Facilities or a "related person" within the
         meaning of Section 147(a) of the Code and the applicable
         regulations thereunder), and in such event bonds of the Forty-
         fifth Series shall be redeemed (in the principal amount of
         $5,000 or any integral multiple thereof) in such amount so as
         to accomplish that result.

              The election of the Company under subsections (a) or (b)
above to redeem any of the bonds of the Forty-fifth Series shall be
evidenced by a resolution of the Board of Directors of the Company
calling for the redemption on a stated date of all or a stated
principal amount thereof.  To exercise its option to redeem the
bonds of the Forty-fifth Series under subsection (a) or (b) above,
the Company shall deliver to the Trustee, the Cape May Authority
and the Cape May Trustee a certified copy of said resolution
calling all or a stated principal amount of the bonds of the Forty-
fifth Series for redemption on a date not more than 90 days from
the date said resolution is delivered  (in the case of a redemption
under subsection (a) above) or not more than one year from the date
of adoption of said resolution (in the case of a redemption under
subsection (b) above).  The delivery to the Cape May Trustee of a
certified copy of such resolution shall constitute notice to the
Cape May Trustee of the redemption referred to therein, on the
terms specified therein.  The Company shall on or before such
redemption date deposit with the Cape May Trustee, as paying agent
hereunder, the total applicable redemption price of all the bonds
so called, with interest accrued thereon to the redemption date,
less any credits to which the Company may be entitled pursuant to
Section 5 hereof, and the Cape May Trustee, as such paying agent,
shall apply such funds on the redemption date to the redemption of
the bonds so called.

              The Cape May Trustee shall deliver to the Trustee prompt
written notice of the occurrence of a "final determination" under
subsection (c) above.  Such notice shall be executed on behalf of
the Cape May Trustee by its President or a Vice President or Trust
Officer and shall fix a redemption date for the appropriate amounts
of bonds of the Forty-fifth Series not more that 180 days after the
occurrence of such "final determination".  On or before such
redemption date, the Company shall deposit with the Cape May
Trustee, as paying agent hereunder, the total redemption price of
the bonds so called, with interest accrued thereon to the
redemption date, less any credits to which the Company may be
entitled pursuant to Section 5 hereof, and the Cape May Trustee, as
such paying agent, shall apply such funds, on the redemption date,
to the redemption of the bonds so called.  The delivery to the
Trustee of a certified copy of such notice shall constitute notice
to the Trustee of the redemption referred to therein on the terms
specified therein.

              Whenever the Trustee shall receive a written demand for
redemption (hereinafter called "Redemption Demand") from the Cape
May Trustee, stating that the principal of all Cape May 1994 Series
A Bonds then outstanding under the Cape May Indenture has been
declared to be immediately due and payable pursuant to the
provisions of Section 10.02 thereof and that such declaration of
maturity has not been rescinded, the Trustee shall within 10 days
of receiving such Redemption Demand mail a copy to the Company
stamped or otherwise marked to show the date of receipt by the
Trustee, and, in such event, the Company shall fix a redemption
date for the redemption so demanded and shall mail to the Trustee
notice of such date at least 30 days prior thereto.  Such
redemption date may be any day fixed by the Company which shall be
not more than 180 days after the receipt of the Redemption Demand
by the Company from the Trustee.  If the Trustee does not receive
such notice from the Company within 150 days after the Redemption
Demand shall have been received by the Trustee, then the redemption
date shall be the 180th day after such receipt of the Redemption
Demand by the Company and the bonds of the Forty-fifth Series shall
become due, together with accrued interest thereon, on such 180th
day.  The Trustee shall mail notice of the redemption date
(hereinafter called the "Demand Redemption Notice") to the Cape May
Trustee as hereinafter provided, provided however, that the Trustee
shall not mail any Demand Redemption Notice (and no such redemption
shall be made) if the Trustee shall have received a written
cancellation of the Redemption Demand from the Cape May Trustee
prior to the mailing of the Demand Redemption Notice.  Anything in
this paragraph contained to the contrary notwithstanding, if, after
mailing of the Demand Redemption Notice and prior to the date fixed
for redemption, the Trustee shall have been advised in writing by
the Cape May Trustee that the Redemption Demand has been rescinded
or that the declaration of maturity of the Cape May 1994 Series A
Bonds has been rescinded, the Demand Redemption Notice shall
thereupon, without further act of the Trustee or the Company, be
rescinded and become null and void for all purposes hereunder and
no redemption of the bonds of the Forty-fifth Series and no
payments in respect thereof shall be effected or required.  Any
such redemption shall be at the redemption price equal to the
principal amount of the bonds of the Forty-fifth Series to be
redeemed, together with accrued interest to the date fixed for
redemption.  For the purposes of this Section 2, a demand or notice
from the Cape May Trustee shall be executed on behalf of such
trustee by its President or a Vice President or a Trust Officer,
and shall be deemed received by the Trustee when delivered at its
corporate trust office in the Borough of Manhattan, the City of New
York.  The Trustee may conclusively rely, as to the truth of the
statements contained therein, upon any such demand.

              Notwithstanding the provisions of Section 52 of the
Original Indenture, any Demand Redemption Notice shall be given by
mail to the registered holder(s) of bonds of the Forty-fifth
Series, not more than 10 or less than 5 days prior to the date
fixed for redemption, and the registered holders of bonds of the
Forty-fifth Series, by the acceptance of such bonds, waive any
additional or further notice of redemption provided in the Original
Indenture.

