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, 1994
          -------------------------------------------------
          OR

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



          Commission file number 1-2987.

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

          (Exact name of registrant as specified in its charter)

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


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


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

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

          YES [X]   NO [ ]

          Indicate the number of shares outstanding of each of the issuer's
          classes of common stock, as of the latest practicable date.
          Common stock, $1 par value, outstanding
          at October 31, 1994 - 143,972,960






          NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

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


          INDEX


                Part I.  Financial Information                   Page

          Item 1.  Financial Statements.

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

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

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

                d) Notes to Consolidated Financial Statements       8

                e) Review by Independent Accountants               17

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

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




                Part II.  Other Information

          Item 1.  Legal Proceedings.                              39

          Item 5.  Other Events.                                   41

          Item 6.  Exhibits and Reports on Form 8-K.               44


          Signature                                                45
    

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


    
                                            THREE MONTHS ENDED   
                                               SEPTEMBER 30,
                                        ---------------------------
                                        1994           1993
                                        ---------      ----------
                                        (In thousands of dollars)
                                                 
    OPERATING REVENUES:  
      Electric                          $ 861,002      $  812,323
      Gas                                  57,808          67,629

                                          918,810         879,952

    OPERATING EXPENSES:
      Operation:
        Fuel for electric generation       47,155          57,454
        Electricity purchased             285,013         210,378
        Gas purchased                      20,487          33,202
        Other operation expense           177,033         191,958
      Maintenance                          51,252          59,003
      Depreciation and amortization        77,456          69,281
      Federal and foreign income taxes     28,487          31,631
      Other taxes                         122,990         118,506

                                          809,873         771,413

    OPERATING INCOME                      108,937         108,539

    OTHER INCOME AND (DEDUCTIONS):
      Allowance for other funds used 
       during construction                    854           2,129
      Federal and foreign income taxes        787           3,472 
      Other items (net)                     5,838           4,613 
                                            7,479          10,214 

    INCOME BEFORE INTEREST CHARGES        116,416         118,753

    INTEREST CHARGES:
      Interest on long-term debt           65,543          69,733
      Other interest                        5,265           2,845
      Allowance for borrowed funds used 
       during construction                 (2,775)         (2,420)

                                           68,033          70,158

    NET INCOME                             48,383          48,595
    Dividends on preferred stock            9,070           7,808

    BALANCE AVAILABLE FOR COMMON STOCK  $  39,313      $   40,787

    Average number of shares of common 
      stock outstanding 
      (in thousands)                      143,540         142,012

    Balance available per average 
      share of common stock             $  .27         $   .29
    Dividends paid per share of common 
      stock                                .28             .25

    /TABLE

    

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


    
                                            NINE MONTHS ENDED
                                              SEPTEMBER 30,
                                        ---------------------------
                                        1994           1993
                                        ---------      ----------
                                        (In thousands of dollars)
                                                 
    OPERATING REVENUES:  
      Electric                          $2,641,575     $2,490,392
      Gas                                  492,493        454,844

                                         3,134,068      2,945,236

    OPERATING EXPENSES:
      Operation:
        Fuel for electric generation       161,927        175,074
        Electricity purchased              830,143        621,040
        Gas purchased                      260,669        252,545
        Other operation expense            523,741        582,488
      Maintenance                          145,236        161,299
      Depreciation and amortization        229,804        205,559
      Federal and foreign income taxes     161,773        155,940
      Other taxes                          377,866        362,414

                                         2,691,159      2,516,359

    OPERATING INCOME                       442,909        428,877

    OTHER INCOME AND (DEDUCTIONS):
      Allowance for other funds used 
       during construction                   2,512          6,090
      Federal and foreign income taxes       5,259         11,869 
      Other items (net)                     12,238          6,797
                                            20,009         24,756 

    INCOME BEFORE INTEREST CHARGES         462,918        453,633

    INTEREST CHARGES:
      Interest on long-term debt           201,404        211,275
      Other interest                        13,386          8,370
      Allowance for borrowed funds used 
       during construction                  (6,278)        (6,888)

                                           208,512        212,757

    NET INCOME                             254,406        240,876
    Dividends on preferred stock            23,158         24,191

    BALANCE AVAILABLE FOR COMMON STOCK   $ 231,248     $  216,685

    Average number of shares of common 
      stock outstanding 
      (in thousands)                       142,987        139,814

    Balance available per average 
      share of common stock              $ 1.62        $  1.55
    Dividends paid per share of common 
      stock                                 .81            .70

    /TABLE

    

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


    
                                                        SEPTEMBER 30,
                                                        1994            DECEMBER 31,
                                                        (UNAUDITED)     1993
                                                        ------------    ------------
                                                        (In thousands of dollars)
                                                                  
    UTILITY PLANT:
     Electric plant                                     $ 8,196,173      $7,991,346
     Nuclear fuel                                           468,613         458,186
     Gas plant                                              894,563         845,299
     Common plant                                           273,771         244,294
     Construction work in progress                          528,945         569,404

          Total utility plant                            10,362,065      10,108,529
    Less-Accumulated depreciation and 
     amortization                                         3,429,124       3,231,237

          Net utility plant                               6,932,941       6,877,292


    OTHER PROPERTY AND INVESTMENTS                          266,975         221,008

    CURRENT ASSETS:
     Cash, including temporary cash investments
       of $88,004 and $100,182, respectively                145,894         124,351
     Accounts receivable (less-allowance for
       doubtful accounts of $3,600)                         230,498         258,137
     Unbilled revenues                                      185,800         197,200
     Electric margin recoverable                             48,423          21,368
     Materials and supplies, at average cost:
       Coal and oil for production of electricity            25,723          29,469
       Gas storage                                           37,597          31,689
       Other                                                159,569         163,044
     Prepaid taxes                                           48,825          23,879
     Prepaid pension expense                                 39,933          37,238
     Other prepayments                                       27,928          29,498

                                                            950,190         915,873
    REGULATORY AND OTHER ASSETS (Note 3):

     Unamortized debt expense                               157,266         154,210
     Deferred recoverable energy costs                       48,935          67,632
     Deferred finance charges                               239,880         239,880
     Income taxes recoverable                               527,995         527,995
     Recoverable environmental restoration costs            240,000         240,000
     Other                                                  190,908         175,187

                                                          1,404,984       1,404,904

                                                        $ 9,555,090      $9,419,077


    /TABLE

    

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


    
                                                            SEPTEMBER 30,
                                                            1994           DECEMBER 31,
                                                            (UNAUDITED)    1993
                                                            -------------  ------------
                                                            (In thousands of dollars)
                                                                     
    CAPITALIZATION:
       COMMON STOCKHOLDERS' EQUITY:
          Common stock - $1 par value; authorized 
          185,000,000 shares; issued 143,886,104 and 
          142,427,057 shares, respectively                  $  143,886     $  142,427
          Capital stock premium and expense                  1,778,894      1,762,706
          Retained earnings                                    666,833        551,332
                                                            ----------     ----------
                                                             2,589,613      2,456,465
                                                            ----------     ----------
       CUMULATIVE PREFERRED STOCK, AUTHORIZED 3,400,000 
       SHARES, $100 PAR VALUE:
          Non-redeemable (optionally redeemable), 
           issued 2,100,000 shares                            210,000         210,000
          Redeemable (mandatorily redeemable), issued  
           276,000 shares and 294,000 shares, respectively     25,800          27,600
       CUMULATIVE PREFERRED STOCK, AUTHORIZED 19,600,000 
       SHARES, $25 PAR VALUE:
          Non-redeemable (optionally redeemable), 
           issued 3,200,000 shares                             80,000          80,000
          Redeemable (mandatorily redeemable), issued 
           10,290,005 shares and 4,840,005 shares,
           respectively                                       231,850          95,600

