PROVIDENCE & WORCESTER RAILROAD CO/RI/
10-K, 1997-03-31
RAILROADS, LINE-HAUL OPERATING
Previous: KINETIC CONCEPTS INC /TX/, S-8, 1997-03-31
Next: ANGELES PARTICIPATING MORTGAGE TRUST, 10-K, 1997-03-31



     UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                  WASHINGTON D.C.  20549
                             
                         FORM 10-K
                             
X  ANNUAL REPORT PURSUANT TO SECTION 13 or 15 (d) OF
   THE SECURITIES EXCHANGE ACT OF 1934

  For the fiscal year ended December 31, 1996

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

   For  the  transition period from  ______________   to _______________

Commission file number 0-16704

         PROVIDENCE AND WORCESTER RAILROAD COMPANY
  (Exact name of registrant as specified in its charter)
                             
  Rhode Island                                        05-0344399
(State or other jurisdiction of           I.R.S. Employer Identification No.
 incorporation or organization)

75 Hammond Street, Worcester, Massachusetts                        01610
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area  code  (508) 755-4000

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

                                                 Name  of  each exchange        
   Title of Each  Class                           on which registered
      Not   Applicable                               Not Applicable

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

                   Common  stock, $.50 par value               
                         (Title of Class)
Indicate by check mark if disclosure of delinquent  filers
pursuant  to  Item 405 of Regulation S-K is not  contained
herein,  and  will  not  be  contained,  to  the  best  of
registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III  of  this
Form 10-K or any amendment to this Form 10-K.  X

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

<PAGE>

As  of March 1, 1997,  the  aggregate  market value of the
voting  stock  held by non-affiliates of  the   Registrant
was  $10,168,025.  (For this purpose, all directors of the
Registrant are considered affiliates.)

As  of  March  1,  1997,  the  Registrant   had  2,189,799
shares of Common Stock outstanding.

Documents  Incorporated by Reference -   Portions  of  the
proxy  statement  for  the   1997   annual   meeting    of
shareholders   are   incorporated by reference  into  Part
III.   Portions   of the annual report of  Providence  and
Worcester  Railroad  Company  to  shareholders   for   the
year   ended   December  31,  1996  are  incorporated   by
reference into Parts I, II, and IV.

Exhibit Index - Page IV-1.

<PAGE>

                             PART I


Item 1. Business

      See pages 4 through 8 of Registrant's 1996 Annual Report to
Shareholders  for  the  "President's  Report"  which  includes  a
discussion of various aspects of the Registrant's business, which
pages are incorporated by reference herein.

General Development:

      The Registrant was organized under the laws of Rhode Island
in  1969  and is the successor by merger to the freight  railroad
business  which  had  been  actively  conducted  by  Registrant's
predecessors in Rhode Island and Massachusetts since 1973 and was
thereafter expanded to Eastern Connecticut. In October  1996  the
Registrant  commenced service to Queens, New  York  hauling  trap
rock and similar products.

      From  1983  through 1987, the Registrant was a wholly-owned
subsidiary   of   Capital  Properties,  Inc.,  a   Rhode   Island
corporation  ("CPI"). On January 1, 1988,  through  a  series  of
transactions, the shareholders of CPI received, as a distribution
with  respect to each share of CPI capital stock held, one  share
of   the   Registrant's  common  stock  and  one  share  of   the
Registrant's preferred stock, and the status of CPI as the parent
corporation  of the Registrant was terminated. As a  result,  the
Registrant  became,  upon  completion  of  the  transactions,  an
independent, publicly-held corporation.

      No regularly scheduled passenger service is provided by the
Registrant. It operates over approximately 516 miles of trackage,
of   which  it  owns  approximately  170  miles.  The  Registrant
interchanges  freight traffic with Consolidated Rail  Corporation
(Conrail)   at  Worcester,  Massachusetts  and  at   New   Haven,
Connecticut;  with  the  Springfield  Terminal  Railway   Company
(formerly  Boston and Maine Railroad) at Gardner,  Massachusetts;
and  with  the  New  England Central Railroad  (formerly  Central
Vermont Railway) at New London, Connecticut. Effective October 3,
1996,  the  Company  also handles all sand  and  stone  movements
between  its system and the Long Island Rail Road at  Fresh  Pond
Junction   in   Queens,  New  York.   Through  its   connections,
Registrant  links  approximately 79  communities  on  its  lines,
excluding  those communities through which the Registrant  passes
but does not have the right to service customers. There are three
principal classification yards (areas containing tracks  used  to
group  freight  cars  destined  for  a  particular  industry   or
interchange),  located  in Worcester, Massachusetts;  Cumberland,
Rhode Island and Plainfield, Connecticut.

The  Registrant  operates, by agreement with a private  operator,
two approved customs container yards in Worcester, Massachusetts.
A customs container yard is an area containing tracks used for



                              I - 1
<PAGE>
the  loading and unloading of containers. These yards are  U.S.
Customs  bonded and international traffic must be  inspected  and
approved  by  U.S.  Customs officials. The  Registrant  has  been
working  closely with the container terminal operator to  develop
strong   relationships   with   container   lines   involved   in
international intermodal traffic (traffic which moves via several
modes  of  transportation;  i.e.  railroad,  truck,  ship  and/or
airplane). Container traffic, especially double stack (the method
by  which containers are moved, via rail, stacked one on  top  of
the  other in specially designed rail cars), is expected to be  a
significant  growth market for the transport of  goods  into  New
England.

Registrant   is   compensated  for  rail  freight  transportation
services  for traffic handled jointly with other railroads  by  a
share of the aggregate freight revenues. On local traffic handled
solely  by  the  Registrant, charges  are  retained  entirely  by
Registrant and are in amounts specified in tariffs or contracts

The   Registrant  competes  with  Conrail,  Springfield  Terminal
Railway Company and New England Central Railroad for rail freight
traffic  of  customers who lack sidings of their own and  utilize
public  delivery  areas.  The  Registrant  is  also  subject   to
competition  for  substantially all of its traffic  from  common,
contract  and proprietary motor carriers, although Registrant  is
attempting  to  compete with such carriers through  the  rail  to
truck distribution service offered through its arrangement with a
public warehouse operator.

Many  of  these  competitors, including Conrail,  are  larger  or
better  capitalized than the Registrant. The Registrant  attempts
to  compete  by  offering greater convenience and better  service
than  competing  carriers and at costs lower than some  competing
non-rail  carriers. The Registrant also competes by participating
in efforts to attract new industry to the area which it serves.

No  single  customer  of Registrant during  1996,  except  Tilcon
Connecticut,  Inc., accounted for as much as  10%  of  its  total
freight  revenue for the year. Tilcon Connecticut, Inc. accounted
for  approximately  13% of the Registrant's freight  revenue.  In
addition,  the  Registrant's  business  is  dependent  upon   the
continued  operation  of  Conrail, Springfield  Terminal  Railway
Company,  and  New  England Central Railway,  with  whom  in  the
aggregate  it  interchanges  substantially  all  of  its  freight
traffic.

The  Registrant  does not believe that it is likely  that  Tilcon
Connecticut,  Inc.  will  cease to be  a  rail  shipper  or  will
significantly  decrease  its freight volume  in  the  foreseeable
future. The nature of Tilcon's business operations, such  as  the
quarrying  of  trap  rock and production  of  asphalt,  does  not
readily  lend  itself to alternative modes of transportation.  In
the   unlikely   event  that  this  customer  should   cease   or
significantly  reduce  it's  rail freight  operations  Registrant
believes  that  it  could restructure it's operations  so  as  to
reduce  operating  costs by an amount sufficient  to  offset  the
decrease in operating revenue.




                              I - 2
<PAGE>

      The  following table sets forth the volume of  conventional
freight cars and containers handled by Registrant during the past
three years.
<TABLE>
         <S>        <C>           <C>
                    Conventional
          Year       Carloads      Containers
          1996       27,241           39,701
          1995       29,139           41,211
          1994       28,404           45,405
</TABLE>
      Reasons for the variations in traffic volume between  years
are discussed in Item 7, "Management's Discussion and Analysis of
Financial  Condition  and Results of Operations".  Net  container
freight  revenue amounted to approximately 8% of total  operating
revenue in each of the three years.

Miscellaneous

      The  Registrant's executive and administrative  offices  as
well  as  it's  transportation operations center are  located  in
Worcester  Massachusetts at the hub of it's rail system.  All  of
the day to day management of Registrant's rail freight operations
as  well as it's executive, administrative, financial, sales  and
marketing,  engineering and maintenance activities are  conducted
from this centralized location.

      Substantially  all of Registrant's main  line  track  meets
Federal  Railroad  Administration Class  3  standards  permitting
freight  train  speeds  of forty miles per  hour  and  Registrant
intends  to continue to maintain it at this level. The Registrant
maintains  the  track on it's various branch  lines  to  whatever
level is necessary to properly service the rail freight customers
located  on those lines. In many instances such branch lines  are
maintained  to  less  than Class 3 standards  permitting  maximum
freight  train speeds as low as 10 miles per hour. The  track  on
these  lines  will  be upgraded only if anticipated  future  rail
traffic  volumes  warrant  such  upgrading.   The  Registrant  is
engaged  in a clearance improvement program on its main line,  in
connection with clearance improvement programs initiated  by  the
Commonwealth of Massachusetts and the State of Rhode Island.  The
programs,  when  completed, should provide high clearance  access
for  double  stack  container and tri-level  auto  rail  cars  to
identified    terminal/port    facilities.     Other    clearance
improvements  on the Registrant's rail system will  be  evaluated
upon the identification of additional terminal facilities.

      During the last three years, no moneys were expended by the
Registrant on material research activities.





                              I - 3
<PAGE>

      Compliance  with federal, state and local provisions  which
have  been  enacted  or  adopted  regulating  the  discharge   of
materials  into  the environment, or otherwise  relating  to  the
protection  of  the environment, does not have a material  effect
upon  the  capital expenditures, earnings or competitive position
of Registrant.

      The Registrant's business is seasonal to the extent that it
is  affected  by  summer vacation shutdowns of  shippers  on  its
lines,  normal  seasonal  patterns  of  its  customers,  and   by
occasionally adverse weather conditions during the winter months.

     On December 31, 1996, the Registrant employed a total of 140
persons.

Item 2. Properties.

      See pages 4 through 8 of Registrant's 1996 Annual Report to
Shareholders  for  the  "President's  Report"  which  includes  a
discussion  of  various  matters  relating  to  the  Registrant's
properties, which pages are incorporated by reference herein.

Physical Facilities
      The  Registrant  owns  land and a  building  in  Worcester,
Massachusetts  adjacent  to one of its  principal  classification
yards.  A  portion  of the building has been renovated  and  this
renovated   portion   houses  the  Registrant's   executive   and
administrative  offices as well as some space leased  to  outside
tenants.  The  Registrant's executive and administrative  offices
occupy  approximately 21,000 square feet of space out of a  total
space  of  approximately 69,500 square feet in the  building.  In
addition  the  registrant is leasing approximately  2,100  square
feet of space to an outside tenant. The Registrant has no current
plans to renovate any additional portions of this building.

      The  Registrant's three principal classification yards  are
located  in  Worcester, Massachusetts (approximately 125  acres),
Valley   Falls,  Rhode  Island  (approximately  6.5  acres)   and
Plainfield,  Connecticut (approximately 10 acres). The  Worcester
yard  contains  an  engine house, a maintenance  center  and  the
communications center and freight office. The Valley  Falls  yard
contains  an  engine  house  for  heated  overnight  storage   of
locomotives. The Registrant also has a centralized maintenance of
way equipment repair depot in Plainfield, Connecticut.

       The  Registrant's  operating  real  property  located   in
Worcester  County, Massachusetts, has been mortgaged  to  CPI  to
secure the payment by the Registrant of a 20-year, 10% promissory
note  with an outstanding principal balance of $4,211,000  as  of
December 31, 1996.

       The   Registrant   believes  that   it's   executive   and
administrative    office   facilities,   classification    yards,
maintenance  facilities, etc. are fully adequate to  support  its
current level of operations. In addition such facilities could be
expanded to handle any likely increase in rail freight operations
as might be expected in the future.


                              I - 4

<PAGE>

Other Real Property:

      The  Registrant and Amtrak own approximately 130  acres  of
real  estate  located  along the principal  railroad  lines  from
downtown  Providence (from approximately 2/3 of a  mile  west  of
Union  Station) through Pawtucket, Rhode Island. Of this  amount,
Registrant  owns  approximately 8 acres in Pawtucket  and  has  a
perpetual  easement for railroad purposes over the remaining  122
acres.