              Each bond or portion thereof of the Forty-fifth Series
called for redemption under this Section 2 shall be due and payable
at the office of the Cape May Trustee, as paying agent hereunder,
at the applicable redemption price and on the specified redemption
date, anything herein or in such bond to the contrary
notwithstanding; provided, however, that notwithstanding the
foregoing or any provisions of the Original Indenture,  this Third
1994 Supplemental Indenture, the bonds of the Forty-fifth Series,
or any notice of redemption of the bonds of the Forty-fifth Series
to the contrary, in the case of bonds of the Forty-fifth Series to
be redeemed pursuant to subsections (a) or (b) above, the notice of
redemption in respect of such bonds shall, without further act of
the Trustee or the Company, be rescinded and become null and void
for all purposes hereunder and no redemption of such bonds and no
payments in respect thereof shall be effected or required unless an
equal principal amount of Cape May 1994 Series A Bonds are due and
payable on such redemption date.  From and after the date when each
bond or portion thereof of the Forty-fifth Series shall be due and
payable as aforesaid (unless upon said date the full amount due
thereon shall not be held by the Cape May Trustee, as paying agent
hereunder, and be immediately available for payment), all further
interest shall cease to accrue on such bond or on such portion
thereof, as the case may be.

              If only a portion of any bond of the Forty-fifth Series
shall be called for redemption pursuant to this Section 2, the
notice of redemption hereinbefore provided for shall specify the
portion of the principal amount thereof to be redeemed.  Upon
payment of the portion so called for redemption, the Cape May
Trustee shall make an appropriate notation upon the bond of the
principal amount so redeemed.

              Bonds of the Forty-fifth Series shall not be transferable
except as provided in the Cape May Indenture and then only upon
presentation and surrender thereof, for cancellation, at the office
or agency of the Company in the Borough of Manhattan, the City of
New York, by the registered holders thereof, in person or by duly
authorized attorney, in the manner prescribed in the Original
Indenture.  In the manner prescribed in the Original Indenture,
bonds of the Forty-fifth Series may be exchanged for a like
aggregate principal amount of fully registered bonds, without
coupons, of the Forty-fifth Series of other authorized
denominations, upon presentation and surrender thereof, for
cancellation, at the office or agency of the Company in the borough
of Manhattan, the City of New York.

         SECTION 3.  The Company hereby creates a forty-sixth series of
bonds to be issued under and secured by the Original Indenture and
this Third 1994 Supplemental Indenture, to be designated and to be
distinguished from the bonds of all other series by the title
"First Mortgage Bonds, 7% Pollution Control Series B of 1994"
(herein sometimes referred to as the "bonds of the Forty-sixth
Series").

         Bonds of the Forty-sixth Series shall mature on the maturity
date of the Cape May 1994 Series B Bonds and shall be issued in
temporary or definitive form, only as fully registered bonds,
without coupons, in denominations of $5,000 and any multiple or
multiples of $5,000 authorized by the Company; they shall bear
interest at the rate of seven per centum per annum payable
semiannually on the interest payment dates of the Cape May 1994
Series B Bonds; and the principal of, premium, if any, and interest
on each said bond shall be payable at the office or agency of the
Company, in Hackensack, New Jersey, and, at the option of the
Company, at the office or agency of the Company in the City of New
York, in lawful money of the United States of America; provided,
however, that the Company shall receive the credits in respect of
interest on and principal of bonds of the Forty-sixth Series as set
forth in Section 6 hereof.

         Every bond of the Forty-sixth Series shall be dated and shall
bear interest as provided in Section 10 of the Original Indenture;
provided, however, that bonds of the Forty-sixth Series
authenticated by the Trustee prior to the first interest payment
date shall bear interest from November 1, 1994; and provided
further, that if and to the extent that the Company shall default
in the payment of interest due on any interest payment date, then
any such bond of the Forty-sixth Series shall bear interest from
the interest payment date next preceding the date of such bond to
which interest has been paid, unless such interest payment date is
the first interest payment date, in which case from November 1,
1994.

         Bonds of the Forty-sixth Series shall be subject to redemption
prior to maturity, but if in part only in integral multiples of
$5,000, under the conditions and upon the payment of the amounts
specified in the following subsections, together in each case with
interest accrued to the redemption date:

         (a)  at the option of the Company, on any date on or after
         November 1, 2004, either as a whole or in part from time to
         time on any date, at the following redemption prices, 
         expressed in percentages of the principal amount of the bonds
         to be redeemed:
<PAGE>
         REDEMPTION PERIOD                            REDEMPTION PRICE
         November 1, 2004 through October 31, 2005         102%
         November 1, 2005 through October 31, 2006         101%
     November 1, 2006 and thereafter                  100%

         (b)  at the option of the Company, as a whole at any time at
         100% of the principal amount thereof, if any of the following
         events shall have occurred:

              (1) any federal, state or local body exercising
              governmental or judicial authority has taken any action
              which results in the imposition of unreasonable burdens
              or excessive liabilities with respect to the Series B
              Project Facilities (or the facilities serviced thereby)
              or the Plant, rendering impracticable or uneconomical or
              enjoining or restraining the operation of all or a
              substantial portion of the Series B Project Facilities
              (or the facilities serviced thereby) or the Plant,
              including without limitation the condemnation or taking
              by eminent domain of all or a substantial portion of the
              Series B Project Facilities (or the facilities serviced
              thereby) or the Plant; or

              (2)  changes in the cost or availability of raw
              materials, operating supplies, or facilities or
              technological or other changes have made the continued
              operation of all or a substantial portion of the Series
              B Project Facilities (or the facilities serviced thereby)
              or the Plant, uneconomical; or

              (3)  all or a substantial portion of the Series B Project
              Facilities (or the facilities serviced thereby) or the
              Plant have been damaged or destroyed to such an extent
              that it is not practicable or desirable to rebuild,
              repair or restore the Series B Project Facilities (or the
              facilities serviced thereby) or the Plant; or

              (4)  as a result of any change in the Constitution of the
              State of New Jersey or the Constitution of the United
              States of America, or as a result of any legislative or
              administrative action (whether state or federal) or any
              final decree, judgment or order of any court or
              administrative body (whether state or federal) after any
              contest thereof by the Company in good faith, the Cape
              May Indenture, the Cape May Facilities Agreement, the
              bonds issued under the Original Indenture, as
              supplemented, in accordance with the Cape May Facilities
              Agreement, or the bonds issued under the Cape May
              Indenture, as supplemented, shall become void or
              unenforceable or impossible to perform in accordance with
              the intent and purposes of the parties as expressed in
              the Cape May Facilities Agreement.