                                                              547,650         413,200

       Long-term debt                                       3,244,472       3,258,612

          Total capitalization                              6,381,735       6,128,277
    CURRENT LIABILITIES:
     Short-term debt                                         359,001          368,016
     Long-term debt due within one year                       68,078          216,185
     Sinking fund requirements on redeemable 
       preferred stock                                        27,200           27,200
      Accounts payable                                       225,158          299,209
      Payable on outstanding bank checks                      63,151           35,284
      Customers' deposits                                     14,741           14,072
      Accrued taxes                                           63,880           56,382  
     Accrued interest                                         68,458           70,529
      Accrued vacation pay                                    41,370           40,178
      Other                                                  133,794           82,145

                                                           1,064,831        1,209,200

    REGULATORY AND OTHER LIABILITIES:
      Accumulated deferred income taxes                    1,373,246        1,313,483
      Deferred finance charges                               239,880          239,880
      Unbilled revenues                                       83,568           94,968
      Deferred pension settlement gain                        53,266           62,282
      Customers refund for replacement power cost 
       disallowance                                            5,770           23,081
      Other                                                  112,794          107,906

                                                           1,868,524        1,841,600

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

                                                          $9,555,090       $9,419,077

    /TABLE

    

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


    
                                                                 NINE MONTHS ENDED
                                                                   SEPTEMBER 30,
                                                            1994           1993
                                                            -------------  ------------
                                                            (In thousands of dollars)
                                                                     
    CASH FLOWS FROM OPERATING ACTIVITIES:
      Net income                                            $ 254,406      $ 240,876
      Adjustments to reconcile net income to net cash 
      provided by operating activities:
     Depreciation and amortization                            229,804        205,559
     Amortization of nuclear fuel                              29,316         27,917
     Provision for deferred Federal income taxes               59,763         27,127
     Electric margin recoverable                              (27,055)       (14,216)
     Allowance for other funds used during construction        (2,511)        (6,090)
     Deferred recoverable energy costs                         18,697         28,853
     Amortization of nuclear replacement power cost 
      disallowance                                            (17,311)       (17,790)
     Increase in net accounts receivable                       27,639            622
     (Increase) Decrease in materials and supplies                (76)        21,959 
     Decrease in accounts payable and accrued expenses        (37,251)       (42,819)
     Increase in accrued interest and taxes                     5,427         40,339
     Changes in other assets and liabilities                   21,800         (8,954)

          NET CASH PROVIDED BY OPERATING ACTIVITIES           562,648        503,383

    CASH FLOWS FROM INVESTING ACTIVITIES:
      Construction additions                                 (294,582)      (282,235)
     Nuclear fuel                                             (10,427)       (17,327)
      Less: Allowance for other funds used during 
       construction                                             2,512          6,090
      Acquisition of utility plant                           (302,497)      (293,472)
      Increase in materials and supplies 
       related to construction                                  1,390          1,177 
      Decrease in accounts payable and accrued 
       expenses related to construction                        (9,313)       (10,705)
     Proceeds from sale of investment in oil and
      gas subsidiary                                             -            95,408
     Increase in other investments                            (45,413)       (21,168)
     Other                                                    (15,557)        (8,979)

    NET CASH USED IN INVESTING ACTIVITIES                    (371,390)      (237,739)

    CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from the sale of common stock                    23,765        110,337
     Issuance of preferred stock                              150,000           -
     Issuance of long-term debt                               325,705        635,000
     Reductions in long-term debt                            (486,586)      (416,990)
     Redemption of preferred stock                            (15,550)       (15,550)
     Net change in short-term debt                             (9,015)      (262,698)
     Dividends paid                                          (136,768)      (122,569)
     Other                                                    (21,266)       (26,090)

          NET CASH USED IN FINANCING ACTIVITIES              (169,715)       (98,560)

    NET INCREASE IN CASH                                       21,543        167,084

    Cash at beginning of period                               124,351         43,894

    CASH AT END OF PERIOD                                   $ 145,894      $ 210,978

    SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
      Interest paid                                         $ 221,482      $ 216,952
      Income taxes paid                                        93,001         90,347
    SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
    FINANCING ACTIVITIES:
     Liability for environmental restoration                     -            10,000

    /TABLE








              NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


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

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

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

          2.    Contingencies.

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





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

                The  Company is currently aware  of 89 sites  with which it
                has been  or  may be  associated,  including 46  which  are
                Company-owned.   The Company-owned sites include  23 former
                coal  gasification (MGP)  sites, 11 industrial  waste sites
                and 12 operating  property sites  where corrective  actions
                may  be  deemed  necessary   to  prevent,  contain   and/or
                remediate  contamination  of  soil  and/or  water   in  the
                vicinity.   Of these Company-owned sites,  Saratoga Springs
                is on the Federal National Priorities List for Uncontrolled
                Hazardous Waste Sites (NPL)  published by the Environmental
                Protection Agency (EPA).  The 43 non-owned sites with which
                the  Company has  been or may  be associated  are generally
                industrial disposal waste sites  where some of the disposed
                waste  materials are  alleged to  have originated  from the
                Company's   operations.       Pending   the   results    of
                investigations, the  Company may be  required to contribute
                some proportionate  share of remedial costs.   Not included
                in  the 89 sites are seven sites  for which the Company has
                reached final settlement  agreements with other potentially
                responsible   parties  (PRP),  five   sites  where  further
                remedial activity  is  not considered  necessary and  three
                sites where remediation activities have been completed.

                The  Company is  also aware  of approximately  20 formerly-
                owned MGP sites with  which the Company has been or  may be
                associated and which  may require future investigation  and
                possible remediation.  Also, approximately 11 fire training
                sites  used by  the Company  have been  identified but  not
                investigated.   Presently, the  Company has  not determined
                its potential  involvement with such sites and  has made no
                provision for potential liabilities associated therewith.

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





                any detailed remedial designs been prepared or submitted to
                appropriate  regulatory  agencies,  the  ultimate  cost  of
                remedial actions may change substantially  as investigation
                and remediation progresses.  

                The  Company estimates that 40  of the 46  owned sites will
                require   some  degree  of  remediation  and  post-remedial
                monitoring.   This  conclusion is  based upon  a number  of
                factors,  including   the  nature  of   the  identified  or
                potential contaminants, the location  and size of the site,
                the  proximity  of the  site  to  sensitive resources,  the
                status   of  regulatory  investigation   and  knowledge  of
                activities  at similarly  situated  sites.    Although  the
                Company has  not  extensively investigated  many  of  those
                sites,  it  believes  it   has  sufficient  information  to
                estimate a range of  cost of investigation and remediation.
                As a consequence of  site characterizations and assessments
                completed to date, the Company  has accrued a liability  of
                $210 million  for these  owned sites, representing  the low
                end of  the range of  the estimated cost  for investigation
                and  remediation.  The high  end of the  range is presently
                estimated at approximately $515 million.