      The  Registrant has other parcels of real property at other
points  along its lines which could be made available  for  other
than  operating purposes. At this time, management of  Registrant
has  no  specific  program for development  of  such  properties.
Historically, the Registrant has sold parcels not integral to its
operations  and will continue to entertain offers to  sell  other
similar parcels.

      The  Registrant owns the Wilkesbarre Pier in  the  Port  of
Providence  at  East  Providence, Rhode Island,  and  has  direct
access to this deep-water pier by rail. At present, the pier  has
berthing space for only one vessel and is used primarily for  the
off-loading of petroleum products.

      As  discussed  more  fully in the President's  Report,  the
Registrant,  since  1979, has been engaged  in  the  engineering,
design  and  construction of a rail/ship terminal ("South  Quay")
located  immediately south of and abutting the Wilkesbarre  Pier.
The  work  remaining  at  the South Quay terminal  includes  dock
construction  and  infrastructure improvements  such  as  paving,
lighting,  and  utility  installation.  The nature  and  cost  of
these improvements are directly dependent on the size and use  of
the  facility.   These parameters will be established  by  future
users.   With  respect  to  the  dock,  if  construction  is  not
accomplished  by  the  end of 1998, the Registrant  will  require
extensions of the existing permits from the Rhode Island  Coastal
Resource  Management Council ("CRMC") and the U.S. Army Corps  of
Engineers  ("COE"). The CRMC has jurisdiction  over  construction
activity  within 200 feet of a coastal feature and  the  COE  has
concurrent  jurisdiction over dock construction in the  waterway.
The Registrant expects to begin discussions with the agencies  in
the  last quarter of 1997 or first quarter of 1998.  In the event
permit  extensions are not granted, the Registrant will seek  new
permits  for each new phase of construction.  The type of permits
required for particular phases of further construction depend  on
the nature and location of the work.


                              I - 5
<PAGE>

Rolling Stock

      The  following schedule sets forth the Registrant's rolling
stock  as  at  December 31, 1996, all of which is  owned  by  the
Registrant:
<TABLE>
         <S>                           <C>
          Description                   Number

          Locomotive                       20
          Gondola                          37
          Flat Car                          4
          Ballast Car                      36
          Passenger Equipment               5
          Caboose                           2

          Total                           104
</TABLE>

     The 20 locomotives are used on a daily basis, are maintained
to high standard, comply with all Federal Railroad Administration
and  Association of American Railroads rules and regulations  and
are   adequate   for  the  needs  of  the  Registrant's   freight
operations.   The  Registrant intends to  expand  its  locomotive
fleet by the acquisition of 3 locomotives in 1997.

      The 37 gondolas and 4 flat cars are used by certain of  the
Registrant's  customers.  Other rail  freight  customers  utilize
their  own  freight  cars  or obtain such  equipment  from  other
sources.

      The 36 ballast cars are used to maintain the surface of the
Registrant's  track structure as well as the track  shoulders  by
depositing  ballast  (crushed rock). The Registrant  has  leased,
from  time to time, its ballast cars to other adjoining railroads
also   for  the  purpose  of  adding  ballast  to  support  track
structure.

     The passenger equipment and cabooses are not utilized in the
Registrant's rail freight operation.

      The  Registrant  has  equipment  permitting  two-way  radio
contact  with  every train crew and maintenance  vehicle  in  its
system  thereby  permitting each train  crew  to  maintain  radio
contact  with  other crew members. In addition  the  Registrant's
Operations Center, located in Worcester, Massachusetts, maintains
constant radio contact with all trains, maintenance vehicles  and
any other vehicles located anywhere on it's rail system.



                              I - 6

<PAGE>

Item 3. Legal Proceedings.

      The  Registrant  owns  a site which  is  contaminated  with
petroleum products. It is currently productive as a part  of  the
Registrant's double-stack intermodal yard. The site  is  not  the
subject of any agency proceedings. Environmental specialists have
indicated  that  natural biodegradation of the  contamination  is
occurring.  The Registrant is in the process of developing a plan
for the site which will address remediation requirements.  It  is
anticipated  that  only  minor  remediation,  if  any,  will   be
required.  The exact costs of remediation are not known  at  this
time,  but it is expected that the costs will not be material  to
the   operations,   financial  position  or  liquidity   of   the
Registrant.

Other Litigation:
      The  business in which the Registrant is engaged ordinarily
results  in actions for negligence and other claims, and  in  the
opinion  of management, the legal proceedings to which  it  is  a
party  in  addition to those set forth above are normal for  such
business.

Item 4. Submission of Matters to a Vote of Security Holders

     Not applicable:


                              I - 7
<PAGE>

                           PART II
                              
                              
Item  5.   Market  for Railroad's Common Stock  and  Related
Security Holder Matters.

      See page 32  of  Registrant's  1996  Annual Report  to
Shareholders,  which  page  is  incorporated  by   reference herein.

Item 6.  Selected Financial Data.

      See page 10  of  Registrant's  1996  Annual Report  to
Shareholders,  which  page  is  incorporated  by   reference herein.

Item 7.   Management's Discussion and Analysis of  Financial
          Condition and Results of Operations.

      See  pages 11 through  14  of Registrant's 1996 Annual
      Report  to   Shareholders,  which  pages  are   incorporated
      by  reference herein.


Item 8.  Financial Statements and Supplementary Data.

      Information in response  to  this  item  is  contained
      in the Registrant's  1996  Annual  Report   to  Shareholders
      which  is incorporated herein by reference.

Item 9.  Disagreements  on  Accounting   and   Financial Disclosure

     Not applicable.














                            II-1
                              
<PAGE>                              
                              
                              
                      PART III
                          
Item 10.  Directors, Executive Officers, Promoters and Control
          Persons of the Registrant.
          
       For   information   with   respect   to    the
directors  of  the Registrant, see pages  2   and   3
of   the Registrant's definitive proxy statement  for
the  1997  annual meeting of its shareholders,  which
pages are incorporated by reference, herein.

      The following are the executive officers of the Registrant:

     NAME                AGE       OFFICE HELD     ELECTION TO OFFICE

Robert H. Eder             64       Chairman               1980
Orville R. Harrold         64       President              1980
Ronald P. Chrzanowski      54       Vice President         1983
Heidi J. Eddins            40       Secretary              1988
Robert J. Easton           53       Treasurer              1988

            All    officers   hold   their    respective
offices   until  their successors   are   duly   elected
and     qualified.     For   further  information   with
respect   to   Messrs.  Eder, Harrold,  Chrzanowski  and
Easton,  see   pages   2   and  3  of  the  Registrant's
definitive  proxy  statement  for   the   1997    annual
meeting.    Ms. Eddins has served as General Counsel  to
the Registrant since 1984.

Item 11.  Executive Compensation.

      See  pages  4 and 5 of the Registrant's definitive
proxy  statement  for the 1997 annual  meeting   of  its
shareholders, which pages are incorporated by  reference
herein.

Item 12.  Security   Ownership  of  Certain   Beneficial
          Owners and Management.
          
See  pages   6  and  7  of  the  Registrant's definitive
proxy  statement  for the 1997 annual   meeting  of  its
shareholders, which pages are incorporated by  reference
herein.

      If  all  of Robert H. and Linda Eder's  shares  of
Preferred  Stock were converted into Common  Stock  they
would   own   1,046,492  shares  of   the   Registrant's
outstanding Common Stock.

Item    13.     Certain   Relationships   and    Related
Transactions.

     Not Applicable.



                          III-1

                            
<PAGE>

                           PART IV
                              
Item  14.   Exhibits,  Financial  Statement  Schedules,  and
Reports on Form 8-K.

     (a)  (1) and (2)

           The   response  to  this   portion  of  Item   14
is  submitted as a separate section of this report at page IV-3.

       (3)  Listing of Exhibits.
       
            (10A)    Material  Contracts  (incorporated   by
reference to Exhibit 10 to the registration statement of the  
Registrant on Form 10 and to the Non-Qualified Stock Option Plan of
the Registrant on Form S-8).

          (13)       Annual report to shareholders for the year ended 
                     December 31, 1996.
          (23)       Independent Auditors' Consent

     (b)  Not applicable.


     (c)  Exhibits (annexed).

     (d)  Financial Statement Schedules.    The  response to this
       portion of Item 14 is submitted as a separate section of this 
       report at Page IV-3.



                            IV-1

<PAGE>
                              
SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of
the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

PROVIDENCE AND WORCESTER RAILROAD COMPANY
/s/ Orville R. Harrold
 By Orville R. Harrold, President
 Dated: March 28, 1997

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

       Signature           Title                          Date

/s/ Orville R. Harrold
  Orville R. Harrold,      President and Director       March 28,1997
                       (Principal executive Officer)
/s/ Ronald P. Chrzanowski
  Ronald P. Chrzanowski    Vice President and Director  March 28,1997

/s/ Robert J. Easton
  Robert J. Easton         Treasurer and Director       March 28,1997
                      (Principal financial officer
                    and principal accounting officer)

/s/ Phillip D. Brown
  Phillip D. Brown         Director                     March 28,1997

/s/ John H. Cronin
  John H. Cronin           Director                     March 28,1997

/s/ J. Joseph Garrahy
  J. Joseph Garrahy        Director                     March 28,1997


                                IV-2
<PAGE>

                      ANNUAL REPORT ON FORM 10-K

               ITEM  14 (a)  (1)  and  (2),   (c)  and  (d)

            LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT

                            SCHEDULES
    
                         CERTAIN EXHIBITS

                    FINANCIAL STATEMENT SCHEDULES

                    YEAR ENDED DECEMBER 31, 1996

               PROVIDENCE AND WORCESTER RAILROAD COMPANY

                      WORCESTER, MASSACHUSETTS





                               IV-3

<PAGE>

  FORM  10-K--ITEMS   14  (a)  (1)  and  (2),  and  14 (d)
                             
         PROVIDENCE AND WORCESTER RAILROAD COMPANY
                             
LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES


The  following  financial  statements of Providence and
Worcester Railroad Company, included in the annual report
of Registrant to its shareholders for the year ended
December 31, 1996 and independent auditors' report are
incorporated by reference in Item 8:

    Independent auditors' report.

    Balance sheets - December 31, 1996 and 1995.

    Statements of income -  years  ended December 31, 1996, 1995 and 1994.

    Statements of shareholders' equity - years ended December 31, 1996, 
    1995 and 1994.

    Statements of cash flows - years ended December 31, 1996, 1995, and 1994.

    Notes to financial statements - years ended December 31, 1996, 1995 and 
    1994.

The   following   financial    statement    schedules   of
Providence    and   Worcester   Railroad    Company    and
independent   auditors'   reports  are  included  in  Item 14(d):

                                                    Page

             Independent auditors' report           IV-5

     II      Valuation and qualifying accounts      IV-6

All other schedules are omitted because they are not
applicable or not required, or because the required
information  is shown either in the financial statements
or the notes thereto.






                           IV-4



<PAGE>






 INDEPENDENT AUDITORS' REPORT



 To the Shareholders and Board of Directors of
 Providence and Worcester Railroad Company:


  We have audited the financial statements of Providence and
Worcester Railroad Company as of December 31, 1996 and 1995,
and for each of the three years in the period ended December
31, 1996, and have issued our report thereon dated March  7,
1997;  such financial statements and report are included  in
your 1996 Annual Report to Shareholders and are incorporated
herein  by reference. Our audits also included the financial
statement  schedule  of  Providence and  Worcester  Railroad
Company,   listed  in  Item  14.  This  financial  statement
schedule  is the responsibility of the Company's management.
Our  responsibility is to express an opinion  based  on  our
audits.  In our opinion, such financial statement  schedule,
when   considered   in  relation  to  the  basic   financial
statements taken as a whole, presents fairly in all material
respects the information set forth therein.