              Any such redemption shall be on any date within one year
         following the determination by the Company as evidenced by the
         adoption of the resolution of the Board of Directors of the
         company described below that one of the events listed above
         permitting the exercise of the option has occurred.

         (c)  in whole (or in part, as hereinafter provided), at 100%
of the principal amount thereof, plus interest accrued to the
redemption date, in the event that it is finally determined by the
Internal Revenue Service or by a court of competent jurisdiction
that, as a result of the failure by the Company to observe any
covenant, agreement or representation in the Cape May Facilities
Agreement, the interest payable on the Cape May 1994 Series B Bonds
is includable for federal income tax purposes in the gross income
of any owner for federal income tax purposes of a Cape May 1994
Series B Bond, other than an owner who is a "substantial user" of
the Series B Project Facilities or a "related person", as provided
in Section 147(a) of the Internal Revenue Code of 1986, as amended
(the "Code"), and the applicable regulations thereunder.  Any such
determination will not be considered final for this purpose until
the expiration of all periods for judicial review or appeal, as the
case may be, nor will such a determination be deemed final unless
(i) the Cape May Trustee shall have been advised by one or more
owners for federal income tax purposes of the Cape May 1994 Series
B Bonds that the Internal Revenue Service has notified such owner
or owners in writing that it proposes to include the interest on
the Cape May 1994 Series B Bonds in gross income as a result of
such a failure by the Company and (ii) the Company has been
afforded by the tribunal the opportunity to participate in and to
direct any administrative proceeding or litigation resulting
therefrom, either directly or in the name of any such owner of a
Cape May 1994 Series B Bond.  Any such redemption of bonds of the
Forty-sixth Series shall be in an amount necessary to redeem the
Cape May 1994 Series B Bonds on any date within 180 days from the
time of such final determination that the Cape May 1994 Series B
Bonds are to be redeemed.  Bonds of the Forty-sixth Series shall be
redeemed in whole after such final determination unless it is
decided in such determination that redemption of a portion of the
Cape May 1994 Series B Bonds outstanding would have the result that
interest payable on the Cape May 1994 Series B Bonds remaining
outstanding after such redemption would not be includable for
federal income tax purposes in the gross income of any owner for
federal income tax purposes of a Cape May 1994 Series B Bond (other
than an owner who is a "substantial user" of the Series B Project
Facilities or a "related person" within the meaning of Section
147(a) of the Code and the applicable regulations thereunder), and
in such event bonds of the Forty-sixth Series shall be redeemed (in
the principal amount of $5,000 or any integral multiple thereof) in
such amount so as to accomplish that result.

              The election of the Company under subsections (a) or (b)
above to redeem any of the bonds of the Forty-sixth Series shall be
evidenced by a resolution of the Board of Directors of the Company
calling for the redemption on a stated date of all or a stated
principal amount thereof.  To exercise its option to redeem the
bonds of the Forty-sixth Series under subsection (a) or (b) above,
the Company shall deliver to the Trustee, the Cape May Authority
and the Cape May Trustee a certified copy of said resolution
calling all or a stated principal amount of the bonds of the Forty-
sixth Series for redemption on a date not more than 90 days from
the date said resolution is delivered (in the case of a redemption
under subsection (a) above) or not more than one year from the date
of adoption of said resolution (in the case of a redemption under
subsection (b) above).  The delivery to the Cape May Trustee of a
certified copy of such resolution shall constitute notice to the
Cape May Trustee of the redemption referred to therein, on the
terms specified therein.  The Company shall on or before such
redemption date deposit with the Cape May Trustee, as paying agent
hereunder, the total applicable redemption price of all the bonds
so called, with interest accrued thereon to the redemption date,
less any credits to which the Company may be entitled pursuant to
Section 6 hereof, and the Cape May Trustee, as such paying agent,
shall apply such funds on the redemption date to the redemption of
the bonds so called.

              The Cape May Trustee shall deliver to the Trustee prompt
written notice of the occurrence of a "final determination" under
subsection (c) above.  Such notice shall be executed on behalf of
the Cape May Trustee by its President or a Vice President or Trust
Officer and shall fix a redemption date for the appropriate amounts
of bonds of the Forty-sixth Series not more that 180 days after the
occurrence of such "final determination".  On or before such
redemption date, the Company shall deposit with the Cape May
Trustee, as paying agent hereunder, the total redemption price of
the bonds so called, with interest accrued thereon to the
redemption date, less any credits to which the Company may be
entitled pursuant to Section 6 hereof, and the Cape May Trustee, as
such paying agent, shall apply such funds, on the redemption date,
to the redemption of the bonds so called.  The delivery to the
Trustee of a certified copy of such notice shall constitute notice
to the Trustee of the redemption referred to therein on the terms
specified therein.