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

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





                With respect to  the 43  sites with which  the Company  has
                been or may be associated as  a PRP, nine are listed on the
                NPL.  Total costs to  investigate and remediate these sites
                are  estimated to  be approximately $570  million; however,
                the  Company   estimates  its   share  of  this   total  at
                approximately $30 million and  this amount has been accrued
                at September 30, 1994.  

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

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

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





                On July 21, 1988,  the Company received notice of  a motion
                by  Reynolds Metals Company to  add the Company  as a third
                party defendant in an  ongoing Superfund lawsuit in Federal
                District Court, Northern District  of New York.   This suit
                involves  PCB oil  contamination  at the  York Oil  Site in
                Moira, New York.   Waste  oil was transported  to the  site
                during  the 1960's and 1970's  by contractors of Peirce Oil
                Company (owners/operators of the  site) who picked up waste
                oil  at locations  throughout  Central New  York, allegedly
                including one or more Company facilities.  On May 26, 1992,
                the Company was formally  served in a Federal Court  action
                initiated   by   the   government   against   8  additional
                defendants.    Pursuant  to  the  requirements  of  a  case
                management order issued by the Court on March 13, 1992, the
                Company has also  been served in related third  and fourth-
                party   actions   for  contribution   initiated   by  other
                defendants.   These actions  have been consolidated  into a
                single  action  filed  in  February  1994  by  the  federal
                government against several entities, including the Company,
                which did not accept  the government's proposed final terms
                of settlement.   The  Company intends to  vigorously oppose
                and defend against the government's characterization of its
                liability in this matter.

                The   Company   believes  that   costs   incurred  in   the
                investigation  and restoration  process  for both  Company-
                owned sites and sites  with which it is associated  will be
                recoverable in  the ratesetting process, see Note  3.  Rate
                agreements  in effect  since 1991  provide for  recovery of
                anticipated  investigation  and  remediation  expenditures.
                The Company's  1994 rate settlement includes  $21.7 million
                for  site investigation and remediation.   The Staff of the
                New  York  State  Public  Service  Commission  (PSC  Staff)
                reserves  the right  to review  the appropriateness  of the
                costs incurred.  While the PSC Staff has not challenged any
                remediation  costs to date,  the PSC Staff  asserted in the
                gas rate  proceeding that the Company must,  in future rate
                proceedings, justify why it is appropriate that remediation
                costs associated  with non-utility  property  owned by  the
                Company  be  recovered   from  ratepayers.     Based   upon
                management's  assessment  that  remediation costs  will  be
                recovered from  ratepayers,  a regulatory  asset  has  been
                recorded  representing the  future recovery  of remediation
                obligations accrued to date.

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

                Tax assessments:   The  Internal Revenue Service  (IRS) has
                conducted  an examination  of the Company's  Federal income
                tax returns for the years 1987 and 1988 and has submitted a





                Revenue  Agents'  Report  to  the  Company.    The  IRS has
                proposed  various  adjustments  to  the  Company's  federal
                income tax  liability for these years  which could increase
                the Federal  income  tax  liability  by  approximately  $80
                million  before  assessment   of  penalties  and  interest.
                Included   in  these   proposed  adjustments   are  several
                significant   issues  involving  Nine  Mile  Point  Nuclear
                Station  Unit  2  (Unit  2).   The  Company  is  vigorously
                defending its position on each of the issues, and submitted
                a  protest to  the IRS  in 1993.   Pursuant  to the  Unit 2
                settlement  entered into  with  the New  York State  Public
                Service  Commission (PSC) in 1990, to the extent the IRS is
                able to sustain disallowances, the Company will be required
                to  absorb a  portion  of any  disallowance.   The  Company
                believes  any such  disallowance will  not have  a material
                impact on its financial position or results of operations.

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

                On  July 19, 1994, the  New York Supreme  Court granted the
                Company's motion for an order directing dismissal of Inter-
                Power's  complaint  for lack  of  merit  and denied  Inter-
                Power's cross-motion  to compel disclosure.   The order was
                entered July  26, 1994.   On  August 23, 1994,  Inter-Power
                filed  a  notice  of  appeal of  this  decision  which  was
                rejected on November 2, 1994.   The Company cannot  predict
                whether  Inter-Power will  pursue  further appeals  of this
                decision.  The Company believes it has meritorious defenses
                and will continue to defend the lawsuit vigorously.  

                On   November   12,    1993,   Fourth   Branch   Associates
                Mechanicville  (Fourth  Branch)  filed  suit   against  the
                Company and several  of its officers  and employees in  the
                New York Supreme Court, Albany County, seeking compensatory
                damages of  $50 million,  punitive damages of  $100 million
                and injunctive and  other related relief.   The suit  grows
                out of the Company's  termination of a contract for  Fourth
                Branch to  operate and  maintain a hydroelectric  plant the
                Company owns in  the Town  of Halfmoon, New  York.   Fourth
                Branch's  complaint  also  alleges   claims  based  on  the
                inability  of Fourth  Branch and  the  Company to  agree on
                terms  for the purchase of  power from a  new facility that
                Fourth Branch hoped to construct at the Mechanicville site.
                On  January 3, 1994, the defendants filed a joint motion to





                dismiss Fourth Branch's complaint.  This motion has yet  to
                be decided.   On March  16, 1994, the  Court denied  Fourth
                Branch's motion for preliminary judgment.  The Company also
                notified Fourth Branch by letter dated  March 1, 1994, that
                the  Licensing  Agreement  between  Fourth Branch  and  the
                Company  is terminated.   On March 15,  1994, Fourth Branch
                petitioned  the Federal Energy Regulatory Commission (FERC)
                for  Extraordinary  Relief.     The  Company  responded  in
                opposition to this petition before FERC.  FERC has taken no
                action  on  Fourth Branch's  petition  other  than to  seek
                information  and  plans  relating  to  the  continued  safe
                operation  of  existing facilities.   The  Company supplied
                such  information.    The Company  understands  that Fourth
                Branch has filed for bankruptcy.

                On October  26, 1994, Fourth Branch,  through its attorneys
                filed  a petition with the PSC requesting the PSC to direct
                the Company  to sell  the Mechanicville facility  to Fourth
                Branch  for fair  value  and to  relinquish its  colicensee
                status  on the  FERC  license, or  in  the alternative,  to
                require  the Company  to turn  over its  investment in  the
                plant from rate  base.   The Company  will strongly  oppose
                this petition.

                The  Company  believes  it  has  meritorious  defenses  and
                intends to defend the lawsuit  vigorously.  The Company can
                neither provide any judgment  regarding the likely  outcome
                of this litigation,  nor provide any  estimate or range  of
                possible  loss  it  might   incur  as  a  result  of   such
                litigation.