 /S/ Deloitte & Touche LLP
 Boston, Massachusetts
 March 7, 1997





                              IV-5
<PAGE>

             PROVIDENCE AND WORCESTER RAILROAD COMPANY             SCHEDULE II

                  VALUATION AND QUALIFYING ACCOUNTS

             YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994

                      (IN THOUSAND DOLLARS)
<TABLE>
<S>            <C>        <C>            <C>           <C>          <C>
______________________________________________________________________________
Column A       Column B           Column C              Column D     Column E
                                  Additions        
                              (1)           (2)
               Balance a   Charged to     Charged to                 Balance 
               beginning   costs and   other accounts                at end 
Description    of period   expenses       describe      Deductions   of period
_______________________________________________________________________________
_______________________________________________________________________________



Allowance for
 doubtful
  accounts:

Year ended
 December 31,
  1996            $125         $7                       (A)  ($7)        $125

Year ended
 December 31,
  1995            $125                                                   $125

Year ended
 December 31,
  1994            $125        $41                       (A) ($41)        $125



</TABLE>

(A)  Bad debts written off.

                              IV - 6
<PAGE>

              PROVIDENCE AND WORCESTER RAILROAD COMPANY
                        ANNUAL REPORT 1996


                           COVER PAGE

<PAGE>
          PROVIDENCE AND WORCESTER RAILROAD COMPANY
                EMPLOYEE INJURIES 1994 - 1996
                              
                              
                            GRAPH
                              
              INJURIES PER 200,000 PEOPLE HOURS
                              
Providence and Worcester Railroad Company has reduced
injuries dramatically in the past 3 years as show by the
above chart.  This accomplishment has earned the company and
its employees a prestigious E. H. Harriman Safety Award.
These awards are given to railroads who achieve the lowest
injury frequency per 200,000 people hours.  Awards are given
to 3 classes of railroads based on size, measured in total
number of people hours. The company's employees finished 2nd
in Class C (4,000,000 people hours or less but with a
minimum of 250,000 people hours.)  There were 20 other
railroads competing in this class.  The company will receive
the Silver Medal in the competition.


                                - 1 -

<PAGE>
        A BRIEF DESCRIPTION OF THE COMPANY'S BUSINESS


          The  Company  is  an  interstate  freight  carrier
conducting  railroad  operations  in  Massachusetts,   Rhode
Island, Connecticut and New York.  The railroad first  began
operations  in 1847 between the cities of Providence,  Rhode
Island    and   Worcester,   Massachusetts   and    operated
independently  until 1888, at which time it  was  leased  to
others.   In  February 1973, the Company resumed control  of
the  railroad and its 45 miles of track.  In the ensuing  24
years,  the  Company  has expanded its  service  territories
through   various   transactions.   The  Company   presently
operates  over approximately 516 miles of trackage of  which
it  owns  approximately 170 miles.  No  regularly  scheduled
passenger  service is provided by the Company.  The  Company
interchanges   freight   traffic  with   Consolidated   Rail
Corporation  (Conrail)  at  Worcester,  Massachusetts;  with
Springfield  Terminal Railway Company (formerly  Boston  and
Maine  Railroad)  at Gardner, Massachusetts;  and  with  New
England  Central Railroad (formerly Central Vermont Railway)
at  New London, Connecticut.  Effective October 3, 1996, the
Company  also  handles all sand and stone movements  between
its  system  and  the Long Island Rail Road  at  Fresh  Pond
Junction in Queens, New York.  Through its connections,  the
Company  links  approximately 79 communities on  its  lines,
excluding those communities through which the Company passes
but  does not have the right to service customers.  The main
freight   classification  yard  is  located  in   Worcester,
Massachusetts  and  encompasses  approximately  125   acres.
Worcester  is also the location of the Company's  locomotive
and  car  maintenance  facility and the Company's  corporate
headquarters  building.   There are  smaller  classification
yards   in   Cumberland,  Rhode  Island,   and   Plainfield,
Connecticut.    Plainfield   also   houses   an    equipment
maintenance facility.

         The  Company services by agreement with  a  private
operator,  two  approved custom bonded  container  yards  in
Worcester,  Massachusetts.   In 1996,  the  Company  handled
27,241 carloads of freight and 39,701 containers.



                            - 2 -



<PAGE>


            PROVIDENCE AND WORCESTER RAILROAD COMPANY

CONVENTIONAL CARLOADS                  INTERMODAL (CONTAINERS)


         GRAPH                                 GRAPH




  TOTAL REVENUES                          OPERATING REVENUES


         GRAPH                                 GRAPH


 EARNINGS PER SHARE                          NET INCOME



         GRAPH                                 GRAPH


                            - 3 -
<PAGE>
                        
                       PRESIDENT'S REPORT


        On  Friday, October 4, 1996, at approximately 8:00  p.m.,
the  Providence and Worcester Railroad Company operated its first
train  out of Cedar Hill Yard in New Haven, Connecticut to  Fresh
Pond  Junction on the Long Island Rail Road in Queens, New  York.
The  train  consisted  of three 2,000 horsepower  diesel-electric
locomotives and 58 open top hopper cars loaded with 5,750 tons of
trap rock destined for Long Island.  This was the Company's first
service  into New York State, with the train crossing  the  noted
Hell  Gate Railroad Bridge (see back cover)  from the Borough  of
the Bronx to the Borough of Queens, at 2:30 a.m., and arriving at
Fresh  Pond  Junction  at approximately  3:30  a.m.  on  Saturday
morning.   The Company made 17 such trips to Fresh Pond  in  1996
hauling  402  loaded  cars.  The Company  now  operates  in  four
states, Massachusetts, Rhode Island, Connecticut and New York and
provides  freight  service within an area  of  approximately  516
miles.

        The  Company's performance in 1996 exceeded that of 1995.
Income   before  taxes  increased  34.8%  in  1996  and  earnings
increased from $.44 a share to $.56 a share (see figure  5,  page
3).  Operating revenue for 1996 was down 2% from 1995 (see figure
4,  page 3) due to a decrease in conventional carloads of 6% (see
figure  1,  page 3) and 4% (see figure 2, page 3)  in  intermodal
containers.    Non-operating  income  rose   approximately   $1.1
million,  including the proceeds of the eminent domain taking  of
the  Washington Secondary Branch by the State of Rhode Island  in
December of 1996.

        Once  again,  the  Company's employees had  an  excellent
safety  record in 1996 with only two reportable injuries in  1996
as compared to five in 1995 and nine in 1994.  This represents  a
60%  decrease, 1996 versus 1995, and a 78% decrease, 1996  versus
1994.  Four departments went without a reportable injury in 1996:
Transportation,   Clerical,   Maintenance   of   Equipment,   and
Communications and Signals.  These employees are to be  commended
for  this tremendous achievement.  The graph on page 1 shows  the
decrease  in  the  number of injuries per  200,000  people  hours
worked  in  1996, 1995 and 1994.  The Company and  its  employees
will  receive  a  prestigious Harriman Award for  this  excellent
safety record.

        At  this  time,  I would like to discuss in  more  detail
events  of  1996  and several significant developments  that  are
expected  to  have  an  impact on our  operations  and  financial
results in the years ahead.

I.     Rhode Island Freight Rail Improvement Project.

        The  State  of Rhode Island is developing a Freight  Rail
Improvement  Project  ("FRIP") on that portion  of  the  National
Railroad  Passenger Corporation's ("Amtrak")  Northeast  Corridor
("NEC")  between its connection with the Company's main  line  in
Central Falls, Rhode Island and the Quonset Point/Davisville port
and  industrial park ("QP/D").  QP/D contains over 900  acres  of
developable property, three active piers, an on-site airport  and
on-site  rail.  Its total land area of 3,000 acres  represents  a
significant portion of Rhode Island's prime industrial  land  and
currently  houses  eleven  companies  which  actively   use   the

                          - 4 -
<PAGE>


Company's  rail services.  The State has prepared  a  development
plan  for  QP/D that includes expanded use of the port facilities
and growth of the industrial park.

        The  FRIP will increase the capacity of the NEC by adding
or  rehabilitating a third track for approximately 18  miles  and
will  increase overhead clearances to allow for the  movement  of
double  stack container cars and other high clearance  rail  cars
such as tri-level automobile cars.

        In  November,  the Rhode Island electorate  approved  the
issuance of state general obligations bonds totaling $72  million
for the QP/D project; $50 million of this amount is earmarked for
the   FRIP,   with  $22  million  identified  for  infrastructure
improvements within the QP/D facilities.  The state investment is
expected  to  be  matched with federal appropriations;  to  date,
Congress has appropriated $13 million for the FRIP.

        The  State  is  preparing  a Final  Environmental  Impact
Statement  ("FEIS").   The FRIP will take approximately  3  to  4
years  to  construct following issuance of a Record  of  Decision
from  the Federal Highway Administration which is overseeing  the
development of the FEIS.

        When  coupled  with  the Company's clearance  improvement
program, the FRIP should assist the development of QP/D as a more
active  port  and industrial facility and enable the  Company  to
participate in this traffic growth.

II.    Expansion of System

        As   mentioned  above, on October 3,  1996,  the  Company
received  approval from the United States Surface  Transportation
Board ("STB") for the acquisition of the rights to haul sand  and
stone  between the Company's lines and the Long Island Rail  Road
at  Fresh  Pond Junction in Queens, New York.  Previously,  these
commodities  originating at quarries serviced by the Company  and
destined  for  Long Island were required to be interchanged  with
Consolidated   Rail  Corporation  ("Conrail")   at   New   Haven,
Connecticut.

        The  Company  provides rail service from three  aggregate
quarries to three asphalt production plants and to other users of
aggregate such as railroads for ballast.

III.   Clearance Program

        In conjunction with the FRIP and to facilitate growth  in
its  intermodal business, the Company continued in 1996  to  make
clearance  improvements  under  structures  over  its  main  line
between  Worcester, Massachusetts and Cumberland (Valley  Falls),
Rhode Island.

       On February 26, 1996, Governor William F. Weld signed into
law  a  bill entitled "An Act Relative to the Revitalization  and
Development   of   the   Commonwealth's  Seaports".    This   Act
establishes the Massachusetts Double Stack Network, consisting of
the Boston and Albany Line of Conrail from the New York border to
the presently existing intermodal facility at Beacon Park Yard in
the  City  of Boston, Massachusetts, the main line of the  Boston

                            - 5 -
<PAGE>

and  Maine  Corporation from the Vermont border to  the  existing
intermodal  facility  at  Fort  Devens  in  the  town  of   Ayer,
Massachusetts, and all lines of the Company in Worcester  County,
and  authorizes clearance improvements on these lines.  With  the
exception of two line segments which may be fully funded  by  the
Commonwealth (Worcester to Boston on the Conrail line and Gardner
to Ayer on the B&M line), the Act requires the costs of clearance
improvements to be borne 50% by the affected railroad and 50%  by
the  State.   For  the Company's lines in Worcester  County,  the
Commonwealth's  contribution is a maximum of $5.5  million.   For
the   two  line  segments  which  may  be  fully  funded  by  the
Commonwealth, the Commonwealth will assess a reimbursement charge
on  certain  containers moving over such lines  above  designated
levels.

       The Company is endeavoring to complete the required master
agreement to establish the terms and conditions for accomplishing
the  clearance  improvements  with the  Commonwealth's  financial
participation  and  intends to utilize  the  program  to  maximum
advantage.

       The Company successfully completed 4 clearance projects in
1996 and early 1997 and expects to have all clearance projects on
its main line in Rhode Island accomplished by the end of 1997.

IV.    Status of Conrail

       Last year the Company advised that it had been selected by
Conrail  to  negotiate  for the acquisition  of  certain  Conrail
properties  in  Connecticut  and  Massachusetts.   The   parties,
however,  were unable to come to a mutually acceptable  agreement
and  the negotiations were terminated.  Conrail subsequently sold
all  of its properties and interests in properties north of North
Haven,  Connecticut to another party.  Conrail retained ownership
of  and  continues to operate in Cedar Hill Yard  in  New  Haven,
North Haven and Hamden, Connecticut, and on a portion of Amtrak's
Hartford  line  and  provides freight service  (except  sand  and
stone)  on  the  NEC  from New Haven to the Connecticut/New  York
border.  Pursuant to an April 13, 1982 order of the United States
Special   Court,   In   the  Matter  of  Expedited   Supplemental
Transactions  Pursuant to Section 305(f)  of  the  Regional  Rail
Reorganization Act of 1973, the Company possesses  the  right  to
acquire all of Conrail's properties in New Haven, Connecticut and
that  portion of Cedar Hill yard reasonably necessary to  conduct
operations  of  the  Company if Conrail discontinues  service  or
withdraws from the market.  Conrail  has indicated its intentions
to  convey the Massachusetts properties to another buyer, but  to
date that transaction has not occurred.