              Whenever the Trustee shall receive a written demand for
redemption (hereinafter called "Redemption Demand") from the Cape
May Trustee, stating that the principal of all Cape May 1994 Series
B Bonds then outstanding under the Cape May Indenture has been
declared to be immediately due and payable pursuant to the
provisions of Section 10.02 thereof and that such declaration of
maturity has not been rescinded, the Trustee shall within 10 days
of receiving such Redemption Demand mail a copy to the Company
stamped or otherwise marked to show the date of receipt by the
Trustee, and, in such event, the Company shall fix a redemption
date for the redemption so demanded and shall mail to the Trustee
notice of such date at least 30 days prior thereto.  Such
redemption date may be any day fixed by the Company which shall be
not more than 180 days after the receipt of the Redemption Demand
by the Company from the Trustee.  If the Trustee does not receive
such notice from the Company within 150 days after the Redemption
Demand shall have been received by the Trustee, then the redemption
date shall be the 180th day after such receipt of the Redemption
Demand by the Company and the bonds of the Forty-sixth Series shall
become due, together with accrued interest thereon, on such 180th
day.  The Trustee shall mail notice of the redemption date
(hereinafter called the "Demand Redemption Notice") to the Cape May
Trustee as hereinafter provided, provided however, that the Trustee
shall not mail any Demand Redemption Notice (and no such redemption
shall be made) if the Trustee shall have received a written
cancellation of the Redemption Demand from the Cape May Trustee
prior to the mailing of the Demand Redemption Notice.  Anything in
this paragraph contained to the contrary notwithstanding, if, after
mailing of the Demand Redemption Notice and prior to the date fixed
for redemption, the Trustee shall have been advised in writing by
the Cape May Trustee that the Redemption Demand has been rescinded
or that the declaration of maturity of the Cape May 1994 Series B
Bonds has been rescinded, the Demand Redemption Notice shall
thereupon, without further act of the Trustee or the Company, be
rescinded and become null and void for all purposes hereunder and
no redemption of the bonds of the Forty-sixth Series and no
payments in respect thereof shall be effected or required.  Any
such redemption shall be at the redemption price equal to the
principal amount of the bonds of the Forty-sixth Series to be
redeemed, together with accrued interest to the date fixed for
redemption.  For the purposes of this Section 3, a demand or notice
from the Cape May Trustee shall be executed on behalf of such
trustee by its President or a Vice President or a Trust Officer,
and shall be deemed received by the Trustee when delivered at its
corporate trust office in the Borough of Manhattan, the City of New
York.  The Trustee may conclusively rely, as to the truth of the
statements contained therein, upon any such demand.

              Notwithstanding the provisions of Section 52 of the
Original Indenture, any Demand Redemption Notice shall be given by
mail to the registered holder(s) of bonds of the Forty-sixth
Series, not more than 10 or less than 5 days prior to the date
fixed for redemption, and the registered holders of bonds of the
Forty-sixth Series, by the acceptance of such bonds, waive any
additional or further notice of redemption provided in the Original
Indenture.

              Each bond or portion thereof of the Forty-sixth Series
called for redemption under this Section 3 shall be due and payable
at the office of the Cape May Trustee, as paying agent hereunder,
at the applicable redemption price and on the specified redemption
date, anything herein or in such bond to the contrary
notwithstanding; provided, however, that notwithstanding the
foregoing or any provisions of the Original Indenture,  this Third
1994 Supplemental Indenture, the bonds of the Forty-sixth Series,
or any notice of redemption of the bonds of the Forty-sixth Series
to the contrary, in the case of bonds of the Forty-sixth Series to
be redeemed pursuant to subsections (a) or (b) above, the notice of
redemption in respect of such bonds shall, without further act of
the Trustee or the Company, be rescinded and become null and void
for all purposes hereunder and no redemption of such bonds and no
payments in respect thereof shall be effected or required unless an
equal principal amount of Cape May 1994 Series B Bonds are due and
payable on such redemption date.  From and after the date when each
bond or portion thereof of the Forty-sixth Series shall be due and
payable as aforesaid (unless upon said date the full amount due
thereon shall not be held by the Cape May Trustee, as paying agent
hereunder, and be immediately available for payment), all further
interest shall cease to accrue on such bond or on such portion
thereof, as the case may be.

              If only a portion of any bond of the Forty-sixth Series
shall be called for redemption pursuant to this Section 3, the
notice of redemption hereinbefore provided for shall specify the
portion of the principal amount thereof to be redeemed.  Upon
payment of the portion so called for redemption, the Cape May
Trustee shall make an appropriate notation upon the bond of the
principal amount so redeemed.

              Bonds of the Forty-sixth Series shall not be transferable
except as provided in the Cape May Indenture and then only upon
presentation and surrender thereof, for cancellation, at the office
or agency of the Company in the Borough of Manhattan, the City of
New York, by the registered holders thereof, in person or by duly
authorized attorney, in the manner prescribed in the Original
Indenture.  In the manner prescribed in the Original Indenture,
bonds of the Forty-sixth Series may be exchanged for a like
aggregate principal amount of fully registered bonds, without
coupons, of the Forty-sixth Series of other authorized
denominations, upon presentation and surrender thereof, for
cancellation, at the office or agency of the Company in the borough
of Manhattan, the City of New York.

         SECTION 4. In accordance with and in compliance with the
provisions of Article V of the Original Indenture, $25,000,000   
principal amount of bonds of the Forty-fifth Series and $6,500,000
principal amount of bonds of the Forty-sixth Series may be executed
on behalf of the Company and delivered to the Trustee, and shall be
authenticated by the Trustee and delivered (without awaiting the
filing or recording of this Third 1994 Supplemental Indenture) from
time to time in accordance with the order or orders of the Company,
evidenced by a writing or writings signed in the name of the
Company by its President, or one of its Vice Presidents and its
Treasurer or one of its Assistant Treasurers.  The bonds of the
Forty-fifth and Forty-sixth Series shall be executed in the name of
the Company by the manual or facsimile signature of its President
or one of its Senior Vice Presidents or Vice Presidents, and its
corporate seal, or a facsimile thereof, to be impressed or
imprinted thereon and attested by the signature, or a facsimile
thereof, of its Secretary or one of its Assistant Secretaries.