          3.    Regulatory and Other Assets.

                Certain expenses  and credits, normally reflected in income
                as  incurred, are  recognized  when included  in rates  and
                recovered from  or  refunded to  customers.   As such,  the
                Company has recorded the following regulatory assets  which
                are expected  to result in  future revenues as  these costs
                are    recovered    through    the   ratemaking    process.
                Historically, all costs of this nature which are determined
                by the  PSC  to  have  been prudently  incurred  have  been
                recoverable   through  rates  in   the  course   of  normal
                ratemaking  procedures and  the Company  believes that  the
                items detailed  below will be  afforded similar  treatment.
                Additionally, the Company's rate plan described below under
                "1995 Five-Year Rate Plan Filing" contemplates no change in
                this approach to such  recoverability, even though the plan
                recognizes  that  in  a  more  competitive  environment  an
                effective response to the  general pressure to manage costs
                and  preserve or  expand  markets is  vital to  maintaining
                profitability.





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

                Income taxes recoverable        $  527,995     $  527,995
                Deferred finance charges           239,880        239,880
                Recoverable environmental
                  restoration costs                240,000        240,000
                Unamortized debt expense           157,266        154,210
                Deferred unregulated generators
                  contract termination costs        47,493         50,680
                Deferred postemployment benefit
                  costs                             53,946         30,741
                Deferred gas pipeline costs         28,000         31,000
                Deferred recoverable energy
                  costs                             48,935         67,632
                Other                               61,469         62,766
                Total                           $1,404,984     $1,404,904

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

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

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

                Unamortized  debt  expense  represents the  costs  to issue
                long-term debt  securities  including premiums  on  certain
                debt  retirements prior  to  maturity.   These amounts  are
                amortized ratably over  the lives of the  related issues in
                accordance with PSC directives.

                Deferred unregulated generators contract  termination costs
                represent the Company's cost to buy out certain unregulated
                generator projects.    Approximately $15  million of  these
                costs  are  currently  being recovered  over  a  three-year
                period  beginning in 1994.   The remaining  costs are being
                addressed in the Company's current rate filing.





                Deferred  postemployment benefit costs represent the excess
                of such  costs recognized in  accordance with SFAS  No. 106
                over the amount received  in rates.  These costs  are being
                phased-in to  rates and amounts deferred  will be amortized
                and  recovered,  in   accordance  with  the  PSC's   policy
                statement, over a period not to exceed 20 years.

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

                Deferred recoverable energy  costs includes the  difference
                between actual  fuel costs  and the fuel  revenues received
                through the Company's fuel  adjustment clause (FAC) and the
                unamortized  portion of the Company's mandated contribution
                to decommission  the Department  of Energy's (DOE)  uranium
                enrichment  facilities.   The fuel  costs are  amortized as
                they  are  collected  from  customers while  the  costs  to
                decommission  the DOE  facilities  are being  amortized and
                recovered, as a fuel cost, over a fifteen year period.  The
                costs to decommission DOE facilities result from the Energy
                Policy Act  of 1992,  which requires domestic  utilities to
                contribute amounts, escalated for inflation, based upon the
                amount of uranium enriched by DOE for each utility.






              NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES

                          REVIEW BY INDEPENDENT ACCOUNTANTS



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





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

          REPORT OF INDEPENDENT ACCOUNTANTS

          November 10, 1994

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

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

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

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

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

          /s/ Price Waterhouse LLP





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

          Financial Position, Liquidity and Capital Resources

          The potential intensity and  accelerating pace of competition may
          be the most significant factor driving fundamental changes in the
          way utilities,  including the  Company, are  being managed.   The
          Company  believes that the price  of electricity may  be the most
          important  element  of future  success  in the  industry  and has
          intensified  its   efforts   to   reduce   various   costs   that
          significantly influence  the price of electricity.   As described
          below,  the  Company,  as  part  of its  downsizing  efforts,  is
          completing  an early retirement  and voluntary separation program
          under which 1,380  employees elected to participate.   Efforts to
          reduce  tax  burdens continue,  with  the New  York  State Senate
          having  passed a  measure to  phase out  the gross  receipts tax.
          While   this measure was not enacted into law, real change may be
          possible  in the next legislative  session.  The  Company is also
          making progress in reducing  excessive property tax levies.   The
          dismissal  of the  Inter-power  lawsuit and  developments in  the
          Sithe/Alcan  proceeding as  described in  the Notes  to Financial
          Statements  and   Part  II  of  this   10-Q,  respectively,  also
          demonstrate  the  Company's  commitment  to   reducing  excessive
          unregulated  generator  payments.    These  steps  exemplify  the
          Company's  resolve to reduce its  cost structure and  are part of
          the  overall effort to  address the  many issues  confronting the
          Company as further described herein.

                  Early Retirement and Voluntary Separation Programs

          On July 29, 1994, the Company announced a plan to achieve further
          substantial reductions  in its  staffing levels in  an effort  to
          bring the Company's  staffing levels and work practices more into
          line with other peer group  utilities and become more competitive
          in its cost  structure.   The plan included  an early  retirement
          program  and a voluntary separation program.  On August 30, 1994,
          union employees, representing approximately  70% of the Company's
          workforce, approved  amendments to  the  current labor  agreement
          with  the  Company  which   offered  union  employees  the  early
          retirement  and voluntary  separation  plans, in  exchange for  a
          negotiated package of work rule changes.  

          Elections under the programs became final on October 26, 1994 and
          1,380 employees have taken advantage of the  early retirement and
          voluntary separation program.   Most of  the participants in  the
          programs  terminated their  employment  as of  October 31,  1994.
          While the  Company does not  have a  final cost estimate  for the
          programs, it  believes the cost will  be in the range  of $100 to
          $130  million.   The programs  are expected  to yield  labor cost
          savings  of approximately  $75  million in  1995, which  includes
          capital  and expense.   While  the Company  generally  intends to
          share  the savings from the  programs with customers  in 1995, it
          has  not  determined the  method by  which  the sharing  would be





          accomplished.   Although the staffing reductions  are expected to
          produce  long term savings, the Company may be required to record
          a charge against  earnings in  the fourth quarter  of 1994.   The
          Company may  decide to seek recovery  from customers of all  or a
          portion of the cost of the program, but  can provide no assurance
          that the PSC would approve such recovery.

                                     Competition

          The  Company is experiencing a loss of industrial load across its
          system  for a variety of reasons.   In some cases, customers have
          found alternative  suppliers or  are generating their  own power.
          In  other  cases  a  weakened  economy has  forced  customers  to
          relocate or shut down.

          As a  first  step in  addressing the  threat of  further loss  of
          industrial load, the PSC  approved a rate (referred to  as SC-10)
          under  which  the Company  was  allowed  to negotiate  individual
          contracts  with some  of  its largest  industrial and  commercial
          customers  to  provide them  with  electricity  at lower  prices.
          Under this  rate, customers  had to  demonstrate that  they could
          generate power more economically than the Company's service.  The
          SC-10 tariff has now been superseded by SC-11 as described below.
          During  the year that SC-10 was in place, eighteen contracts were
          signed, and seventeen are  still in effect.  Most of the existing
          contracts are three year fixed  price agreements expiring in late
          1996 and early 1997.  The total annual  SC-10 discounts amount to
          $7.9 million, which preserve $32 million in net revenue.