        It  is  anticipated that ownership and control of Conrail
will  change. CSX Corporation ("CSX") and Conrail first announced
a  proposed merger on October 15, 1996. Shortly after the  merger
announcement,  on October 23, 1996, Norfolk Southern  Corporation
made  an independent offer for all of Conrail's stock.  According
to  published  reports, the three carriers  -  Conrail,  CSX  and
Norfolk  Southern  -  are  engaged in discussions  to  attempt  a
mutually  acceptable  resolution.  Absent  an  agreement,  it  is
expected   that   both  CSX  and  Norfolk  Southern   will   make
applications to the STB to acquire or merge with Conrail.

                            - 6 -
<PAGE>

        The  Company  does business with all three  carriers  and
enjoys  a good working relationship with each.  The Company  does
not  intend  to advocate a position as to which of  the  entities
seeking to acquire Conrail should prevail.

        A significant majority of the Company's interline freight
is interchanged with Conrail.  The company will be monitoring the
discussions and the STB proceedings.  Of significant interest  to
the   Company  will  be  the  resolution  of  issues   concerning
competitive access to Northeast shippers and ports.  The  Company
firmly believes that competitive access to the New England region
by  at  least  two  Class  1 carriers would  benefit  the  areas
shippers and ports.

V.     Development of Deep Water Pier

         In  April  1975,  the  Rhode  Island  Coastal  Resources
Management Council ("CRMC") issued a permit allowing the  Company
to  fill  and reclaim tide-flowed land immediately south  of  and
abutting  the  Company's  Wilkesbarre Pier  for  the  purpose  of
developing  a  rail/ship  terminal  ("South  Quay").   In   1979,
following  issuance of a permit from the United States Department
of the Army Corps of Engineers ("COE"), the Company commenced the
engineering  and  design of a berm for the containment  basin  in
which  dredged  material would be deposited to  create  the  land
area.   The  construction  of  the berm,  including  a  specially
designed  facing,  was  completed in  1984.   Due  to  escalating
construction  costs, the unavailability of any public  assistance
which   had   been  originally  contemplated,  general   economic
conditions,  and  the Company's acquisition of all  of  Conrail's
lines  in Rhode Island and southeastern Connecticut (which  lines
were  in  need  of significant rehabilitation), the  Company  was
unable to complete the construction of the South Quay within  the
time allowed under its permits.  The Company applied for and  was
granted  extensions  of time from CRMC and COE  to  complete  the
project.  The permits now expire in 1998.

        The  Company and the City of East Providence entered into
an  agreement  in 1989 which established a procedure  for  future
taxation  of  the  property; and the  City,  with  the  Company's
concurrence,   adopted  zoning  ordinances  which  regulate   the
operation of the port facility.

        The  Company has completed the dredging of a  ship  berth
approximately  135 feet in width by 900 feet  in  length  with  a
depth   of  approximately  -40  feet  mean  low  water  and   has
substantially  completed the process of filling  the  containment
basin  to  create  approximately 33  acres  of  waterfront  land.
Erosion protection has also been constructed.

        In 1995, the Rhode Island Supreme Court issued a decision
in  Greater  Providence Chamber of Commerce, et al  v.  State  of
Rhode  Island  clarifying the quality of title to formerly  tide-
flowed properties filled with the acquiescence or approval of the
State.  In that case, the Supreme Court set forth a two-part test
which,  if  satisfied, permits a littoral owner  to  acquire  fee
simple  absolute  title to filled lands.   In  reliance  on  this
decision,  the  Company filed an action in Rhode Island  Superior
Court  seeking to confirm the Company's fee simple absolute title

                             - 7 -
<PAGE>

in   the  South  Quay.   The  State  and  the  Coastal  Resources
Management Council objected to the Company's petition.  Acting on
motions  for  summary judgment filed by both sides, the  Superior
Court,  in a written decision dated January 31, 1997, ruled  that
the Company is the owner of the South Quay property in fee simple
absolute.    The State has appealed this decision  to  the  Rhode
Island Supreme Court.  The Company will defend the Superior Court
decision vigorously.

        The  construction  of a dock and infrastructure  such  as
utilities,  lighting  and  paving are required  to  complete  the
project.   The required investment is directly dependent  on  the
size  and  use  of  the  facility.  These  parameters  should  be
established  by  the  users  of the  facility.   The  Company  is
continuing  its  efforts, working with maritime  consultants,  to
identify  investment and finance partners, and  strategic  market
opportunities.

VI.    Application for Listing on the American Stock Exchange

        On  March 5, 1997, the common stock of the Company  began
trading  on the  American Stock Exchange ("Exchange")  under  the
ticker  symbol  "PWX".  The Exchange is an auction market  system
enabling  direct dealing between investors.  This  system  should
reduce volatility in the securities listed on the Exchange.   The
Exchange  also  provides  services to  its  listed  companies  to
enhance   visibility  and  communications  with  the   investment
community.

        The Company paid the following dividends in 1996: On  May
23,  1996, a 10% noncumulative annual preferred dividend of $5.00
per  share  to  holders of preferred stock; on May 23,  1996  and
November  29,  1996, semi-annual dividends of $.05 per  share  to
holders of common stock.

        On behalf of the management and employees of the Company,
I  wish  to  express  my appreciation and gratitude  to  you  our
shareholders, for your continued confidence in and support of the
Company.

                                       Sincerely yours,


                                       /S/ Orville R. Harrold

                                       Orville R. Harrold
                                       President

March 12, 1997


                           - 8 -
<PAGE>


                     DIRECTORS AND OFFICERS
                               OF
            PROVIDENCE AND WORCESTER RAILROAD COMPANY
                                
                                
Robert H. Eder, Director and  Chairman of Providence and Worcester 
          Chairman            Railroad Company, Worcester, Massachusetts

Orville R. Harrold, Director  President of Providence and Worcester 
          and President       Railroad Company Worcester, Massachusetts

Ronald P. Chrzanowski,        Vice President of Providence and Worcester 
          Director and        Railroad Company
          Vice President      Worcester, Massachusetts

Heidi J. Eddins, Secretary    Secretary and General Counsel of Providence
          and General         and Worcester Railroad Company
          Counsel             Worcester, Massachusetts

Robert J. Easton, Director    Treasurer of Providence and Worcester
          and Treasurer       Railroad Company
                              Worcester, Massachusetts

Frank W. Barrett, Director    Executive Vice President of Springfield      
                              Institution for Savings
                              Springfield, Massachusetts

Phillip D. Brown, Director    President and CEO of Unibank for Savings
                              Whitinsville, Massachusetts

John H. Cronin, Director      Retired President of Ideal Products, Inc.
                              Worcester, Massachusetts

J. Joseph Garrahy, Director   President of J. Joseph Garrahy & Associates,
                              Inc. Providence, Rhode Island

John J. Healy, Director       President of Worcester Affiliated Mfg.  
                              L.L.C. Worcester, Massachusetts

William J. LeDoux, Director   Attorney
                              Worcester, Massachusetts

Charles M. McCollam, Jr.,     President of Bertha M. McCollam, Inc.
      Director                President of McCollam Associates
                              Bethel, Connecticut


TRANSFER AGENT                INDEPENDENT AUDITORS

Fleet National Bank           Deloitte & Touche LLP
Stock Transfer Department     One Chestnut Place - Suite 1010
Post Office Box 1440          Ten Chestnut Street
Hartford, CT  06143           Worcester, MA  01608


                              - 9 -

<PAGE>


PROVIDENCE AND WORCESTER RAILROAD COMPANY
SELECTED FINANCIAL DATA

<TABLE>
<S>             <C>          <C>         <C>         <C>          <C>
                     1996         1995        1994       1993        1992

                 ___________  ___________ ___________ ___________ ___________
Operating        $19,456,000  $19,778,000 $20,292,000 $18,657,000 $16,508,000
 revenues
                 ===========  =========== =========== =========== ===========
Other income      $1,660,000    $ 581,000  $1,206,000   $ 707,000   $ 460,000

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

Income before 
 income
 taxes            $2,031,000   $1,507,000  $3,011,000  $1,675,000    $695,000

                 ===========  =========== =========== =========== ===========
                   
       
Net income        $1,251,000    $ 917,000  $1,811,000  $1,105,000    $465,000

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

Earnings per 
 common and
 common
 equivalent
 share            $   .56      $   .44     $    .88    $    .54    $   .23
                 ===========  =========== =========== =========== ===========

Total assets     $68,491,000  $68,012,000 $61,496,000 $60,706,000 $58,700,000

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

           
Long-term debt   $12,131,000  $12,977,000 $10,485,000 $11,378,000 $11,305,000

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

           
Cash dividends
 per share:

 New preferred    $  5.00      $  5.00     $    N/A    $    N/A    $   N/A

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

                  
 Old preferred    $   N/A      $   N/A     $    .05    $    .05    $   .05

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

               
 Common           $   .10      $   .10     $    .10    $    .10    $   .10

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

</TABLE>
                                 - 10 -
<PAGE>


PROVIDENCE AND WORCESTER RAILROAD COMPANY
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Liquidity and Capital Resources

As detailed in the statements of cash flows in the accompanying financial
statements,  the Company generated $1,460,000 of cash from operations  in
1996 compared with $3,177,000 in 1995.  On an overall basis the Company's
total cash and equivalents decreased by $1,326,000 in 1996, compared with
an  increase  of $1,417,000 in 1995.  The principal utilization  of  cash
during   both   years  were  expenditures  for  property  and   equipment
acquisitions,  principal  payments on  long-term  debt  obligations,  and
payments of dividends.  In addition, during 1996 the Company reduced  its
current liabilities by $1,050,000.

During  1996  and  1995  the Company generated  $1,319,000  and  $108,000
respectively  from the sales and disposals of properties  not  considered
essential  for  railroad operations and easements,  including  $1,000,000
received from the State of Rhode Island from its eminent domain taking of
the  Company's Washington Secondary Branch in December 1996.  The Company
has  no  established  policy regarding the sale or other  disposition  of
properties  not  considered essential for railroad operations.   However,
there  remain certain properties which could be made available for  sale,
the proceeds of which could be used to further reduce the Company's long-
term  debt,  acquire  or make improvements to properties  and  equipment,
reduce  current  borrowings  or  provide  additional  funds  for  current
operations.  Such properties include a branch line over which the  former
Interstate  Commerce  Commission has granted the  Company  permission  to
abandon  rail  freight service having a net book value  of  approximately
$400,000.   Revenue  from  sales of properties  and  easements  can  vary
significantly from year to year.

In  1996  the Company expended $1,860,000 for track structure and  bridge
improvements to its plant and equipment.  Deferred grant income  financed
$671,000 of these capital projects.  Management estimates that a  similar
amount of improvements to its track structure and bridges will be made in
1997,  provided  that  sufficient funds, including  grant  proceeds,  are
available.  Improvements to the Company's track structure are  made,  for
the most part, by the Company's Maintenance of Way Department personnel.

Substantially all of the Company's mainline track meets Federal  Railroad
Administration  Class  3 standards (permitting freight  train  speeds  of
forty miles per hour) and the Company intends to continue to maintain  it
at this level.

In  addition, in 1996 the Company expended $659,000 for land and building
improvements and $1,860,000 for equipment, principally additions  to  its
locomotive fleet and track maintenance machinery.

As  discussed  more  fully  in  Note  2  to  the  accompanying  financial
statements, the Company, since 1979, has been engaged in the engineering,
design and construction of a deep-water pier and rail/ship port facility.
Costs  incurred  in  connection  with this  project,  exclusive  of  land
acquisition  costs,  amounted to $11,339,000 through December  31,  1996.
The  Company  expended $1,215,000 on this project in 1996 to  obtain  and
deposit fill material and to complete the rip-rapping of the south end of
the  berm.   As of December 31, 1996 this phase of the project  has  been
substantially completed.  Management remains committed to the  completion
of   this   project  and  intends  to  continue  to  explore  development
opportunities  with  outside parties for the  purpose  of  obtaining  the
financial and other assistance necessary to complete this project.

                                - 11 -
<PAGE> 


The  Company  possesses an exclusive freight service easement  over  that
portion   of   the   Northeast  corridor  ("NEC")  extending   from   the
Massachusetts/Rhode  Island line to New Haven, Connecticut,  as  well  as
overhead  rights  between  New  Haven and  Queens,  New  York.   National
Railroad  Passenger Corporation ("Amtrak") is in the process of designing
and  implementing a plan to electrify the portion of the NEC from Boston,
Massachusetts  to  New  Haven to permit high speed  passenger  trains  to
operate on the line.