         SECTION 5. The Company shall be entitled to credits against
amounts otherwise payable in respect of the bonds of the Forty-
fifth Series in an amount or amounts corresponding to (i) the
principal amount of any Cape May 1994 Series A Bond surrendered to
the Cape May Trustee by the Company or the Cape May Authority, or
purchased by the Cape May Trustee, for cancellation and (ii) the
amount of moneys held by the Cape May Trustee and available and
designated for the payment of principal or redemption price of,
and/or interest on, the Cape May 1994 Series A Bonds, from any
other source of payment to the Cape May Trustee of such moneys
other than payments of principal of, premium, if any, or interest
on bonds of the Forty-fifth Series.

         A certificate of the Company signed by its President or any
Vice President, and by the Secretary or any Assistant Secretary,
and consented to in writing by the Cape May Trustee, stating that
the Company is entitled to a credit under this Section 5, and
setting forth the basis therefor in reasonable detail, shall be
conclusive evidence of such entitlement and, in the case of a
credit with respect to the principal amount of the bonds of the
Forty-fifth Series, of the discharge of the Company's obligation
with respect to the payment of such principal amount, and the
Trustee shall accept and shall be entitled to rely upon such
certificate as such evidence without further investigation or
verification of the matters stated therein.

         SECTION 6.   The Company shall be entitled to credits against
amounts otherwise payable in respect of the bonds of the Forty-
sixth Series in an amount or amounts corresponding to (i) the
principal amount of any Cape May 1994 Series B Bond surrendered to
the Cape May Trustee by the Company or the Cape May Authority, or
purchased by the Cape May Trustee, for cancellation and (ii) the
amount of moneys held by the Cape May Trustee and available and
designated for the payment of principal or redemption price of,
and/or interest on, the Cape May 1994 Series B Bonds, from any
other source of payment to the Cape May Trustee of such moneys
other than payments of principal of, premium, if any, or interest
on bonds of the Forty-sixth Series.

         A certificate of the Company signed by its President or any
Vice President, and by the Secretary or any Assistant Secretary,
and consented to in writing by the Cape May Trustee, stating that
the Company is entitled to a credit under this Section 6, and
setting forth the basis therefor in reasonable detail, shall be
conclusive evidence of such entitlement and, in the case of a
credit with respect to the principal amount of the bonds of the
Forty-sixth Series, of the discharge of the Company's obligation
with respect to the payment of such principal amount, and the
Trustee shall accept and shall be entitled to rely upon such
certificate as such evidence without further investigation or
verification of the matters stated therein.

         SECTION 7. The approval by the Board of Public Utilities,
State of New Jersey of the execution and delivery of this Third
1994 Supplemental Indenture shall not in anywise be construed as
approval by said Board of any other act, matter or thing which
requires the approval of said Board under the laws of the State of
New Jersey; nor shall said approval bind said Board or any other
public body or authority of the State of New Jersey having
jurisdiction in the premises in any future application for the
issue of bonds under the Original Indenture or any indenture
supplemental thereto or otherwise.

         SECTION 8. As supplemented by this Third 1994 Supplemental
Indenture, the Original Indenture is in all respects ratified and
confirmed and the Original Indenture and this Third 1994
Supplemental Indenture shall be read, taken and construed as one
and the same instrument.

         Nothing in this Third 1994 Supplemental Indenture contained
shall, or shall be construed to, confer upon any person other than
the holders of bonds issued under the Original Indenture and this
Third 1994 Supplemental Indenture, the Company and the Trustee, any
right to avail themselves of any benefit of any provision of the
Original Indenture or of this Third 1994 Supplemental Indenture.

         The Trustee assumes no responsibility for the correctness of
the recitals of facts contained herein and makes no representations
as to the validity of this Third 1994 Supplemental Indenture.
         
         This Third 1994 Supplemental Indenture may be simultaneously
executed in any number of counterparts, each of which so executed
shall be deemed to be an original; but such counterparts shall
together constitute but one and the same instrument.
<PAGE>
         IN WITNESS WHEREOF, ATLANTIC CITY ELECTRIC COMPANY, party of
the first part, has caused this instrument to be signed in its name
and behalf by its President or a Vice President, and its corporate
seal to be hereunto affixed and attested by its Secretary or an
Assistant Secretary, and THE BANK OF NEW YORK, party hereto of the
second part, has caused this instrument to be signed in its name
and behalf by a Vice President or an Assistant Vice President and
its corporate seal to be hereunto affixed and attested by an
Assistant Vice President or an Assistant Treasurer. Executed and
delivered by Atlantic City Electric Company in the Township of Egg
Harbor, New Jersey, the 3rd day of November, 1994.

                             ATLANTIC CITY ELECTRIC COMPANY
SEAL

                             By: /s/ L. M. Walters                         
                                   (L. M. Walters)
                                    Vice President
ATTEST:

   /s/ F. F. Frankowski                        
   (F. F. Frankowski)
  Assistant Secretary
                                                                
Signed, sealed and delivered by ATLANTIC CITY ELECTRIC COMPANY in
         the presence of:

   /s/ R. K. Marshall                            
   (R. K. Marshall)

 /s/ E. L. Kaminsky                              
   (E. L. Kaminsky)

                                  THE BANK OF NEW YORK
SEAL

                             By:/s/ Mary Jane Morrissey                   
                                  (Mary Jane Morrissey) 
                                  Assistant Vice President
ATTEST:                         

/s/ Lucille Firrincieli                            
(Lucille Firrincieli) 
Assistant Vice President
                                     
Signed, sealed and delivered by THE BANK OF NEW YORK in the
presence of:

