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

          FORM 10-Q

 (Mark one)

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

    For the quarterly period ended                    September 30, 1995

                                 OR

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

    For the transition period _________________ to ___________________

    Commission File Number                                0-8480



   EASTERN EDISON COMPANY
       (Exact name of registrant as specified in its charter)


          Massachusetts                                 04-1123095
      (State or other jurisdiction of                 (I.R.S. Employer
      incorporation or organization)                  Identification No.)


    110 Mulberry Street, Brockton, Massachusetts
      (Address of principal executive offices)
            02402
         (Zip Code)

        (508)580-1213
 (Registrant's telephone number including area code)


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

    Yes....X......No..........


    Indicate  the number of shares  outstanding of each of the  issuer's
    classes of  common stock, as of the latest practical date.

              Class                          Outstanding at October 31, 1995
       Common Shares, $25 par value                   2,891,357 shares

         PART I - FINANCIAL INFORMATION

                        PART I - FINANCIAL INFORMATION

        Item 1.   Financial Statements


EASTERN EDISON COMPANY
CONSOLIDATED CONDENSED BALANCE SHEETS
(In Thousands)

        ASSETS                                          September 30,     December 31,
                                                           1995              1994
                                                                

        Utility Plant in Service                      $   785,526      $   782,837
        Less:  Accumulated Provision for Depreciation
                    and Amortization                      246,351          228,241
              Net Utility Plant in Service                539,175          554,596
        Construction Work in Progress                      19,719            6,759
              Net Utility Plant                           558,894          561,355
        Current Assets:
              Cash and Temporary Cash Investments          17,936           11,265
              Accounts Receivable - Associated Companies   30,013           18,061
                                  - Other                  33,649           37,979
              Materials and Supplies                        9,342            9,644
              Other Current Assets                          4,673            5,952
                 Total Current Assets                      95,613           82,901
        Deferred Debits and Other Non-Current Assets      101,896          111,789
                        Total Assets                  $   756,403      $   756,045

        LIABILITIES AND CAPITALIZATION
        Capitalization:
              Common Stock, $25 Par Value             $    72,284      $    72,284
              Other Paid-In Capital                        47,249           47,249
              Common Stock Expense                            (43)             (43)
              Retained Earnings                           119,220          105,574
                 Total Common Equity                      238,710          225,064
              Redeemable Preferred Stock - Net             29,665           29,665
              Preferred Stock Redemption Cost              (3,687)          (4,408)
              Long-Term Debt - Net                        222,290          229,224
                 Total Capitalization                     486,978          479,545

        Current Liabilities:
              Long-Term Debt Due Within One Year           42,000           35,000
              Accounts Payable - Associated Companies       3,843            5,749
                               - Other                     22,966           24,578
              Taxes Accrued                                   761            1,411
              Interest Accrued                              5,790            5,486
              Other Current Liabilities                     6,705           16,360
                 Total Current Liabilities                 82,065           88,584
        Deferred Credits and Other Non-Current Liabilities 63,899           68,260
        Accumulated Deferred Taxes                        123,461          119,656
                 Total Liabilities and Capitalization $   756,403      $   756,045

See accompanying notes to consolidated condensed financial statements.


EASTERN EDISON COMPANY
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
(In Thousands)

                                                  Three Months Ended        Nine Months Ended
                                                    September 30,             September 30,

                                                  1995         1994         1995         1994
                                                                          
        Operating Revenues                     $ 107,854    $ 108,154    $ 318,588    $ 320,544
        Operating Expenses:
           Fuel                                  24,970       24,077       70,893       70,458
           Purchased Power                       30,570       33,105       94,015       90,829
           Other Operation and Maintenance       23,172       24,385       70,924       74,207
           Voluntary Retirement Incentive                                   2,413
           Depreciation and Amortization          6,540        6,391       19,650       19,263
           Taxes Other Than Income                2,462        2,506        7,812        8,071
           Income Taxes - Current                 4,458        2,844        9,702       10,605
                        - Deferred                  892        1,431        3,163        3,870
                 Total                           93,064       94,739       278,572      277,303
        Operating Income                         14,790       13,415       40,016       43,241
        Allowance for Other Funds
          Used During Construction                  162           56          444          167
        Other Income (Deductions) - Net             521          798        1,396        1,618
        Income Before Interest Charges           15,473       14,269       41,856       45,026
        Interest Charges:
          Interest on Long-Term Debt              4,636        4,636       13,908       13,852
          Other Interest Expense                    952          923        2,555        3,695
          Allowance for Borrowed Funds Used
            During Construction(Credit)            (129)         (61)        (353)        (212)
        Net Interest Charges                      5,459        5,498       16,110       17,335
        Net Income                               10,014        8,771       25,746       27,691
        Preferred Dividend Requirements             497          496        1,491        1,490
        Consolidated Net Earnings              $  9,517     $  8,275     $ 24,255     $ 26,201

 See accompanying notes to consolidated condensed financial statements.