In  conjunction with this project the State of Rhode Island is developing
a  Freight Rail Improvement Project ("FRIP") on that portion of  the  NEC
between  its  connection with the Company's main line in  Central  Falls,
Rhode Island (north of Providence) and the Quonset Point/Davisville  port
and   industrial  park  ("QP/D").   QP/D,  which  is  located  south   of
Providence, contains over 900 acres of developable property, three active
piers, an on-site airport and on-site rail; its total land area of  3,000
acres represents a significant portion of Rhode Island's prime industrial
land  and  currently  houses  eleven companies  which  actively  use  the
Company's rail services.  The State has prepared a development  plan  for
QP/D that includes expanded use of the port facilities and growth of  the
industrial  park.   The FRIP will increase the capacity  of  the  NEC  by
adding or rehabilitating a third track, dedicated to freight service, for
approximately  eighteen  miles and will increase overhead  clearances  to
allow for the movement of double stack container and other high clearance
rail cars.

In November 1996 the Rhode Island electorate approved the issuance of $72
million  of  state  general obligation bonds for the  QP/D  Project,  $50
million  of which is to fund the State's portion of the FRIP.  The  State
investment  is  expected to be matched by Federal  appropriations.   When
coupled with the Company's ongoing project of expanding bridge clearances
along its right of way, the FRIP should assist the development of QP/D as
a  more  active  port and industrial facility and enable the  Company  to
experience significant growth in its rail traffic.  This project  is  not
expected  to have a significant impact upon the Company's operations  for
several years.

In  1996,  the Company's principal bank renewed its short term  revolving
credit  line  of  $1,500,000  (see Note 3 to the  accompanying  financial
statements).  Loans are drawn against this line and payments of principal
are  made  from  time to time depending upon current  cash  balances  and
requirements.   Loans in the amount of $1,440,000 were outstanding  under
this line of credit at December 31, 1996.

As  disclosed  in  Note 4 to the accompanying financial  statements,  the
Company  obtained $5,000,000 from Massachusetts Capital Resources Company
("MCRC") in December 1995 in exchange for a 10% subordinated note payable
in  the  amount of $4,920,000 and warrants to purchase 200,000 shares  of
the Company's common stock at an exercise price of $7.10 per share, which
warrants were valued at $80,000.  A portion of the proceeds were utilized
to  repay  the outstanding principal balance on a $1,800,000  term  note.
The  remainder  of  the  proceeds have been  utilized  for  additions  to
property and equipment and for working capital purposes.

As  disclosed  more  fully  in  Note  8  to  the  accompanying  financial
statements, the Company reached an agreement with CPC International, Inc.
("CPC")  in December 1995 in which the Company agreed to pay CPC $990,000
in  settlement  of  an  environmental claim by CPC  against  the  Company
relating to a Superfund site.  The Company may, at its option, pay all or
any  portion  of  this settlement through the issuance  of  unregistered,
restricted shares of its common stock.  The Company issued 108,155 shares
of  its  common stock, having an aggregate fair market value of $780,000,
to CPC in December 1995 and January 1996.  The remaining liability to CPC
of  $220,000  (plus interest at an annual rate of 8 3/4% for any  portion
paid in cash) must be paid no later than June 30, 1999.

                             - 12 -
<PAGE>  


In  1996  the Company paid dividends in the amount of $5.00 per share  on
its outstanding new preferred stock and $.10 per share on its outstanding
common  stock.   The  Company  intends to continue  the  dividend  policy
established  in 1989.  Payment of such dividends is contingent  upon  the
Company's continuing to have the necessary financial resources available.

At  December 31, 1996, for income tax reporting purposes, the Company has
available  prior years' investment tax credit and other general  business
credit  carryforwards of $407,000 expiring between 1997 and 2000  and  an
AMT credit carryforward of $242,000.

Results of Operations

The Company's operating revenue exceeded operating expenses by $1,742,000
in  1996  compared with $2,101,000 in 1995 and $3,090,000 in  1994.   The
decrease  in  operating  profits for 1996 from 1995  is  almost  entirely
attributable  to  a  decrease in operating revenues.   Operating  expense
between  years increased by just $37,000.  The decline in 1995 from  1994
is  about  equally  attributable to decreases in operating  revenues  and
increases in operating expenses.  The principal reasons for these changes
in  operating  revenues  and  expenses are  explained  in  the  following
paragraphs.

Operating  revenues for 1996 decreased by 2% from 1995.  The decrease  is
the  net result of a 6% decrease in conventional traffic volume partially
offset  by a 4% increase in the average revenue received per conventional
carloading.   Net  revenue from container traffic decreased  by  just  1%
between  years from $1,524,000 in 1995 to $1,508,000 in 1996.   Container
traffic  volume  decreased  by 4% between years  but  this  decrease  was
largely  offset by a 3% increase in the average net revenue received  per
container.

Operating revenues for 1995 decreased by 3% from 1994.  This decrease  is
almost  entirely  the  result  of a 27%  decrease  in  net  revenue  from
container traffic which declined from $2,077,000 in 1994 to $1,524,000 in
1995.   A decline in container traffic volume accounted for approximately
9%  of  this decrease with a decrease in the average net revenue received
per  container  accounting for the balance.  Conventional traffic  volume
increased  by  3%  in  1995 from 1994, but this increase  in  volume  was
largely  offset  by  a  3% decrease in the average revenue  received  per
conventional carloading.

The  decrease  in  conventional traffic  volume  in  1996  from  1995  is
attributable to an economic slowdown which first became apparent late  in
the third quarter of 1995.  Adverse weather conditions experienced during
the  first  quarter of 1996 added to the decline in traffic.  During  the
third  quarter  of  1996, as a result of improving  economic  conditions,
conventional  traffic  volume  came back to  1995  levels.   Conventional
traffic  volume for the fourth quarter of 1996 exceeded 1995's levels  by
7%  and  it appears that these higher traffic levels are carrying forward
into  1997.   A  change  in the mix of commodities hauled  toward  higher
revenue items, as well as handling certain construction aggregate traffic
internally which previously had been interchanged with another  railroad,
substantially  account for the increase in the average  revenue  received
per  carloading.  The decrease in container traffic volume in  1996  from
1995  is  attributable  to  the  same  economic  factors  which  affected
conventional traffic.

The relatively small increase in conventional traffic volume in 1995 from
1994  is  explained  by the fact that, while the volume  of  construction
aggregate  traffic increased significantly between years,  this  increase
was  substantially  offset  by  decreases in  other  commodities.   These
decreases were primarily incurred during the fourth quarter of  1995  and
can  be  attributed  to  temporary reductions in the  traffic  volume  of
specific commodities such as plastics and paper.  This change in the  mix
of   commodities,  between  years,  toward  lower  revenue   construction
aggregates  has  given rise to the decrease in the  average  revenue  per
carload.

                             - 13 -
<PAGE>



One of the Company's major containership line customers withdrew from the
Company's  intermodal  terminal  facility  in  Worcester,  Massachusetts,
effective  July 1, 1994 and moved to the facility of another New  England
railroad.  Loss of this customer substantially accounts for the  decrease
in  container traffic volume in 1995 from 1994.  The decrease in the  net
revenue  per  container  in  1995  from  1994  is  attributable  to  rate
adjustments necessitated by competitive factors within the industry.  The
Company's intermodal terminal facility serves primarily as a terminal for
"mini-landbridge"  movements  of container  traffic  from  the  Far  East
destined   for  points  in  Southeastern  New  England.   Several   major
containership  lines  utilize  regularly  scheduled  double  stack  train
service through this terminal.

The Company has one customer which accounted for approximately 13% of its
operating revenues in 1996 and 12% in 1995.  Management does not  believe
that  it is likely that this customer will cease to be a rail shipper  or
will significantly decrease its freight volume in the foreseeable future.
In  the  unlikely event that this customer should cease or  significantly
reduce  its  rail freight operations, management believes that  it  could
restructure its operations so as to reduce operating costs by  an  amount
sufficient to offset the decrease in operating revenue.

The  Company's principal operating expenses are labor and related  costs,
depreciation and insurance and casualty claim expense, which collectively
amounted  to 76% of operating expenses in 1996, 75% in 1995  and  72%  in
1994.   The  majority  of the Company's employees are  covered  by  union
contracts which provide for semi-annual cost-of-living adjustments.  Many
of  the Company's operating costs are of a relatively fixed nature and do
not  increase or decrease proportionately with increases or decreases  in
operating  revenues unless management takes concrete steps to restructure
its operations.

Total operating expenses increased by less than 1% in 1996 from 1995  and
by  3%  in 1995 from 1994.  Transportation expense includes the costs  of
casualty  and environmental claims, which claims increased from  $460,000
in  1994 to $728,000 in 1995 and then decreased to $171,000 in 1996.  The
casualty and environmental claims expense recognized in 1994 and 1995  is
largely  attributable  to  the environmental claim  settlement  with  CPC
previously discussed.

The  186% increase in other income in 1996 from 1995 and the 52% decrease
in  1995  from 1994 result, for the most part, from changes  in  the  net
gains realized from the sale, condemnation and disposal of properties and
easements.   The  amount of revenue realized from the sale,  condemnation
and   disposal  of  easements  and  non-essential  properties  can   vary
significantly  from year to year and management is not able  to  estimate
the   revenue  which  might  be  realized  in  future  years  from   such
transactions.

Interest  expense increased by 17% in 1996 over 1995.   The  increase  is
principally  the result of interest on the subordinated note  payable  to
MCRC,   which  originated  in  December  1995  as  previously  discussed.
Interest  expense  in  1995  decreased by 9% from  1994.   This  decrease
results  from  lower levels of long-term borrowings and  lower  rates  in
effect on both long and short-term borrowing during the year.

The  statements  contained  in Management's Discussion  and  Analysis  of
Financial  Condition  and Results of Operations  ("MDA")  which  are  not
historical  are  "forward-looking  statements"  within  the  meaning   of
Section 27A of the Securities Act of 1933, as amended, and Section 21E of
the  Securities  Exchange Act of 1934, as amended.  These forward-looking
statements  represent  the  Company's  present  expectations  or  beliefs
concerning  future  events.  The Company cautions, however,  that  actual
results could differ materially from those indicated in MDA.


                              - 14 -

<PAGE>

To the Shareholders and Board of
 Directors of Providence and
 Worcester Railroad Company:

We have audited the accompanying balance sheets of
Providence and Worcester Railroad Company as of December 31,
1996 and 1995, and the related statements of income,
shareholders' equity, and cash flows for each of the three
years in the period ended December 31, 1996.  These
financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on
these financial statements based on our audits.

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

In our opinion, such financial statements present fairly, in
all material respects, the financial position of Providence
and Worcester Railroad Company as of December 31, 1996 and
1995, and the results of its operations and its cash flows
for each of the three years in the period ended December 31,
1996 in conformity with generally accepted accounting principles.