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

          The Company expects a  significant number of industrial customers
          to  negotiate contracts  and many  of  these contracts  should be
          revenue  enhancing.   As of  October 31,  1994,  approximately 40
          customers  had  active  requests  to the  Company  for  an  SC-11
          contract.   Of the  ten customers that  entered into negotiations





          with  the Company,  three  have  accepted  offers.   Those  three
          contracts  provide  additional net  revenues  to  the Company  of
          $122,000  annually.   Incremental load  is priced  at competitive
          rates based on current  market conditions.  Contract  lengths are
          from three to seven years.

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

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

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

          The  Company  sells  electricity  generated from  diverse  supply
          sources  to reduce sensitivity to changes in the economics of any
          single fuel source.   However, the average cost of  these diverse
          sources may be  greater than any single  fuel source.  While  the
          Company's average generation costs  are competitive with costs of
          new  suppliers  of  electricity,  the current  excess  supply  of
          capacity in the Northeast  and Canada has significantly depressed
          wholesale prices, which may be indicative of retail prices in the
          near  term   if  competition   quickly  expands.     Under  these
          circumstances,  by-pass of  the  Company's systems  is a  growing
          threat,  although no  regulatory structure  for bypass  currently
          exists  in New  York State.   There  is increasing  public debate
          within several municipalities in  the Company's service territory
          on the issue of by-pass.  While municipalities across the country
          have long  been  able to  form  municipal utilities,  the  Energy





          Policy Act of 1992 might increase the appeal of  municipalization
          because the law allows  FERC to mandate open wholesale  access to
          transmission.   Municipalization has  the potential  to adversely
          affect the Company's customer base and profitability.

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

          On November  1, 1994, Governor  Cuomo requested the  State Energy
          Planning  Board, in  cooperation with  other state  agencies, the
          Energy Association,  the Independent Power Producers  of New York
          and  other public interest groups  to convene a  series of public
          forums across the state.  The purpose of the public  forums is to
          pursue, from a broad public policy perspective, all opportunities
          to  reduce  electricity  costs  while  assuring,  to  the  extent
          possible,  that the  transition  to a  more competitive  electric
          industry  proceeds in a fair  and equitable manner.   A report on
          additional actions to be considered in reducing electricity rates
          and bills  is due to the governor  by July 1, 1995.   The Company
          believes  this to be an  appropriate beginning to  the process of
          managing  the transition  to a  more  competitive market,  but is
          unable to predict the outcome of the process.

             PSC's Flexible Rates Guidelines; Wholesale Market Proceeding

          On June 2, 1994, the PSC announced the  adoption of guidelines to
          govern  flexible electric  rates offered  by utilities  to retain
          qualified  customers  in the  face  of  growing competition  from
          unregulated generators.   The  guidelines concluded, among  other
          things:   (i) that such  rates should be  available for customers
          who   have  "realistic   competitive  alternatives,"   (ii)  that
          utilities  should not be mandated to offer such rates, (iii) that
          there should be a sharing between stockholders  and ratepayers of
          the lost  revenues resulting  from  such discounts,  (iv) that  a
          floor  should  be  calculated   by  each  utility,  which  should
          generally be no lower than the  marginal cost of service plus one
          cent per kilowatt  hour ($0.01/kWh), and  (v) that such  flexible
          rate  contracts should not be fixed for periods longer than seven
          years.   The PSC noted  that the flexible  rates being offered by
          the  Company,  as  well  as  New  York  State  Electric  and  Gas
          Corporation  and Rochester  Gas and Electric  Corporation, should
          serve as models.





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

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

          In response to these competitive forces and changes in regulation
          being faced  by the Company,  the Company has  from time  to time
          considered,  and   expects  to  continue   to  consider,  various
          strategies designed  to enhance  its competitive position  and to
          increase  its ability to adapt  to and anticipate  changes in its
          utility  business.     These  strategies  may  include   business
          combinations  with  other   companies,  internal   restructurings
          involving   the   potential   separation   of   its   generation,
          transmission and/or  distribution businesses,  on a  wholesale or
          retail basis,  acquisitions of related  or unrelated  businesses,
          and additions to  or disposition  of portions  of its  franchised
          service  territories.   The  Company may  from  time to  time  be
          engaged  in  preliminary discussions,  either internally  or with
          third  parties,   regarding  one  or  more   of  these  potential
          strategies.  No assurances can be given as to whether, when or on
          what terms any potential transaction of the  type described above
          may actually occur,  or as to the ultimate effect  thereof on the
          financial condition or competitive position of the Company.

          With respect to  the foregoing,  the New York  State Energy  Plan
          (SEP), issued October 31, 1994 and referred to in Part II. Item 5
          Other Events, calls  upon the  New York Power  Authority and  the
          state's  investor-owned utilities  to  study  the feasibility  of
          creating  a joint  entity  to operate  and  maintain the  nuclear
          generating  stations in the  state and  to provide  a preliminary
          report  within six months of the issuance  of the final SEP.  The
          report also  calls for  the development  of  a fully  competitive
          wholesale generation  market in the  state within five  years and
          observes  that   if   utility  generation   is   separated   from
          transmission, the  PSC "should  consider carefully  the valuation
          and allocation of utility assets in the regulated and competitive
          sectors".

                           1995 Five-Year Rate Plan Filing





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

          The PSC must rule on the Company's rate  request by twelve weeks,
          to  March 29,  1995.  The  Company would  absorb one-half  of the
          costs (the lost  margin) arising  because of  the extension  from
          January 1, 1995.  The remainder  of the costs would be  recovered
          through a noncash  credit to  income, and is  dependent upon  the
          amount of rate  relief ultimately  granted by the  PSC for  1995.
          Based on its  filing, the Company would  absorb approximately $28
          million.   Temporary gas rates  would be instituted  for the full
          twelve weeks.  





          On August 31, 1994, the PSC Staff proposed an overall decrease in
          electric revenues from 1994 levels of approximately $146 million,
          excluding  anticipated sales  growth.   This  contrasts with  the
          Company's   proposed  total  revenue  increase,  excluding  sales
          growth, of $146 million for 1995 (which reflects  corrections and
          updates filed  with the PSC in May  1994).  Because the Company's
          proposed  total revenue  increase reflects  an effective  date of
          March 29, 1995, while  the PSC Staff's proposal is  an annualized
          amount, the difference between the two positions is approximately
          $366 million.   The more significant adjustments  proposed by the
          PSC Staff  include disallowance of $90 million in purchased power
          payments  made principally to  unregulated generators; additional
          adjustments  to  the  1995  unregulated  generator  forecast  for
          prices, capacity levels and in-service dates of certain projects,
          reductions in operating and maintenance expenses stemming largely
          from  the PSC Staff's contention  that the Company's forecast was
          unsupported;  and assumed  increases  in revenues  from sales  to
          other  utilities and transmission  revenues.  The  PSC Staff also
          proposes to disallow  certain unregulated generator buyout  costs
          equal  to  approximately  $12 million  in  1995  and  to set  the
          electric  return on equity at 10.5%, as compared to the Company's
          request of  11%.  The  PSC Staff recommends that  gas revenues be
          reduced by $5 million  in 1995, while also recommending  a return
          on  equity of  10.5%  (as opposed  to  the Company's  request  of
          11.59%).   The reduction from  the Company's gas proposal relates
          principally to lower  departmental expenses  and higher  expected
          sales in 1995.