EASTERN EDISON COMPANY
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(In Thousands)

                                                                  Nine Months Ended
                                                                    September 30,

                                                                  1995         1994

        CASH FLOW FROM OPERATING ACTIVITIES:
                                                                     

        Net Income                                            $  25,746    $  27,691
        Adjustments to Reconcile Net Income to Net
           Cash Provided from Operating Activities:
              Depreciation and Amortization                      22,934       21,811
              Amortization of Nuclear Fuel                        2,774        2,225
              Deferred Taxes                                      3,113        3,820
              Investment Tax Credit, Net                           (707)        (690)
              Allowance for Other Funds
                 Used During Construction                          (444)        (167)
              Other - Net                                         2,672       (1,644)
        Change in Operating Assets and Liabilities              (19,560)       2,600
        Net Cash Provided From Operating Activities              36,528       55,646

        CASH FLOW FROM INVESTING ACTIVITIES:

           Construction Expenditures                            (18,478)     (15,632)
        Net Cash (Used in) Investing Activities                 (18,478)     (15,632)

        CASH FLOW FROM FINANCING ACTIVITIES:
           Common Stock Dividends Paid to EUA                    (9,888)     (20,731)
           Preferred Dividends Paid                              (1,491)      (1,491)
           Premium on Reacquisition & Financing Expenses                         (62)
        Net Cash (Used in) Financing Activities                 (11,379)     (22,284)
        Net Increase in Cash and Temporary
           Cash Investments                                       6,671       17,730
        Cash and Temporary Cash Investments at
           Beginning of Period                                   11,265          697
        Cash and Temporary Cash Investments at
           End of Period                                      $  17,936    $  18,427

        Supplemental disclosures of cash flow information:
           Cash paid during the period for:
              Interest (Net of Capitalized Interest)          $  13,279    $  13,291
              Income Taxes                                    $   5,391    $  12,292

 See accompanying notes to consolidated condensed financial statements.

                             EASTERN_EDISON_COMPANY
              NOTES_TO_CONSOLIDATED_CONDENSED_FINANCIAL_STATEMENTS


      The accompanying Notes should be read in conjunction with the Notes to
Consolidated Financial Statements appearing in Eastern Edison Company's (Eastern
Edison or the Company) 1994 Annual Report on Form 10-K and the Company's
Quarterly Report on Form 10-Q for the periods ended March 31, and June 30, 1995.

Note A - In the opinion of the Company, the accompanying unaudited consolidated
         condensed financial statements contain all adjustments (consisting of
         only normal recurring accruals) necessary to present fairly the
         financial position as of September 30, 1995 and December 31, 1994, and
         the results of operations for the three and nine months ended
         September 30, 1995 and 1994 and cash flows for the nine months ended
         September 30, 1995 and 1994.  Certain reclassifications have been made
         to prior period financial statements to conform with current
         classifications.

Note B - Results shown above for the respective interim periods are not neces-
         sarily indicative of results to be expected for the fiscal years due
         to seasonal factors which are inherent in electric utilities in New
         England.  A greater proportionate amount of revenues is earned in the
         first and fourth quarters (winter season) of most years because more
         electricity is sold due to weather conditions, fewer day-light hours,
         etc.

Note C - Commitments and Contingencies:

         Rate Activity

         On March 21, 1994, Montaup Electric Company (Montaup), the wholesale
         electric generating and transmission subsidiary of Eastern Edison,
         filed an application with the Federal Energy Regulatory Commission
         (FERC) for authorization to reduce its wholesale rates by $10.1
         million, or three percent.  Montaup supplies electricity at wholesale
         to EUA's retail electric utilities - Eastern Edison, Blackstone Valley
         Electric Company (Blackstone) and Newport Electric Corporation
         (Newport) - and to two non-affiliated municipal utilities.  This
         application was designed to match more closely Montaup's revenues with
         its decreasing cost of doing business resulting from, among other
         things, a reduced rate base, lower interest costs and successful cost
         control efforts.

         On May 21, 1994, Montaup began billing the reduced rates and on April
         14, 1995 FERC approved a settlement agreement between Montaup and the
         intervenors in the case calling for an annual reduction of
         approximately $13.9 million (inclusive of the filed $10.1 million
         reduction).

         Montaup refunded to its customers the difference collected between the
         $10.1 million filed reduction and the $13.9 million settled reduction
         in April 1995.  Montaup had previously reserved for this refund.