/s/ Deloitte & Touche LLP
Boston, Massachusetts
March 7, 1997



                            - 15 -

<PAGE>



PROVIDENCE AND WORCESTER RAILROAD COMPANY
BALANCE SHEETS
DECEMBER 31, 1996 AND 1995

<TABLE>
<S>                                       <C>            <C>
ASSETS                                          1996           1995
                                            __________     __________
Current assets:
 Cash and equivalents                     $    686,000   $  2,012,000
 Accounts receivable, net of allowance
  for doubtful accounts of $125,000
  (Notes 3 and 4)                            2,537,000      2,834,000
 Materials and supplies                      1,021,000        731,000
 Prepaid expenses and other                    121,000        139,000
 Deferred income taxes (Note 7)                400,000        767,000
                                            __________     __________
  Total current assets                       4,765,000      6,483,000
                                            __________     __________
Properties (Notes 2 and 4):
 Land and improvements                       9,020,000      8,614,000
 Deep-water pier project                    11,339,000     10,419,000
 Track structure                            45,833,000     44,390,000
 Buildings and other structures              5,955,000      5,853,000
 Equipment                                  15,991,000     15,156,000
                                            __________     __________
                                            88,138,000     84,432,000
 Less accumulated depreciation              24,412,000     22,903,000
                                            __________     __________
  Total properties, net                     63,726,000     61,529,000
                                            __________     __________
                                          $ 68,491,000   $ 68,012,000
                                            ==========     ==========
LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
 Notes payable, bank (Note 3)             $  1,440,000   $        -
 Current portion of long-term debt
  (Note 4)                                     677,000        612,000
 Accounts payable                            2,861,000      4,907,000
 Accrued expenses (Note 5)                   1,133,000      1,642,000
                                            __________     __________
  Total current liabilities                  6,111,000      7,161,000
                                            __________     __________
Long-term debt, less current portion
 (Note 4)                                   12,131,000     12,977,000
                                            __________     __________
Deferred grant income (Note 1)               5,571,000      5,035,000
                                            __________     __________
Deferred income taxes (Note 7)               8,617,000      8,384,000
                                            __________     __________
Contingencies (Note 8)

Shareholders' equity (Notes 8, 9 and 10):
 Preferred stock, 10% noncumulative,
  $50 par; authorized, issued and
  outstanding 653 shares                        33,000         33,000
 Common stock, $.50 par; authorized
  3,023,436 shares; issued and
  outstanding 2,188,244 shares in 1996
  and 2,110,041 shares in 1995               1,094,000      1,055,000
 Capital in excess of par                    6,365,000      5,828,000
 Retained earnings                          28,569,000     27,539,000
                                            __________     __________
  Total shareholders' equity                36,061,000     34,455,000
                                            __________     __________
                                          $ 68,491,000   $ 68,012,000

                                            ==========     ==========
<FN>
See notes to financial statements.
</TABLE>


                                      - 16 -

<PAGE>


STATEMENTS OF INCOME
YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<S>                          <C>           <C>          <C>
                                   1996          1995          1994
                              ___________   ___________  ____________

Revenues:
 Operating revenues, freight
  and other                   $19,456,000   $19,778,000  $ 20,292,000
 Other income (Note 6)          1,660,000       581,000     1,206,000
                              ___________   ___________  ____________

   Total revenues              21,116,000    20,359,000    21,498,000
                              ___________   ___________  ____________


Expenses:
 Operating:
  Maintenance of way and
   structures                   3,885,000     3,499,000     3,706,000
  Maintenance of equipment      2,425,000     2,298,000     2,237,000
  Transportation (Note 5)       4,917,000     5,106,000     4,646,000
  General                       3,859,000     4,095,000     4,162,000
  Taxes, other than income      2,023,000     1,971,000     1,850,000
  Car hire, net                   605,000       708,000       601,000
                              ___________   ___________  ____________


                               17,714,000    17,677,000    17,202,000
 
 Interest (Notes 3 and 4):
  Capital Properties, Inc.        437,000       668,000       836,000
  Other                           934,000       507,000       449,000
                              ___________   ___________  ____________

                                1,371,000     1,175,000     1,285,000
                              ___________   ___________  ____________


   Total expenses              19,085,000    18,852,000    18,487,000

Income before income taxes      2,031,000     1,507,000     3,011,000
                              ___________   ___________  ____________



Income taxes (Note 7)             780,000       590,000     1,200,000


Net income                    $ 1,251,000   $   917,000  $  1,811,000
                              ===========   ===========  ============

Earnings per common and common
 equivalent share             $       .56   $       .44  $        .88
                              ===========   ===========  ============

Weighted average common and
 common equivalent shares
 outstanding                    2,243,682     2,107,869     2,069,548
                              ===========   ===========  ============

<FN>
See notes to financial statements.

</TABLE>

                                  - 17 -
<PAGE>

PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF SHAREHOLDERS' EQUITY
YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<S>                           <C>        <C>        <C>         <C>      
                                                    Capital in
                               Preferred   Common     excess      Retained
                                 Stock     Stock      of par      Earnings
                               _________  _________  __________  ___________

Balance, January 1, 1994       $ 309,000  $ 716,000  $4,865,000  $25,223,000
Repurchase of 361 old
 preferred shares                                        (3,000)
Conversion of 470,284 old
 preferred shares into common
 shares                         (235,000)   235,000
Conversion of 827 new
 preferred shares into common
 shares                          (41,000)    41,000
Issuance of 1,968 common
 shares for stock options
 exercised                                    1,000       9,000
Issuance of 22,558 common
 shares to fund the Company's
 1993 profit sharing plan
 contribution                                12,000     175,000
Dividends:
 Old preferred stock, $.05
  per share                                                          (31,000)
 Common stock, $.10 per share                                       (173,000)
Net income for the year                                            1,811,000
                                ________  _________   _________   ___________
Balance, December 31, 1994        33,000  1,005,000   5,046,000   26,830,000
Issuance of 40,606 common
 shares to fund the Company's
 1994 profit sharing plan
 contribution (Note 11)                      20,000     315,000
Issuance of 55,000 common
 shares in payment of an
 environmental claim                         28,000     363,000
Issuance of 4,374 common
 shares for stock options
 exercised                                    2,000      24,000
Issuance of common stock
 warrants (Note 4)                                       80,000
Dividends:
 New preferred stock, $5.00
  per share                                                           (3,000)
 Common stock, $.10 per share                                       (205,000)
Net income for the year                                              917,000
                                ________  _________   _________   ___________
Balance, December 31, 1995        33,000  1,055,000   5,828,000   27,539,000
Issuance of 53,155 common
 shares in payment of an
 environmental claim                         27,000     352,000
Issuance of 20,925 common
 shares to fund the Company's
 1995 profit sharing plan
 contribution (Note 11)                      10,000     157,000
Issuance of 4,123 common
 shares for stock options
 exercised and other                          2,000      28,000
Dividends:
 New preferred stock, $5.00
  per share                                                           (3,000)
 Common stock, $.10 per share                                       (218,000)
Net income for the year                                            1,251,000
                               _________ __________  __________   ___________
Balance, December 31, 1996     $  33,000 $1,094,000  $6,365,000   $28,569,000
                               ========= ==========  ==========   ===========
<FN>
See notes to financial statements.
</TABLE>

                                  - 18 -

<PAGE>


STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1996, 1995 and 1994

<TABLE>

INCREASE (DECREASE) IN CASH

<S>                          <C>           <C>          <C>              
                                   1996          1995          1994
                                __________    __________    __________
Cash flows from operating
 activities:
 Net income                   $ 1,251,000   $   917,000  $  1,811,000
 Adjustments to reconcile net
  income to net cash provided
  by operating activities:
   Depreciation                 1,940,000     1,790,000     1,666,000
   Amortization of deferred
     grant income                (136,000)     (121,000)     (104,000)
   Gains from sale,
     condemnation and disposal
     of properties and
     easements                 (1,103,000)      (64,000)     (737,000)
   Deferred income taxes          600,000       220,000       415,000
   Other, net                      26,000        19,000        13,000
   Changes in assets and
     liabilities:
     Accounts receivable           68,000      (636,000)      625,000
     Materials and supplies      (290,000)      (68,000)       58,000
     Prepaid expenses and
      other                        18,000       (12,000)      100,000
     Accounts payable            (951,000)      537,000    (1,425,000)
     Accrued expenses              37,000       595,000       840,000
                                __________    __________    __________
 Net cash provided by
  operating activities          1,460,000     3,177,000     3,262,000
                                __________    __________    __________
Cash flows from investing
 activities:
 Purchase of properties        (5,465,000)   (4,490,000)   (3,200,000)
 Proceeds from:
  Sale, condemnation and
   disposal of properties and
   easements                    1,319,000       108,000       972,000
  Deferred grant income           901,000       378,000       909,000
                                __________    __________    __________
 Net cash used in investing
  activities                   (3,245,000)   (4,004,000)   (1,319,000)
                                __________    __________    __________
Cash flows from financing
 activities:
 Net borrowings under lines
  of credit                     1,440,000     (120,000)     (880,000)
 Repurchase of old preferred
  shares                                                      (3,000)
 Payments of:
  Long-term debt                (789,000)   (4,254,000)     (845,000)
  Dividends                     (221,000)     (208,000)     (204,000)
 Proceeds from:
  Long-term debt and warrants                6,800,000
  Issuance of common shares
   for stock options
   exercised                      29,000        26,000        10,000
                                __________    __________    __________
 Net cash provided by (used
  in) financing activities       459,000     2,244,000    (1,922,000)
                                __________    __________    __________
Increase (decrease) in cash
 and equivalents              (1,326,000)    1,417,000        21,000
Cash and equivalents,
 beginning of year             2,012,000       595,000       574,000
                                __________     _________    __________
Cash and equivalents, end of
 year                        $   686,000   $ 2,012,000  $    595,000
                                ==========    ==========    ==========

Supplemental disclosures:
 Cash paid for:
  Interest                    $ 1,333,000   $ 1,269,000  $  1,290,000
                                ==========    ==========    ==========
  Income taxes                $    60,000   $   543,000  $    729,000
                                ==========    ==========    ==========
<FN>
See notes to financial statements.
  
</TABLE>

                                    - 19 -
<PAGE>

PROVIDENCE AND WORCESTER RAILROAD COMPANY
NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994
     

1.   Description of Business and Summary of Significant Accounting
     Policies:
     
     Description of business:

     The  Company is an interstate freight carrier conducting railroad
     operations  in Massachusetts, Rhode Island, Connecticut  and  New
     York.   Through  its  connecting carriers, it services  customers
     located throughout North America.

     One  customer accounted for approximately 13%, 12% and 10% of the
     Company's   operating   revenues  in   1996,   1995   and   1994,
     respectively.

     Cash and equivalents:

     The  Company  considers  all  highly liquid  investments  with  a
     maturity  of  three  months or less when  purchased  to  be  cash
     equivalents.

     Materials and supplies:

     Materials and supplies are stated at cost, determined on a first-
     in,  first-out basis, and are charged to expense or added to  the
     cost of properties when used.

     Properties and deferred grant income:

     Properties   are  stated  at  cost  (including  self-construction
     costs).  Depreciation is provided using the straight-line  method
     over  the  estimated  useful lives of the  respective  assets  as
     follows:
     
            Depreciable Propertie           Estimated Useful Lives
        
            Track Structure                    20 to 67 years
            Buildings and Other Structures     33 to 45 years
            Equipment                           4 to 25 years

     On  sale  or  retirement, the asset cost and related  accumulated
     depreciation are removed from the accounts, and any related  gain
     or  loss  is included in income.  Land and improvements  includes
     property held for resale having a net book value of approximately
     $400,000.

     The  Company  has  availed  itself of various  federal  and  state
     programs  administered by the states of Connecticut, Massachusetts
     and  Rhode  Island  for  reimbursement  of  expenses  for  capital
     improvements.  In order to receive reimbursement, the Company must
     submit  requests for the projects, including cost estimates.   The
     Company  receives from 70% to 100% of the costs of such  projects,
     which   have   included  bridges,  track  structure   and   public
     improvements.  To the extent that such grant proceeds are used for
     capital  improvements  to bridges and track  structure,  they  are
     recorded  as  deferred grant income and amortized  into  operating
     revenues on a straight-line basis over the estimated useful  lives
     of the related improvements.

                                 - 20 -
<PAGE>


     Grant  proceeds utilized to finance public improvements,  such  as
     grade  crossings and signals, are recorded as a direct  offset  to
     the  related  expense.  Although the Company  cannot  predict  the
     extent and length of future grant programs, it intends to continue
     filing requests for such grants when they are available.

     Revenue recognition:

     Freight revenues are recorded at the time delivery is made to  the
     customer or the connecting carrier.

     Income  or loss from sale, condemnation and disposal of properties
     and  easements  is recorded at the time the sale, condemnation  or
     disposal is consummated.

     Income taxes:

     The Company accounts for income taxes under Statement of Financial
     Accounting  Standards  ("SFAS") No. 109,  "Accounting  for  Income
     Taxes".  This  Statement requires the Company to compute  deferred
     income  taxes  based  on  the differences  between  the  financial
     statement  and  tax basis of assets and liabilities using  enacted
     rates in effect in the years in which the differences are expected
     to reverse.

     Earnings per common and common equivalent share:
 
     Earnings  per common and common equivalent share were computed  by
     dividing  net  income  by  the  weighted  average  of  common  and
     preferred shares outstanding.

     The Company considers its $50 par "new preferred stock", each
     share of which is convertible into 100 shares of common stock at
     the option of the shareholders, to be common equivalent shares for
     purposes of computing earnings per share.

     Unexercised stock options and warrants have not been considered in
     the  calculation of earnings per share since their effect  is  not
     material.