          In response  to the Company's electric indexing proposal for 1996
          through 1999, the PSC Staff proposed the use of a different index
          based  on  the annual  change in  a national  average electricity
          price, elimination  of  all  of  the  Company-proposed  Z-factors
          including those for fuel and purchased power costs, environmental
          costs,  nuclear   decommissioning  and  accounting  and  tax  law
          changes, and  elimination of  the minimum  and maximum  return on
          equity  limit.   The  PSC Staff  went  well beyond  the Company's
          proposal by recommending a "regulatory regime that accepts market
          based prices for utility generation."  The PSC Staff's plan would
          limit, in  increasing amounts, the amount  of embedded generation
          costs (including certain  plant and unregulated generator  costs)
          that could be  charged to  customers.  The  reference price  each
          year would be based initially upon the Company's marginal cost of
          generation  until  a  reliable market  price  becomes  available.
          After a  10 year phase-down,  the Company would  only be  able to
          charge a market-related price for generation.   The Company would
          be forced to absorb the difference between its embedded costs and
          what it  could charge customers,  regardless of whether  its past
          practices were prudent or even mandated by government action.

          While the PSC Staff's case contains no financial modelling of the
          potential  consequences  of its  proposal  on  the Company,  such
          consequences,  if  the plan  is  adopted  as  proposed  could  be
          substantial.   The PSC Staff's plan  is based on a  price ceiling
          rather than a cost of  service theory of ratemaking--a  departure





          from  the Company's case and all prior New York State rate-making
          principles  in the  modern era.   It  in  effect also  proposes a
          substantial  but unquantified  disallowance with  respect to  the
          Company's  generating plants  and a similar  but undifferentiated
          disallowance  with  respect to  the difference  between estimated
          market costs  of power and the amount  the Company is required by
          law and PSC mandate  to pay for unregulated generator  power.  If
          those elements of  the PSC Staff's case were to be implemented as
          proposed, the Company would also  be required to discontinue  the
          application of Statement of Financial Accounting Standards (SFAS)
          No.  71,   "Accounting  for  the  Effects  of  Certain  Types  of
          Regulation"  and  incur substantial  writeoffs.   These writeoffs
          would arise not  only from disallowed  plant costs and  purchased
          power  costs,  but also  because  the  departure from  cost-based
          ratemaking would result in a writeoff of a substantial portion of
          the $1.4 billion  of regulatory assets  on the Company's  balance
          sheet  no  longer  being  recoverable.     The  Company  has  not
          quantified  all  of  the  amounts which  might  be  involved, but
          estimates  appear to  be  of an  order  of magnitude  that  would
          adversely  affect the  Company's  ability to  access the  capital
          markets on  reasonable and  customary terms, its  dividend paying
          capacity, its ability to continue to make payments to unregulated
          generators and its ability to maintain current levels  of service
          to its  customers.   Senior members  of the PSC  Staff and  other
          senior public officials in Albany have made it clear that the PSC
          trial staff's proposal was developed  independent of consultation
          with Commissioners,  that the trial staff functions independently
          of those individuals and  that the process in this  proceeding is
          far from complete.  In the meantime, the Company is continuing to
          aggressively advocate its own position.

          The continued application of SFAS No. 71 to the financial reports
          and  financial  statements of  electric utilities,  including the
          Company, as competition  continues to expand in the industry will
          be an issue during this transition period.  The Company is unable
          to predict  the  outcome of  these proceedings,  or the  possible
          attendant financial consequences.  However, the Company  strongly
          believes that its  unregulated generator administrative practices
          were prudent  and should  not be  disallowed, that  the Company's
          unregulated generator purchases are  in large part the  result of
          government  policy and should be  recovered at no  penalty to the
          shareholders and  that a  transition plan to  a more  competitive
          environment  must   provide  for   an  equitable   allocation  of
          transition costs.   In  addition, the  Company believes  that any
          transition  to  a  more  competitive  rate  structure  should  be
          addressed  in  a generic  proceeding  rather  than the  Company's
          current  rate filing.   See  the last paragraph  of "Competition"
          under  Item 2.  above.   The  ultimate  impact on  the  Company's
          financial  condition will  depend on  the pace  of change  in the
          marketplace, the actions of regulators in response to that change
          and the actions of the Company in controlling costs 





          and competing  effectively while remaining in  substantial part a
          regulated  enterprise.   The  Company is  unable  to predict  the
          results of the interaction of these factors.

                                 1994 Rate Agreement

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

          The PSC also approved the Company's electric supplement agreement
          with  the  PSC Staff  and other  parties  to extend  certain cost
          recovery mechanisms in the 1993 Rate Agreement without increasing
          electric base rates for calendar year 1994.  On May 12, 1994, the
          PSC issued a final  order approving the 1994 electric  supplement
          agreement  and the $10.4 million  (1.7%) gas rate  increase.  The
          goal of the supplement is to keep total electric bill impacts for
          1994 at or below the rate of inflation.  Modifications were  made
          to  the NERAM  and MERIT  provisions,  which determine  how these
          amounts are  to be  distributed to  various customer classes  and
          also  provide for the Company  to absorb 20%  of margin variances
          (within certain limits) originating from SC-10 rate discounts (as
          described   below)  and  certain   other  discount  programs  for
          industrial  customers as well as 20% of the gross margin variance
          from  NERAM  targets  for  industrial  customers.    The  Company
          estimated its maximum shareholder exposure at September 30, 1994,
          on such variances for  1994 to be approximately $9 million.   The
          supplement also allows  the Company to begin recovery  over three
          years  of approximately  $15  million  of  unregulated  generator
          buyout  costs,  subject to  final  PSC  determination as  to  the
          reasonableness of such costs.  

                                Common Stock Dividend

          On October 27, 1994,  the Board of Directors authorized  a common
          stock dividend of  $.28 per share, which will be paid on November
          30, 1994 to shareholders of record on November 7, 1994.

                                Unregulated Generators

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





          While the  Company favors the presence  of unregulated generators
          in satisfying  its generating needs, the Company also believes it
          is  paying a  premium to  unregulated generators  for energy  and
          capacity  it does not currently need.  The Company estimates that
          it paid a premium of $206  million in 1993 and expects to overpay
          by $352  million in 1994 and  $421 million in 1995.   The Company
          has  initiated a series of actions to address this situation, but
          expects that in large part the higher costs will continue.

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

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

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

          As  of October 31,  1994, the Company  was conducting discussions
          with 31 unregulated generator projects representing approximately
          809  MW of  capacity.    These  discussions  address  the  issues
          contained in its petitions and disputes. In addition, the Company
          has settled the issues discussed above with 39 projects amounting
          to 1,093 MW of generating capacity.

          On  February 4,  1994, the  Company notified  the owners  of nine
          projects  with  contracts  that  provide  for  front-end   loaded
          payments of the Company's demand for adequate  assurance that the
          owners will  perform all  of their future  repayment obligations,
          including the  obligation to deliver electricity in the future at
          prices  below the Company's avoided cost and the repayment of any
          advance payment balance which  remains outstanding at the  end of
          the contract.   See  Part  II. Item  1.   Legal Proceedings,  for
          responses to the Company's notifications.