                            
              

                             
  
   
                                                 
STATE OF NEW JERSEY

                        ss:

COUNTY OF ATLANTIC



         BE IT REMEMBERED that on this 3rd day of November, in the year
of our Lord one thousand nine hundred and ninety-four before me, a
Notary Public in and for the State and County aforesaid, personally
appeared F. F. Frankowski, who being by me duly sworn on his oath
says that he is Assistant Secretary of Atlantic City Electric
Company, the grantor in the foregoing Indenture Supplemental to
Mortgage and Deed of Trust, and that L. M. Walters is a Vice
President; that deponent knows the common or corporate seal of said
grantor, and the seal annexed to the said Indenture Supplemental to
Mortgage and Deed of Trust is such common or corporate seal; that
the said Indenture Supplemental to Mortgage and Deed of Trust was
signed by the said Vice President and the seal of said grantor
affixed thereto in the presence of deponent; that said Indenture
Supplemental to Mortgage and Deed of Trust was signed, sealed and
delivered as and for the voluntary act and deed of said grantor for
the uses and purposes therein expressed, pursuant to a resolution
of the Board of Directors of said grantor; and at the execution
thereof this deponent subscribed his name thereto as witness.

Sworn and subscribed the day and year aforesaid.


                                                           
                            STEPHANIE M. SCOLA
                        NOTARY PUBLIC OF NEW JERSEY
                  My Commission Expires October 13, 1999

[ SEAL ]





<PAGE>



STATE OF NEW YORK

                   ss:

COUNTY OF NEW YORK


         BE IT REMEMBERED that on this 4th day of November, in the year
of our Lord one thousand nine hundred and ninety-four before me, a
Notary Public in and for the State and County aforesaid, personally
appeared Lucille Firrincieli, who being by me duly sworn on her
oath says that she is an Assistant Vice President of THE BANK OF
NEW YORK, the Trustee named in the foregoing Indenture Supplemental
to Mortgage and Deed of Trust, and that Mary Jane Morrissey is an
Assistant Vice President; that deponent knows the common or
corporate seal of said Trustee, and that the seal annexed to the
said Indenture Supplemental to Mortgage and Deed of Trust is such
common or corporate seal; that the said Indenture Supplemental to
Mortgage and Deed of Trust was signed by the said Assistant Vice
President and the seal of said Trustee affixed thereto in the
presence of deponent; that said Indenture Supplemental to Mortgage
and Deed of Trust was signed, sealed and delivered as and for the
voluntary act and deed of said Trustee for the uses and purposes
therein expressed, pursuant to authority of the Board of Directors
of said Trustee; and at the execution thereof this deponent
subscribed his name thereto as witness.

Sworn and subscribed the day and year aforesaid.


[SEAL]                                                     
                                  WILLIAM J. CASSELS
                            NOTARY PUBLIC STATE OF NEW YORK
                                     No. 01CA5027729    
                               My Commission Expires May 16, 1996

             



<PAGE>
                         CERTIFICATE OF RESIDENCE

                                                                


         THE BANK OF NEW YORK, Mortgagee and Trustee within named,
hereby certifies that its precise residence is 101 Barclay Street,
in the Borough of Manhattan, in The City of New York, in the State
of New York.

                                       THE BANK OF NEW YORK

                                       By:/s/ Lucille Firrinciel             
                                          Lucille Firrincieli
                                          Assistant Vice President





<PAGE>
                                SCHEDULE I

              This Bond is not transferable except as provided in the
Trust Indenture dated as of November 1, 1994 of the Pollution
Control Financing Authority of Cape May County (New Jersey) to
United Jersey Bank, as Trustee.

                      ATLANTIC CITY ELECTRIC COMPANY
                            First Mortgage Bond
                     % Pollution Control Series         of 1994
                           Due November 1, 2029


No.                                                   $        


              ATLANTIC CITY ELECTRIC COMPANY, a corporation of the
State of New Jersey (hereinafter called the Company), for value
received, hereby promises to pay to United Jersey Bank, as
trustee under the Trust Indenture dated as of November 1, 1994, 
of the Pollution Control Financing Authority of Cape May County
(New Jersey) to United Jersey Bank, as trustee, or registered
assigns, on November 1, 2029, at the office or agency of the
Company in Hackensack, New Jersey,                Dollars in
lawful money of the United States of America, and to pay to the
person in whose name this bond is registered interest thereon
from November 1, 1994 or, if interest to any November 1 or May 1
has been paid, from the November 1 or May 1, as the case may be,
next preceding the date of this bond to which interest has been
paid, unless such interest payment date is May 1, 1995, in which
case from November 1, 1994, at the rate of __________________ per
centum per annum, in like money, at said office or agency on May
1 and November 1 in each year, until the Company's obligation
with respect to the payment of such principal shall have been
discharged.

              This bond is one of an issue of bonds of the Company,
issuable in series, and is one of a series known as its First
Mortgage Bonds, of the series designated in its title, all bonds
of all series issued and to be issued under and equally secured
(except insofar as any sinking fund, established in accordance
with the provisions of the Mortgage hereinafter mentioned, may
afford additional security for the bonds of any particular
series) by a Mortgage and Deed of Trust (herein, together with
any indentures supplemental thereto, called the Mortgage), dated
January 15, 1937, executed by the Company to THE BANK OF NEW
YORK, as Trustee, to which Mortgage reference is made for a
description of the property mortgaged and pledged, the nature and

                                  I-1<PAGE>
extent of the security, the rights of the holders of the bonds in
respect thereof, the duties and immunities of the Trustee, and
the terms and conditions upon which the bonds are secured.  With
the consent of the Company and to the extent permitted by
and as provided in the Mortgage, the rights and obligations of
the Company and/or of the holders of the bonds and/or coupons
and/or the terms and provisions of the Mortgage and/or of any
instruments supplemental thereto may be modified or altered by
affirmative vote of the holders of at least seventy-five per
centum (75%) in principal amount of the bonds affected by such
modification or alteration then outstanding under the Mortgage
(excluding bonds disqualified from voting by reason of the
Company's interest therein as provided in the Mortgage); provided
that no such modification or alteration shall permit the
extension of the maturity of the principal of this bond or the
reduction in the rate of interest hereon or any other
modification in the terms of payment of such principal or
interest without the consent of the holder thereof.