     Use of estimates:
 
     The   preparation  of  the  Company's  financial   statements   in
     conformity   with   generally   accepted   accounting   principles
     necessarily  requires management to make estimates and assumptions
     that  affect  the  reported amounts of assets and liabilities  and
     disclosure  of  contingent assets and liabilities at  the  balance
     sheet  dates.  The Company's principal estimates include  reserves
     for  accounts  receivable,  useful lives  of  properties,  accrued
     liabilities  including  health  insurance  claims  and  legal  and
     environmental contingencies, and deferred income taxes.

                            - 21 -
<PAGE>


1.   Description of Business and Summary of Significant Accounting
     Policies (continued):
     
     Fair value of financial instruments:

     SFAS   No.   107  "Disclosures  About  Fair  Value  of   Financial
     Instruments"  requires  disclosure of the fair  value  of  certain
     financial   instruments.   The  carrying  amounts  of   cash   and
     equivalents,  accounts receivable, accounts  payable  and  accrued
     expenses  approximate  fair  value  because  of  their  short-term
     nature.  The  carrying amounts of the Company's  debt  instruments
     approximate fair value.

     Adoption of new accounting pronouncements:

     Effective  January  1,  1996, the Company adopted  SFAS  No.  121,
     "Accounting for the Impairment of Long-lived Assets and for  Long-
     Lived Assets to be Disposed Of".  SFAS No. 121 requires that long-
     lived assets held and used by an entity be reviewed for impairment
     whenever  circumstances indicate that the carrying  amount  of  an
     asset  may  not be recoverable.  It also requires that  long-lived
     assets  to be disposed of be reported at the lower of the carrying
     amount or fair value less the cost to sell.  The adoption of  SFAS
     No.  121 did not have a material effect on the Company's financial
     position or results of operations for 1996.

     Effective  January  1,  1996, the Company adopted  SFAS  No.  123,
     "Accounting  for  Stock-Based  Compensation".   The  Company   has
     continued to account for its stock-based transactions to employees
     in  accordance  with Accounting Principles Board Opinion  No.  25,
     "Accounting for Stock Issued to Employees" ("APB 25").  Pro  forma
     disclosures as required by SFAS No. 123 are presented in Note 9.

2.   Deep-water pier project:

     In  1975,  the  Rhode Island Coastal Resources Management  Council
     (CRMC)  issued a permit allowing the Company to fill  and  reclaim
     tide-flowed  land in the Port of Providence immediately  south  of
     and  abutting  the Company's Wilkesbarre Pier for the  purpose  of
     developing a major rail/ship terminal (South Quay).  That  permit,
     issued  for  a  ten-year  period, became effective  in  June  1976
     following  the  dismissal of an appeal  over  its  issuance.   The
     Company  was  also  required to obtain a permit  from  the  United
     States  Department  of  the Army Corps of Engineers  (COE).   That
     permit  was obtained in August 1978.  The Company was not able  to
     commence  construction  until 1979, after  the  Company  satisfied
     concerns of the United States Department of the Interior--Fish and
     Wildlife Service.

     In  1979,  the Company commenced the engineering and design  of  a
     berm for the containment basin in which dredged material would  be
     deposited to create the land area.  The construction of the  berm,
     including a specially designed facing, was completed in 1984.  Due
     to escalating construction costs, the unavailability of any public
     assistance   which  had  been  originally  contemplated,   general
     economic  conditions  of  the  early  1980's,  and  the  Company's
     acquisition  of  all of Consolidated Rail Corporation's  lines  in
     Rhode Island and eastern Connecticut (which lines were in need  of
     significant  rehabilitation), the Company was unable  to  complete
     the  construction of the South Quay within the time allowed  under
     its  permits.  The Company applied for and was 

                                 - 22 -
<PAGE>


     granted extensions of time from CRMC and COE to complete the project.
     Both the CRMC and COE permits expire in 1998.

     In  1988  and early 1989, the Company filled in the southeast  and
     southwest  corners  of  the Quay to provide sufficient  radii  for
     future  track  construction and to prepare the site for  dredging.
     The  Company  expended additional funds in 1990  to  conduct  soil
     borings  and other engineering and design studies.  In  1991,  the
     Company entered into contracts to complete earthwork necessary  to
     prepare  the  site for dredging and to dredge a ship  berth.   The
     earthwork contract was completed in 1991 and the dredging work was
     completed in 1992.  Since completion of the dredging project,  the
     Company  has  been  engaged  in  the  process  of  obtaining   and
     depositing  fill  material  in  the basin  and  has  substantially
     completed  this process as of December 31, 1996.  Total  costs  of
     $11,339,000,  exclusive  of  land  acquisition  costs,  have  been
     incurred on the South Quay through that date.  Depreciation of the
     capitalized project costs will not commence until the  project  is
     completed.

     The   Company  has  engaged  a  maritime  consulting  firm,   with
     international   port  expertise,  to  assist  it  in   identifying
     strategic  market  opportunities for  the  port  facility  and  to
     develop  financing strategies for the completion of the  facility.
     The  Company's  management remains committed to the completion  of
     the  project  and  intends  to  continue  to  explore  development
     opportunities  with outside parties for the purpose  of  obtaining
     the  necessary  financial and other assistance  to  complete  this
     project.  Management believes that upon completion of this project
     its  costs  will be fully recoverable from future lease  and  port
     related charges and from associated railroad freight revenues.

3.   Notes payable, bank:

     The Company has a revolving line of credit with its principal bank
     in  the  amount  of $1,500,000 expiring June 1, 1997.   Borrowings
     outstanding  under  this line of credit are due  on  demand,  bear
     interest  at  the bank's prime rate plus one-half of  one  percent
     (8  3/4%  at  December 31, 1996) and are secured by the  Company's
     accounts  receivable.  In addition, the Company pays a  commitment
     fee  of one-half of one percent per year on the unused portion  of
     the  line  of  credit.   Loans in the amount  of  $1,440,000  were
     outstanding under this line of credit at December 31, 1996.  There
     were no loans outstanding at December 31, 1995.

                             - 23 -
<PAGE>

<TABLE>
4.   Long-term debt:
<S>                                           <C>          <C>
                                                  1996         1995
                                               __________   __________
     10%, payable to Capital Properties,
      Inc. (which, with the Company,
      has a common controlling
      shareholder), certain real estate
      pledged as collateral, presently
      payable in monthly installments
      of principal and interest of
      $53,000 to 2007 (i)                      $4,211,000   $4,597,000
     8.69%, payable to a commercial
      lender, certain equipment and
      track structure along with a
      second lien on accounts
      receivable pledged as collateral,
      payable in monthly installments
      of principal and interest of
      $62,000 to 2003                           3,669,000    4,072,000
     10% subordinated notes payable to
      Massachusetts Capital Resources
      Company ("MCRC"), effective
      interest rate of 10.3%,
      Massachusetts track structure
      pledged as collateral, payable in
      quarterly installments of
      interest only through September
      1998 and interest and principal
      payments increasing from $63,000
      to $187,500 commencing in
      December 1998 with a final
      principal payment of $1,250,000
      due December 31, 2005 (ii).              4,928,000    4,920,000
                                              __________   __________
     
     Total long-term debt                     12,808,000   13,589,000
     Less current portion...............         677,000      612,000
                                              __________   __________
     Long-term debt, less current
      portion                                $12,131,000  $12,977,000
                                              ==========   ==========
</TABLE>
          (i)   The  Company  made  additional  principal  payments  of
          $200,000 on this indebtedness in 1996 and $1,855,000 in 1995.
          The  interest rate on this indebtedness was reduced from  12%
          to 10% in August 1995.

          (ii) In December 1995 the Company concluded an agreement with
          MCRC whereby the Company received $5,000,000 in exchange  for
          a  subordinated note payable in the amount of $4,920,000  and
          warrants  to purchase 200,000 shares of the Company's  common
          stock  at an exercise price of $7.10 per share.  The warrants
          are exercisable through December 31, 2005.  The cost assigned
          to  the warrants of $80,000 was derived from a valuation made
          by  MCRC on the date of their issuance.  The cost assigned to
          the warrants is being amortized over the life of the warrants
          using  the  straight-line  method.   The  agreement  contains
          various  covenants  which,  among  other  things,  limit  the
          payment  of dividends to 25% of the Company's net income  and
          require  the  Company to maintain certain ratios of  leverage
          and interest coverage.

                                  - 24 -
<PAGE>
<TABLE>          
     The following is a schedule by year of principal payments:

     Year ending December 31:
                      <S>                                 <C>
                       1997                               $   677,000
                       1998                                   785,000
                       1999                                 1,041,000
                       2000                                 1,179,000
                       2001                                 1,450,000
                       Thereafter                           7,676,000
                                                           __________
                                                          $12,808,000

                                                           ==========
</TABLE>
5.   Accrued expenses:
<TABLE>

                                                  1996         1995
    <S>                                       <C>          <C>
                                               __________   __________
     Casualty and environmental claims         $  320,000   $  936,000
     Defined contribution retirement
      plans                                       415,000      326,000
     Other                                        398,000      380,000
                                               __________   __________
                                               $1,133,000   $1,642,000
                                               ==========   ==========
</TABLE>
     Casualty  loss  and  environmental  claims  expense,  included  in
     transportation expense, amounted to $171,000 in 1996, $728,000  in
     1995, and $460,000 in 1994.
<TABLE>
6.   Other income:
                                       1996        1995         1994
                                   __________  __________   __________
     <S>                         <C>          <C>          <C>
       Gains from sale,
        condemnation and
        disposal of
        properties and
        easements, net            $1,103,000  $   64,000   $  737,000
       Rentals and license
        fees, under various
        operating leases             494,000     494,000      461,000
       Interest                       63,000      23,000        8,000
                                  __________  __________   __________
                                  $1,660,000  $  581,000   $1,206,000
                                  ==========  ==========   ==========
</TABLE>     
                              - 25 -
<PAGE>
7.   Income taxes:

     The provision for income taxes consists of the following:
<TABLE>
                                       1996        1995         1994
                                  __________  __________   __________
    <S>                           <C>         <C>         <C>
     Current:
      Federal................     $  150,000  $  320,000   $  675,000
      State                           30,000      50,000      110,000
                                  __________  __________   __________
                                     180,000     370,000      785,000
     Deferred                        600,000     220,000      415,000
                                  __________  __________   __________
                                  $  780,000  $  590,000   $1,200,000
                                  ==========  ==========   ==========
</TABLE>
     Components  of  the  deferred provision for income  taxes  are  as
      follows:
<TABLE>
                                       1996        1995         1994
                                  __________  __________   __________
<S>                               <C>         <C>          <C>
     Depreciation                  $  87,000  $   85,000   $   20,000
     General business tax
      credits                        238,000     400,000      855,000
     Deferred grant income          (271,000)    (91,000)    (225,000)
     Gain on sale,
      condemnation and
      disposal of properties         319,000     (14,000)     (34,000)
     Accrued casualty and
      environmental claims           218,000    (169,000)    (162,000)
     Other                             9,000       9,000      (39,000)
                                  __________  __________   __________
                                   $ 600,000  $  220,000   $  415,000
                                  ==========  ==========   ==========
</TABLE>

     Deferred income taxes reflect the net tax effects of (a) temporary
     differences  between the carrying amount of assets and liabilities
     for  financial reporting purposes and the amounts used for  income
     tax  purposes, and (b) tax credit carryforwards.  The tax  effects
     of  significant items comprising the Company's net deferred income
     tax liability as of December 31, 1996 and 1995 are as follows:

                                - 26 -
<PAGE>
<TABLE>
                                                   1996         1995
                                               __________   __________
<S>                                           <C>         <C>
     Deferred income tax liabilities-
      Differences between book and tax
       basis of properties                    $10,956,000  $10,544,000
                                              ___________  ___________
     Deferred income tax assets:
      Tax credit carryforwards                    649,000      883,000
      Deferred grant income                     1,909,000    1,638,000
      Accrued casualty
       losses.............                        113,000      331,000
      Other                                        68,000       75,000
                                               __________   __________
                                                2,739,000    2,927,000
                                               __________   __________
     Net deferred income tax liability         $8,217,000   $7,617,000
                                               ==========   ==========
</TABLE>     
     As  of  December 31, 1996, the Company has available  for  federal
     income  tax  reporting purposes investment tax  credit  and  other
     general  business  credit carryforwards of $407,000  which  expire
     during  the  years 1997 through 2000, and AMT credit carryforwards
     of  $242,000.   For  financial reporting purposes,  all  of  these
     credits have been recorded as deferred tax assets.