                       Financing Plans and Financial Positions





          The  Company's financing  plan  for 1994  has been  substantially
          completed.   During March  1994, $210  million  of 6-7/8%  series
          First Mortgage Bonds  due March  1, 2001 were  issued.   Proceeds
          from  the issuance were used in connection with the retirement of
          $200  million  of outstanding  higher-rate First  Mortgage Bonds.
          During July  1994,  $115.7  million  of  New  York  State  Energy
          Research  and  Development  Authority  Bonds,  7.20% series  were
          issued to  redeem $75.69  million of  11-1/4% series  and $40.015
          million of  11-3/8%  series.   During  August 1994,  the  Company
          issued $150 million  of preferred stock  9-1/2% series.   Through
          October  31, 1994,  approximately  1.5 million  shares of  common
          stock  have been  issued  through the  Dividend Reinvestment  and
          Employee Plans for approximately $25 million.

          The original projection of long-term financing was reduced during
          the  third quarter of 1994 because the Company announced the sale
          of its unregulated subsidiary  HYDRA-CO Enterprises, Inc. (HYDRA-
          CO)  (expected to close  prior to year-end),  proceeds from which
          will  reduce  the Company's  capital  requirements,  enabling the
          Company to reduce the  amount of its common equity  financing and
          delaying its plans for a previously announced underwritten public
          offering of common stock.

          Assuming  PSC Staff's  rate proposals  (discussed above)  are not
          adopted  in   their   entirety,   the   Company   believes   that
          traditionally available sources of financing should be sufficient
          to  satisfy the  Company's  external financing  needs during  the
          period 1994 through 1998.  At November 1, 1994, the Company could
          issue $2,311 million aggregate principal amount of First Mortgage
          Bonds under the earnings test set forth in the Company's Mortgage
          Trust  Indenture  assuming a  10% interest  rate.   This includes
          approximately $1,271  million on the  basis of retired  bonds and
          $1,040   million  supported  by   additional  property  currently
          certified and available.   A total of $200 million  of Preference
          Stock is currently authorized and unissued.  The Company also has
          authorized unissued Preferred Stock totaling $255.2 million.  The
          Company continues  to explore and utilize,  as appropriate, other
          methods of  raising funds.   The Company's Charter  restricts the
          amount of  unsecured indebtedness  which may  be incurred  by the
          Company to  10% of consolidated capitalization  plus $50 million.
          The Company has not reached this restrictive limit.  

          On September 8, 1994, Moody's Investors Service placed the credit
          ratings  of the Company under review for possible downgrade.  The
          review was prompted  by both  the PSC's September  8 decision  on
          Sithe/Alcan  and the  August 31  proposal from  the PSC  Staff to
          reduce  the Company's electric and  gas rates over  the next five
          years.  Moody's  current rating for the  Company's senior secured
          debt is Baa2.

          On  September  9, 1994,  Standard  and  Poor's  (S&P) placed  its
          ratings on the Company,  Con Ed and Long Island  Lighting Company
          on credit watch with  negative implications.  This action  by S&P
          reflects  continued  concern  about  a shift  in  the  regulatory





          environment in New York State that would be even more hostile  to
          the  financial health  of the  state's utilities.   S&P's current
          rating  for the Company's senior secured debt is BBB-, the lowest
          investment grade rating.

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

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

                      Material Changes in Results of Operations

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

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

          Earnings for the  third quarter  were $39.3 million  or $.27  per
          share, as compared with $40.8 million or $.29 per share in 1993. 





          As shown in  the table below,  electric revenues increased  $48.7
          million or 6.0% from 1993.  This increase resulted primarily from
          higher  fuel  adjustment  clause  revenues  to  cover  increasing
          payments to unregulated generators, an increase in sales to other
          electric systems  as the  Company's generation is  more available
          since  more of  its own  load is  being satisfied  by unregulated
          generator purchases,  and the second stage  rate increase granted
          in September 1993.  Consistent with  the terms of the NERAM,  the
          Company deferred  for future  recovery the electric  gross margin
          shortfall from the rate  case forecast of $13.5 million  and $4.0
          million  in the  third quarters  of 1994 and  1993, respectively.
          The decrease in demand-side  management (DSM) revenues relates to
          a  change in  recovery  of certain  costs  in base  rates  versus
          inclusion in a separate DSM surcharge.  

          Fuel adjustment clause revenues                $45.9 million    
          Sales to other electric systems                 13.3  
          NERAM revenues                                   9.5   
          Increase in base rates                           5.3  
          DSM revenues                                    (1.4)
          Sales to ultimate consumers                     (6.4)
          Miscellaneous operating revenues                (8.1) 
          MERIT revenues                                  (9.4)   
                                                         -----
                                                         $48.7 million
                                                         =====

          Electric   kilowatt-hour   sales  to   ultimate   consumers  were
          approximately  8.4 billion in the  third quarter of  1994, a 0.9%
          increase from  1993.  After  considering the effects  of weather,
          the Company estimates sales to ultimate consumers increased 1.3%.
          Sales for  resale increased  885  million kilowatt-hours  (99.1%)
          resulting in an increase in total electric kilowatt-hour sales of
          963 million (10.4%).

          Electric fuel  and purchased power costs  increased $64.3 million
          or   24.0%.   This  increase is  the result  of  a $70.0  million
          increase  in  purchased  power  costs  (principally  payments  to
          unregulated generators) and a $9.3  million net increase in costs
          deferred  and  recovered  through   the  operation  of  the  fuel
          adjustment clause offset  by a  decrease in fuel  costs of  $15.0
          million.   The decrease in  fuel costs reflects  a combination of
          greater  unregulated generator  purchases and  nuclear generation
          which  reduced the need to operate fossil plants during the third
          quarter of 1994.  





          Gas revenues decreased  $9.8 million  or 14.5% in  1994 from  the
          comparable period in 1993 as set forth in the table below:

          Transportation of customer-owned gas          $ 1.8 million   
          Sales to ultimate consumers                     1.2    
          Increase in base rates                          0.8 
          Purchased gas adjustment clause revenues        0.4        
          Miscellaneous operating revenues               (0.7)     
          MERIT revenues                                 (2.3)    
          Spot market sales                             (11.0)      
                                                        -----
                                                        $(9.8) million
                                                        =====

          Gas  sales to ultimate  consumers were 5.8  million dekatherms, a
          3.1%  increase from the third quarter of 1993.  After considering
          the effects of  weather, the Company estimates  sales to ultimate
          consumers increased 5.7%.   Transportation of  customer-owned gas
          increased  4.3 million  dekatherms  (28.9%).   This increase  was
          caused by dual fuel customers who switched from alternative fuels
          based on  market price  and availability.   These  increases were
          offset  by a  decrease in  spot market  sales (sales  for resale)
          which are generally from  the higher priced gas available  to the
          Company and therefore yield  margins that are substantially lower
          than  traditional  sales to  ultimate  consumers.   In  1994, the
          Company  retains only  15% of  the profit  margin on  spot market
          sales, compared to 100% in 1993.  The other 85% is passed back to
          ratepayers.    