              The principal hereof may be declared or may become due
prior to the express date of the maturity hereof on the
conditions, in the manner and at the time set forth in the
Mortgage, upon the occurrence of a completed default as in the
Mortgage provided.

              The bonds of this series are issuable in temporary or
definitive form, only as fully registered bonds, without coupons,
in denominations of $5,000 and authorized multiples thereof.  In
the manner prescribed in the Mortgage, registered bonds of this
series may be exchanged for a like aggregate principal amount of
registered bonds of other authorized denominations of the same
series, upon presentation and surrender thereof, for
cancellation, at the office or agency of the Company in the
Borough of Manhattan, The City of New York.

              The Company and the Trustee may deem and treat the
person in whose name this bond is registered as the absolute
owner hereof for the purpose of receiving payment of or on
account of principal or (subject to the provisions of the
Mortgage) interest hereon and for all other purposes and the
Company and the Trustee shall not be affected by any notice to
the contrary.

              The bonds of this series are redeemable as provided in
the Indenture Supplemental to Mortgage and Deed of Trust, dated
as of November 1, 1994, creating the bonds of this series. 
Reference is made to the applicable provisions of said
Supplemental Indenture, and such provisions shall for all
purposes have the same effect as though fully set forth in this
place.
                             I-2<PAGE>
              No recourse shall be had for the payment of the
principal of or interest on this bond against any incorporator or
any past, present or future subscriber to the capital stock,
shareholder, officer or director, as such of the Company or of
any successor corporation, either directly or through the Company
or any successor corporation, under any rule of law, statute or
constitution or by the enforcement of any assessment or
otherwise, all such liability of incorporators, subscribers,
shareholders, officers and directors, as such, being released by
the holder or owner hereof by the acceptance of this bond and
being likewise waived and released by the terms of the Mortgage.

              This bond shall not become valid or obligatory for any
purpose until THE BANK OF NEW YORK, the Trustee under the
Mortgage, or its successor thereunder, shall have signed the form
of authentication certificate endorsed hereon.

              IN WITNESS WHEREOF, ATLANTIC CITY ELECTRIC COMPANY has
caused this bond to be executed in its name by the signature, or
a facsimile thereof, of its President or one of its Senior Vice
Presidents or Vice Presidents, and its corporate seal, or a
facsimile thereof, to be impressed or imprinted hereon and
attested by the signature, or a facsimile thereof, of its
Secretary or one of its Assistant Secretaries.

Dated,

                                  ATLANTIC CITY ELECTRIC COMPANY


                                  By                            
                                            (Title)
ATTEST:


                     
     (Title)

                   TRUSTEE'S AUTHENTICATION CERTIFICATE

              This bond is one of the bonds, of the series herein
designated, described in the within-mentioned Mortgage.

Dated,
                                       THE BANK OF NEW YORK,
                                                 Trustee

                                       By                       
                                            Authorized Signatory
                                  I-3

<TABLE>
                                EXHIBIT 12

                      ATLANTIC CITY ELECTRIC COMPANY
      STATEMENT OF COMPUTATIONS OF RATIO OF EARNINGS TO FIXED CHARGES
             (Amounts in Thousands of Dollars, except Ratios)

<S>

                                Year Ended December 31   Twelve Months Ended
              1989   1990     1991      1992      1993    September 30, 1994 
 <C>         <C>     <C>     <C>       <C>        <C>     <C>
Net Income $ 91,743 $ 80,176 $107,428  $107,446  $109,026  $112,340

Federal Income Taxes
  Current    20,389  24,714   37,759    33,661    29,680     32,589
  Deferred    6,724   6,709    3,957    16,064    18,747     15,344
  Investment Tax
    Credits - Net
            (2,449)  (2,349)  (2,537)   (2,534)  (2,534)     (2,534)

          $ 24,664 $ 29,074 $ 39,179  $ 47,191 $ 45,893    $ 45,399
Fixed Charges 

Interest on
  Long Term
  Debt    $ 44,776  $ 52,370$ 49,081  $ 50,719 $ 56,279     $ 54,392
Amortization of Debt
  Expense, Discount and
  Premium. Net
            2,355      2,433  2,520     2,565     3,106        3,486
Interest on Short Term
  Debt      5,231      1,510  1,946     1,579     1,421        1,624
Other Interest
 Expense      909        109  1,179     1,099       212        (590)
Interest Factors
  Associated with Rental 
  Exp       4,777     6,167   5,551     4,177      3,884       4,062
         $ 58,048  $ 62,589$ 60,277  $ 60,139   $ 64,902    $ 62,974      

Earnings Before
  Income Taxes and 
  Fixed Charges
 (a)     $172,762 $169,773   $205,279 $213,716  $218,950     $219,775  

Ratio of Earnings to 
  Fixed Charges  

            2.98      2.71       3.41     3.55      3.37         3.49
__________________

(a) Excludes the amount of capitalized interest associated with fixed charges.