Item_2.  Management's_Discussion_and_Analysis_of_Financial_Condition_and
                             Results_of_Operations

      The following is Management's discussion and analysis of certain
significant factors affecting the Company's earnings and financial condition for
the interim periods presented in this Form 10-Q.

Overview

      Consolidated Net Earnings for the three and nine months ended September
30, 1995 were $9.5 million and $24.3 million, respectively, as compared to  $8.3
million and $26.2 million for the respective periods of a year ago.  The third
quarter increase was due primarily to decreased operation and maintenance
expenses resulting from on going savings related to the voluntary retirement
incentive offer, as discussed below, and other cost control efforts.  The
year-to-date period of 1995 includes a one-time charge of approximately $1.5
million, on an after tax basis, related to the voluntary retirement incentive
offer.  Also impacting 1995 earnings was Montaup's $13.9 million annual
wholesale rate reduction effective May 21, 1994. Offsetting these year-to-date
impacts somewhat were lower litigation expenses resulting from favorable court
decisions rendered in 1995, lower interest expense and successful cost control
efforts including ongoing savings of the voluntary retirement incentive.

Kilowatthour Sales

       A 2.2% increase in retail sales in the third quarter of 1995 coupled
with the 1.4% increase in second quarter sales offset dismal first quarter sales
results.  For the year-to-date period, retail sales were relatively flat
compared to those of the same period of 1994.  Increases in kWh sales to
industrial customers of 3.1% in the year-to-date period, however, is an
indication of economic recovery in the Company's service territory.  Despite
this strong sales performance, the Company anticipates a continuing slow
economic recovery for the foreseeable future.  Total Energy sales for the three
and nine months ended September 30, 1995 decreased 10.4% and 23.0%,
respectively, due mainly to decreased energy sales to the New England Power Pool
and decreased short-term unit contract energy sales.  Power purchase contracts
of Montaup totaling 41 MW which expired in October 1994 resulted in  lower
kilowatthours available to Montaup for interchange and short-term energy sales.
These interchange and short-term energy sales essentially recover fuel costs
only and have little or no earnings impact.

Voluntary Retirement Incentive Offer

      On March 15, 1995, EUA announced a corporate reorganization which, among
other things, consolidated management of Eastern Edison, Blackstone and
Newport.  As part of the reorganization, a voluntary retirement incentive was
offered to sixty-six EUA System employees, including 22 employees of Eastern
Edison and Montaup.  Forty-nine of those eligible for the program, including 16
employees of Eastern Edison and Montaup, accepted the incentive and retired
effective June 1, 1995.   The cost to the Company of this incentive program
amounted to a one-time $2.4 million pre-tax ($1.5 million after-tax) charge to
second quarter 1995 earnings.  The estimated payback period is approximately 18
months.

Operating_Revenues

      Operating Revenues for the third quarter and year-to-date periods ended
September 30, 1995 decreased by approximately $0.3 million and $2.0 million,
respectively, as compared to the same period in 1994.  The third quarter change
was due primarily to lower purchased power, fuel and Conservation and Load
Management (C&LM) expense recoveries aggregating $1.6 million offset by
increased Eastern Edison base rate recoveries aggregating approximately $0.7
million related to the increase in kWh sales, for the period and increases in
other operating revenues of Eastern Edison and Montaup.  The year-to-date change
is primarily due to decreased C&LM expense recoveries of $2.6 million and the
negative impact of Montaup's wholesale rate reduction implemented on May 21,
1994 offset somewhat by increased purchased power and fuel expense recoveries
aggregating $3.2 million.

Operations_Expense

      Fuel expense increased by $0.9 million or 3.7% and $0.4 million or almost
1.0% for the third quarter of 1995 and year-to-date periods, respectively, as
compared to the same periods in 1994.  These changes were caused by the
increases of 12.5% and 17.2% in the average cost of fuel offset by decreases in
total energy generated and purchased of 10.4% and 23.0% for the quarter and
year-to-date periods, respectively.

      Purchased Power demand expense for the third quarter and for the
year-to-date period ended September 30, 1995 decreased approximately $2.5
million or 7.7%  and increased $3.2 million or 3.5%, respectively, as compared
to the same periods in 1994. The third quarter change was primarily due to a
decrease of approximately $1.7 million related to purchase power contracts
totaling 41 MW which expired in October 1994, and decreased purchases from other
power suppliers or $0.8 million.  The year-to-date increase is due primarily to
the impact of Newport's purchased power contracts assumed by Montaup effective
May 21, 1994 coincident with Newport becoming an all-requirements customer of
Montaup, aggregating approximately $5.3 million and increased billings from the
Ocean State Power Project and the Yankee nuclear units aggregating $5.6
million.  These increases were offset somewhat by decreases of approximately
$6.0 million resulting from the previously mentioned purchase power contract
expirations and a $1.7 million reduction in purchases from other power
suppliers.