     A  reconciliation  of  the  income tax provision  as  computed  by
     applying  the statutory federal income tax rate of 34%  to  income
     before income taxes is as follows:
<TABLE>
                                       1996        1995         1994
                                  __________  __________   __________
<S>                               <C>         <C>         <C>
     Statutory tax rate
      expense                     $  691,000  $  512,000   $1,024,000
     Increase (decrease) in
      taxes resulting from:
       Depreciation of
        properties acquired
        from bankrupt
        railroads having a
        tax basis in excess
        of acquired cost             (22,000)    (22,000)     (22,000)
       Statutory exclusions           87,000      62,000      107,000
       State income tax, net
        of federal income tax
        benefit                       22,000      33,000       73,000
       Other                           2,000       5,000       18,000
                                  __________  __________   __________
                                   $ 780,000  $  590,000   $1,200,000
                                  ==========  ==========   ==========
</TABLE>
                                 - 27 -

<PAGE>
8.   Contingencies:

     A  number  of  lawsuits relating to casualty  losses  are  pending
     against  the  Company,  many of which  are  covered  by  insurance
     subject  to  a  deductible.   The Company  has  provided  for  its
     estimate  of  exposure to such claims and in management's  opinion
     additional  liability,  if  any,  will  not  be  material  to  the
     operations, financial position or liquidity of the Company.

     The  Company  owns  a  site which is contaminated  with  petroleum
     products.   It is currently productive as a part of the  Company's
     double-stack intermodal yard.  The site is not the subject of  any
     agency proceedings.  Environmental specialists have indicated that
     natural biodegradation of the contamination is occurring.   It  is
     not  anticipated that the costs of remediation, if any,  would  be
     material to the operations, financial position or liquidity of the
     Company.

     The  Company  was notified by CPC International, Inc. ("CPC")  and
     the United States Environmental Protection Agency that the Company
     was  alleged to be a potentially responsible party for some or all
     of the costs of remediation of a Superfund site, reportedly due to
     the  impact of a 1974 incident involving a rail car.  In  December
     1995 the Company concluded an agreement with CPC ("Agreement")  in
     which  the  Company  agreed to pay $990,000 in settlement  of  all
     claims  against  it relating to this incident.   Payment  of  this
     claim   can   be  all  or  partially  made  through  issuance   of
     unregistered, restricted common stock of the Company.  The Company
     issued  55,000  shares  of its Common Stock,  having  a  value  of
     $391,000 to CPC in December 1995 in partial payment of this claim.
     An  additional  53,155  shares, having a value  of  $379,000  were
     issued in January 1996.  The remaining liability of $220,000 (plus
     interest at an annual rate of 8 3/4% for any portion paid in cash)
     must  be  paid no later than June 30, 1999. The agreement  further
     provides  that, in the event CPC recovers insurance  proceeds  for
     the  costs,  the  Company is entitled to receive 10%  of  the  net
     recovery  after deduction of litigation expenses. CPC is  actively
     engaged in litigation with an insurer seeking such a recovery.

9.   Stock option plan:

     The  Company  has a non-qualified stock option plan  covering  all
     management personnel having a minimum of one year of service  with
     the  Company and who are not holders of a majority of  either  its
     outstanding common stock or its outstanding preferred  stock.   In
     addition,   the  Company's  outside  directors  are  eligible   to
     participate in the plan.  The plan covers 50,000 common shares  or
     5% of the shares of common stock outstanding, whichever is greater
     (109,412  shares at December 31, 1996).  Options issued under  the
     plan,  which are fully vested when issued, are exercisable over  a
     ten year period at the market price for the Company's common stock
     as of the date the options are granted.


                              - 28 -
<PAGE>


     During the three year period ended December 31, 1996, options  for
     shares  of  common stock granted, exercised and  expired  were  as
     follows:
<TABLE>
                                                      Weighted Average
                                                      __________
                                            Number    Exercise   Fair
                                           of shares    Price    Value
<S>                                      <C>         <C>       <C>
                                         __________  _________ _______
     Outstanding at January 1, 1994         24,635      $5.49
     
     Granted                                 7,690       7.50
     Exercised                              (1,968)      5.18
                                         __________
     Outstanding at December 31, 1994       30,357       6.03
     
     Granted                                 7,808       7.00    $2.29
     Exercised                              (4,374)      5.89
                                         __________
     Outstanding at December 31, 1995       33,791       6.27
     
     Granted                                 7,790       6.88     2.21
     Exercised                              (3,823)      5.99
     Expired                                (2,604)      6.17
                                         __________
     Outstanding at December 31, 1996       35,154       6.44
                                         ==========
</TABLE>
     The fair value of options on their grant date was measured using
     the Black/Scholes options pricing model.  Key assumptions used to
     apply this pricing model are as follows:
<TABLE>
   <S>                                      <C>             <C>   
                                               1996           1997
                                            __________      _________
     Average risk-free interest rate            6.4%          5.9%
     Expected life of option grants             7.0 years     7.0 years
     Expected volatility of underlying stock     22%           22%
     Expected dividend payment rate, as
      a percentage of the stock price
      on the date of grant                     1.45%         1.43%
</TABLE>     
     It should be noted that the option pricing model used was designed
     to  value  readily  tradable stock options with  relatively  short
     useful  lives.  The options granted to employees are not  tradable
     and   have  contractual  lives  of  up  to  ten  years.   However,
     management believes that the assumptions used to value the options
     and  the  model applied yield a reasonable estimate  of  the  fair
     value of the grants made under the circumstances.


                                - 29 -
<PAGE>
9.   Stock option plan (continued):
     
     The  following table sets forth information regarding  options  at
     December 31, 1996:
<TABLE>     
                     Range of     Number       Weighted Average
<S>     <C>      <C>           <C>         <C>        <C>                                               ________________________
         Number      Exercise   Currently   Exercise   Remaining
       of Options     Prices   Exercisable   Price     Life (in years)
        ________      ________   ________   ________   ___________
          8,183   $3.25 - $4.38    8,183      $3.76        5
         20,590    5.50 - 7.50    20,590       6.87        7
          6,381        8.50        6,381       8.50        3
</TABLE>     
     As described in Note 1, the Company uses the provisions of APB 25,
     commonly  referred  to as the intrinsic value method,  to  measure
     compensation  expense associated with grants of stock  options  to
     employees.  Had the Company used the fair value method to  measure
     compensation, reported net income and earnings per share would not
     have been materially different.
     
10.  Preferred stock recapitalization:

     On  June 25, 1994, holders in the aggregate of majorities  of  the
     Company's outstanding common stock and preferred stock approved  a
     plan  of  recapitalization of Providence  and  Worcester  Railroad
     Company  ("the  plan")  and amendments to the  Company's  charter,
     provided for in the plan, which became effective on July 6,  1994.
     The  plan and charter amendments were previously approved  by  the
     Company's Board of Directors.

     Pursuant  to  the  plan  and the charter amendments  provided  for
     therein,  the Company's preferred stock, $.50 par value (the  "Old
     Preferred Stock") was converted into an equal number of shares  of
     the Company's common stock, $.50 par value, provided, that (i)  at
     the  election  of a holder of 100 or more shares of Old  Preferred
     Stock   filed   with  the  Company's  exchange  agent   prior   to
     September 5, 1994, such shares could be converted into shares of a
     newly authorized class of preferred stock, $50 par value (the "New
     Preferred Stock") at the rate of one share of New Preferred  Stock
     for  each  100  shares of Old Preferred Stock  held,  and  at  the
     further  election  of  the  holder, any remaining  shares  of  Old
     Preferred  Stock could be paid for in cash by the Company  at  the
     rate of $7.75 per share, and (ii) a holder of less than 100 shares
     of  Old Preferred Stock could receive payment in cash therefor  at
     the  rate  of $7.75 per share by election filed with the  exchange
     agent prior to September 5, 1994.

     Holders  of 361 shares of Old Preferred Stock elected to have  the
     Company  repurchase  those  shares at  a  total  cost  of  $3,000.
     Holders  of  148,000  shares  of Old Preferred  Stock  elected  to
     convert  those  shares into 1,480 shares of New  Preferred  Stock.
     Subsequently, holders of 827 shares of New Preferred Stock elected
     to  convert  those shares into common stock at  the  rate  of  100
     common shares for each preferred share.



                               - 30 -
<PAGE>
11.  Defined contribution retirement plans:

     The  Company has a deferred profit-sharing plan ("the Plan") which
     covers  all  of  its employees who are members of  its  collective
     bargaining units.  Contributions to the Plan are required in years
     in  which  the  Company has income from "railroad  operations"  as
     defined  in the Plan.  Contributions are to be equal to  at  least
     10%  but not more than 15% of the greater of income before  income
     taxes  or  income from railroad operations subject  to  a  maximum
     contribution  of  $3,500 per eligible employee.  Contributions  to
     the  Plan may be made in cash or in shares of the Company's common
     stock.  Contributions accrued under this Plan amounted to $226,000
     in 1996, $167,000 in 1995, and $335,000 in 1994.  The Company made
     its  1994  and  1995 contributions and intends to  make  its  1996
     contribution in newly issued shares of its common stock.

     The  Company  also  has a Simplified Employee Pension  Plan  which
     covers  substantially all employees who are not members of one  of
     its  collective bargaining units.  Contributions to this plan  are
     discretionary and are determined annually as a percentage of  each
     covered employee's compensation.  Contributions accrued under this
     plan  amounted to $189,000 in 1996, $159,000 in 1995, and $144,000
     in 1994.


                               - 31 -
<PAGE>
          MARKET FOR THE COMPANY'S COMMON STOCK AND
               RELATED SECURITY HOLDER MATTERS


The  Company's stock was first held by the public on January
1,  1988.  Effective March 5, 1997, the common stock of  the
Company  began  trading on the American Stock Exchange  (the
"Exchange") under the trading symbol "PWX".  Each  share  of
the Company's preferred stock is convertible into 100 shares
of common stock.

The  following table shows the high and low prices for  the
Company's   common  stock  during  the  quarterly   periods
indicated1.  Also included are dividends paid per share  of
preferred and common stock during these quarterly periods.
<TABLE>
                                   Trading           Prices
Dividends Paid
                           High          Low       Preferred    Common

<S>                       <C>           <C>         <C>         <C>
1996
1st Quarter.....           8 1/2         6 3/4        $-0-       $-0-
2nd Quarter.....           8 1/2         7 1/2        5.00        .05
3rd   Quarter.....         8 1/2         6 1/2         -0-        -0-
4th Quarter.....           8             6 1/2         -0-        .05

1995
1st Quarter.....           9             7            $-0-       $-0-
2nd Quarter.....           9             8 1/4        5.00        .05
3rd Quarter.....           9             7 5/8         -0-        -0-
4th   Quarter.....         8 1/8         6 5/8         -0-        .05
</TABLE>

At  February  28, 1997, there were 676 holders of record  of  the
Company's common stock.



1Information  obtained  from National Association  of  Securities
 Dealers  on  whose National Market System the common  stock  was
 previously listed until March 5, 1997.

                               - 32 -
<PAGE>

                                        EXHIBIT 23


INDEPENDENT AUDITORS' CONSENT

We consent to the incorportation by refernece in Registration Statements No.
33-26944, No. 333-02975, and No. 333-21617 of Providence and Worcester
Railroad Company on Forms S-8 of our reports dated March 7, 1997,
appearing in and incorporated by reference in this Annual Report on Form 10-k
of Providence and Worcester Railroad Company for the year ended December
31, 1996.

/s/ Deloitte & Touche LLP
Boston, Massachusetts
March 27, 1997
<PAGE>


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                                    <C>
<PERIOD-TYPE>                                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                             686
<SECURITIES>                                         0
<RECEIVABLES>                                     2662
<ALLOWANCES>                                       125
<INVENTORY>                                       1021
<CURRENT-ASSETS>                                  4765
<PP&E>                                           88138
<DEPRECIATION>                                   24412
<TOTAL-ASSETS>                                   68491
<CURRENT-LIABILITIES>                             6111
<BONDS>                                          12131
                                0
                                         33
<COMMON>                                          1094
<OTHER-SE>                                       34934
<TOTAL-LIABILITY-AND-EQUITY>                     68491
<SALES>                                              0
<TOTAL-REVENUES>                                 21116
<CGS>                                                0
<TOTAL-COSTS>                                    17714
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                1371
<INCOME-PRETAX>                                   2031
<INCOME-TAX>                                       780
<INCOME-CONTINUING>                               1251
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      1251
<EPS-PRIMARY>                                      .56
<EPS-DILUTED>                                      .56
        

</TABLE>


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