</TABLE> 

<TABLE> <S> <C>

<ARTICLE> UT
<CIK> 0000008192
<NAME> ATLANTIC CITY ELECTRIC COMPANY
       
<S>                              <C>                     <C>
<C>
<PERIOD-TYPE>                     9-MOS                   9-MOS
<FISCAL-YEAR-END>               DEC-31-1994             DEC-31-1993
<PERIOD-START>                  jan-01-1994             jan-01-1993
<PERIOD-END>                    SEP-30-1994             SEP-30-1993
<BOOK-VALUE>                       PER-BOOK                PER-BOOK
<TOTAL-NET-UTILITY-PLANT>        1,752,580                 1,733,583
<OTHER-PROPERTY-AND-INVEST>         51,047                    44,460
<TOTAL-CURRENT-ASSETS>             267,785                   241,879
<TOTAL-DEFERRED-CHARGES>           385,589                   343,662
<OTHER-ASSETS>                        0                          0
<TOTAL-ASSETS>                   2,457,001                  2,363,584
<COMMON>                            54,963                     54,963
<CAPITAL-SURPLUS-PAID-IN>          491,360                    466,090
<RETAINED-EARNINGS>                278,898                    256,961
<TOTAL-COMMON-STOCKHOLDERS-EQ>     825,221                    778,014
              173,750                    173,750
                         40,000                     40,000
<LONG-TERM-DEBT-NET>               738,980                    751,101
<SHORT-TERM-NOTES>                  40,400                       0
<LONG-TERM-NOTES-PAYABLE>              0                         0        
<COMMERCIAL-PAPER-OBLIGATIONS>         0                         0          
<LONG-TERM-DEBT-CURRENT-PORT>          0                         0 
           12,250                     12,250
<CAPITAL-LEASE-OBLIGATIONS>         37,633                     44,407
<LEASES-CURRENT>                       911                        861
<OTHER-ITEMS-CAPITAL-AND-LIAB>     587,856                    563,201
<TOT-CAPITALIZATION-AND-LIAB>    2,457,001                  2,363,584
<GROSS-OPERATING-REVENUE>          710,765                    665,161
<INCOME-TAX-EXPENSE>                43,394                     45,240           
<OTHER-OPERATING-EXPENSES>         539,170                    489,033         
<TOTAL-OPERATING-EXPENSES>         582,564                    534,273          
<OPERATING-INCOME-LOSS>            128,201                    130,888        
<OTHER-INCOME-NET>                  11,113                      8,102         
<INCOME-BEFORE-INTEREST-EXPEN>     139,314                    138,990           
<TOTAL-INTEREST-EXPENSE>            41,868                     44,859
<NET-INCOME>                        97,446                     94,131          
         12,928                     13,096          
<EARNINGS-AVAILABLE-FOR-COMM>       84,518                     81,035
<COMMON-STOCK-DIVIDENDS>            62,581                     60,746          
<TOTAL-INTEREST-ON-BONDS>              0                         0
<CASH-FLOW-OPERATIONS>              83,921                   115,235
<EPS-PRIMARY>                          0                       0
<EPS-DILUTED>                          0                       0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> UT
<CIK> 0000806393
<NAME> ATLANTIC ENERGY INC
       
<S>                              <C>                     <C>

<PERIOD-TYPE>                    9-MOS                   9-MOS
<FISCAL-YEAR-END>           DEC-31-1994             DEC-31-1993
<PERIOD-END>                SEP-30-1994             sep-30-1993
<BOOK-VALUE>                 PER-BOOK                PER-BOOK
<TOTAL-NET-UTILITY-PLANT>    1,752,580               1,733,583
<OTHER-PROPERTY-AND-INVEST>    168,134                 153,068
<TOTAL-CURRENT-ASSETS>         269,972                 256,305
<TOTAL-DEFERRED-CHARGES>       386,581                 344,552
<OTHER-ASSETS>                    0                       0
<TOTAL-ASSETS>               2,577,267               2,487,508
<COMMON>                       596,941                 579,443
<CAPITAL-SURPLUS-PAID-IN>       0                       0
<RETAINED-EARNINGS>            279,952                 256,549
<TOTAL-COMMON-STOCKHOLDERS-EQ> 876,893                 835,992
          173,750                 173,750
                     40,000                  40,000
<LONG-TERM-DEBT-NET>           753,980                 766,101
<SHORT-TERM-NOTES>              40,400                    0
<LONG-TERM-NOTES-PAYABLE>         0                       0
<COMMERCIAL-PAPER-OBLIGATIONS>    0                       0 
<LONG-TERM-DEBT-CURRENT-PORT>     0                       0
       12,250                12,250
<CAPITAL-LEASE-OBLIGATIONS>     37,633                44,407
<LEASES-CURRENT>                   911                   861
<OTHER-ITEMS-CAPITAL-AND-LIAB> 641,450               614,147
<TOT-CAPITALIZATION-AND-LIAB>2,577,267             2,487,508
<GROSS-OPERATING-REVENUE>      710,629               665,078
<INCOME-TAX-EXPENSE>            43,394                45,240
<OTHER-OPERATING-EXPENSES>     538,664               488,431
<TOTAL-OPERATING-EXPENSES>     582,058               533,671
<OPERATING-INCOME-LOSS>        128,571               131,407
<OTHER-INCOME-NET>              12,209                 9,965                  
<INCOME-BEFORE-INTEREST-EXPEN> 140,780               141,3720
<TOTAL-INTEREST-EXPENSE>        41,868                 44,859
<NET-INCOME>                    98,912                 96,513                  
     12,928                 13,096
<EARNINGS-AVAILABLE-FOR-COMM>   85,984                 83,417
<COMMON-STOCK-DIVIDENDS>        62,581                 60,746
<TOTAL-INTEREST-ON-BONDS>        0                       0
<CASH-FLOW-OPERATIONS>          84,791                 114,224
<EPS-PRIMARY>                     1.59                   1.58
<EPS-DILUTED>                     1.59                   1.58
        

</TABLE>


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