      Other Operation and Maintenance expenses for the third quarter and nine
months ended September 30, 1995 decreased by approximately $1.2 million or 5.0%
and $3.3 million or 4.6%, respectively, from the same periods in 1994.  The
third quarter change was due primarily to lower C&LM and FAS106 expenses
aggregating $1.3 million.  The year-to-date decrease includes lower C&LM expense
totaling $2.7 million and decreased direct controllable expenses aggregating
$2.1 million, which includes the on-going savings related to the VRI offer.
Offsetting these year-to date decreases somewhat were increases in Montaup power
contract expenses and jointly owned unit expenses totaling $1.2 million.

Interest Charges

      Net interest charges were relatively unchanged for the third quarter of
1995 and decreased by $1.1 million for nine months ended September 30, 1995 as
compared to the same periods in 1994.  Other Interest expense was greater in
1994 due to interest expense provisions recorded in June 1994 aggregating $1.0
million related to Internal Revenue Service audits.

Electric Utility Industry Restructuring

      On July 17, 1995, Eastern Edison Company, along with other members of the
Electric Industry Restructuring Roundtable (the Massachusetts Roundtable) in
Massachusetts filed a set of principles with the Massachusetts Department of
Public Utilities (MDPU) addressing industry restructuring.

      The Massachusetts Roundtable consists of a number of different utilities,
industrial users, environmental groups and consumer advocates.  These principles
are intended to be statements of the consensus position by the signatories of
the interdependent principles that should underlie any electric industry
restructuring proposal and include but are not limited to principles addressing
stranded cost recovery, unbundling of services and demand side management
programs.  The filing was submitted on the condition it be approved in full by
the MDPU.  The MDPU is assessing the principles and is expected to make
recommendations to implement a competitive environment in the industry.

      On August 16, 1995, the MDPU issued an order (the "MDPU Order") in Docket
No. 95-30, the MDPU's investigation into electric industry restructuring.  The
MDPU Order develops principles that describe the key characteristics of a
restructured electric industry and provides for, among other things, customer
choice of service providers, services, pricing options and payment terms, an
opportunity for customers to share in the benefits of increased competition,
full and fair competition in the generation markets and incentive regulation
where competition cannot exist.  The MDPU Order sets out principles for the
transition from a regulated to a competitive industry structure and identifies
conditions for the transition process which will require investor-owned
utilities to unbundle rates, provide consumers with accurate price signals and
allow customers' choice of generation services.  The MDPU Order also provides
for the principle of recovery of net, non-mitigable stranded costs by
investor-owned utilities resulting from the industry restructuring.

      Each investor-owned utility will be required to file restructuring
proposals for moving from the current regulated industry structure to a
competitive generation market.  The schedule for the filing requirement is
staggered, with an initial group of utilities required to file within six months
of the date of the Order and a second group required to file within the three
months of the MDPU's orders on the first group of submissions.  Eastern Edison
Company is in the second group and is currently preparing a plan for submission.


Liquidity_and_Sources_of_Capital

      Eastern Edison's and Montaup's need for permanent capital is primarily
related to the construction of facilities required to meet the needs of their
existing and future customers.

      Traditionally, cash construction requirements not met with internally
generated funds are obtained through short-term borrowings which are ultimately
funded with permanent capital.  EUA System companies, including Eastern Edison
and Montaup, maintain short-term lines of credit with various banks aggregating
approximately $150 million.  These credit lines are available to other
affiliated companies under joint credit line arrangements.  At September 30,
1995 and at December 31, 1994 these unused EUA System short-term lines of credit
amounted to approximately $121.3 million and $118.3 million, respectively.  The
Company had no outstanding short-term debt at September 30, 1995 and December
31, 1994, respectively.

      The Company's year-to-date September 30, 1995 internally generated funds
amounted to $42.2 million while its cash construction requirements for the same 
period were $18.5 million.


                          PART II -- OTHER INFORMATION


Item_6.  Exhibits_and_Reports_on_Form_8-K

         (a)  Exhibits - None

         (b)  Reports on Form 8-K

      -  None filed in the quarter ended September 30, 1995


                                  SIGNATURES

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


                                     Eastern_Edison_Company___________
                                          (Registrant)



Date:  November 13,_1995             /s/Richard_M._Burns_______________
                                     Richard_M._Burns,_Vice_President
                                       (on_behalf_of_the_Registrant_and
                                         as Chief_Accounting_Officer)