          As  a result  of a  slight decrease  in dekatherms  purchased for
          ultimate consumer sales coupled  with a 11.2 million  decrease in
          dekatherms purchased  for spot market  sales, and a  $6.8 million
          decrease  in   purchased  gas  costs  and   certain  other  items
          recognized  and recovered  through the  purchased  gas adjustment
          clause,  offset by  a  $4.9  million  increase  in  the  cost  of
          dekatherms purchased, the total cost  of gas included in  expense
          decreased  38.3% in 1994.   The Company's net  cost per dekatherm
          sold, as  charged to expense and excluding spot market purchases,
          decreased from $3.43 in 1993 to $3.19 in 1994.





                 
                 
                                                                               Three Months Ended September 30,
                                                                                         (In Millions)


                                                                                                    Increase             %
                                                                   1994             1993           (Decrease)          Change


                                                                                                           
                  Other operation expense                       $177.0            $ 192.0          $(15.0)             (7.8) 
                  Maintenance                                     51.3               59.0            (7.7)            (13.1) 

                  Depreciation and amortization                   77.5               69.3             8.2              11.8 
                  Federal and foreign income taxes, net           27.7               28.2            (0.5)             (1.8)

                  Other taxes                                    123.0              118.5             4.5               3.8 

                  Other items (net)                                5.8                4.6             1.2              26.1 
                  Interest charges                                70.8               72.6            (1.8)             (2.5) 

          

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

          Maintenance expense decreased principally due to less expenses on
          the fossil  stations because of  economy shutdowns at  the Oswego
          and  Albany plants  coupled  with less  maintenance performed  on
          transmission  lines during the third  quarter of 1994 as compared
          to 1993.

          Depreciation  and amortization  increased due  to the  closing of
          major orders to plant in service during late 1993 and early 1994.

          Other  taxes increased  primarily because  of higher  real estate
          taxes.

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

          Material Changes in Results of Operations

          Nine Months Ended September 30, 1994 versus Nine Months Ended
          September 30, 1993

          The following discussion presents the material changes in results
          of  operations for the first nine months of 1994 in comparison to
          the  same period  in 1993.   The  Company's quarterly  results of
          operations reflect the seasonal nature of its business, with peak
          electric  loads in  summer and  winter periods.   Gas  sales peak





          principally  in the  winter.  The  earnings  for the  nine  month
          periods should  not be taken as an indication of earnings for all
          or any part of the balance of the year.





          Earnings for the first nine months of 1994 were $231.2 million or
          $1.62 per share,  as compared  with $216.7 million  or $1.55  per
          share in 1993.

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

          As shown in the  table below, electric revenues increased  $151.2
          million  or 6.1% from 1993.  This increase results primarily from
          higher recoveries  through the  operation of the  fuel adjustment
          clause  mechanism,  the  increase  in  sales  to  other  electric
          systems,  and the second stage rate increase granted in September
          1993.   Sales to ultimate customers increased as compared to 1993
          but this level of sales was substantially below the forecast used
          in  establishing   rates.   In  accordance  with the  NERAM,  the
          Company deferred for future recovery the resulting electric gross
          margin shortfall of  $52.7 million  in the first  nine months  of
          1994 as compared  with $44.2 million in  1993.  Revenues  of $8.4
          million ($7.7 electric  and $.7  gas) were recorded  in the  nine
          months  ended   September  30,  1994,  in   accordance  with  the
          preliminary MERIT allowance for 1993.  MERIT revenues recorded in
          the first nine months of 1993 were $10.3 million.

          Fuel adjustment clause revenues                $ 83.3 million
          Sales to other electric systems                  58.0 
          Increase in base rates                           35.0  
          Sales to ultimate consumers                      10.7    
          NERAM revenues                                    8.5  
          MERIT revenues                                   (1.5)
          Miscellaneous operating revenues                (18.3)       
          DSM revenues                                    (24.5) 
                                                         ------
                                                         $151.2 million
                                                         ======





          Electric   kilowatt-hour   sales  to   ultimate   consumers  were
          approximately 25.9  billion in 1994,  a 1.2% increase  from 1993.
          After considering  the effects of weather,  the Company estimates
          sales to  ultimate consumers  increased slightly (0.2%).   During
          the  first nine  months  of 1994,  industrial sales  increased as
          shown in the table below.   Industrial-Special sales are New York
          State Power Authority allocations  of low-cost power to specified
          customers.   See  detail  in  table  below.    Sales  for  resale
          increased 3.1 million kilowatt-hours  (116.2%) resulting in a net
          increase  in total  electric kilowatt-hour  sales of  3.4 million
          (12.2%).  Sales for  resale increased due to the  availability of
          Company  generation  for  sale as  a  result  of  an increase  in
          required purchases from unregulated  generators.  As  established
          in  rates, the Company retains  40% of the  gross margin variance
          from  the forecast of sales for resale, with the remainder passed
          back to  ratepayers.  On July  21, 1994, the Company  set an all-
          time electric  summer peak load sending  out 6,312,000 kilowatts.
          Changes in  electric  revenues and  sales by  customer group  are
          detailed in the table below:

          
          

                                         Revenues (Thousands)                   Sales (GwHrs)       
                                                                                        %                                 %
                                                                                                                        1994
                                                                                                  
                 Residential . . . . . . . . . . . . .       $  953,803  $  891,707     7.0      8,086    8,030      0.7
                 Commercial  . . . . . . . . . . . . .          972,878     937,381     3.8      9,055    9,177     (1.3)
                 Industrial  . . . . . . . . . . . . .          433,957     417,225     4.0      5,538    5,309      4.3 
                 Industrial - Special  . . . . . . . .           37,901      31,947    18.6      3,048    2,891      5.4 
                 Municipal . . . . . . . . . . . . . .           37,005      37,191    (0.5)       152      155     (1.9)
                 Total to Ultimate Consumers . . . . .        2,435,544   2,315,451     5.2     25,879   25,562      1.2
                 Other Electric Systems  . . . . . . .          130,399      72,404    80.1      5,807    2,686    116.2
                 Miscellaneous . . . . . . . . . . . .           75,632     102,537   (26.2)       -       -        -   
                   Total . . . . . . . . . . . . . . .       $2,641,575  $2,490,392     6.1     31,686   28,248     12.2

                 

          Electric fuel and purchased  power costs increased $196.0 million
          or   24.6%.   This  increase is  the result  of a  $218.2 million
          increase  in  purchased  power  costs  (principally  payments  to
          unregulated generators), offset by a $2.4 million net decrease in
          costs deferred  and recovered through  the operation of  the fuel
          adjustment  clause and  by a    decrease in  fuel costs  of $19.8
          million.   The decrease in  fuel costs reflects  a combination of
          greater unregulated  generator purchases and  nuclear generation,
          which  reduced the need to operate fossil plants during the first
          nine months of 1994. 





                 
                 
                                                 Nine Months Ended September 30,    

                                                                                                              1994 Fuel &
                                                                                       % Change from        Purchased Power 
                                                  1994                1993               prior year            KwHr. Cost  
                  FUEL FOR ELECTRIC GENERATION:       
                       (IN MILLIONS OF DOLLARS)

                                             GwHrs.    Cost       GwHrs.     Cost      GwHrs.      Cost       Cents/KwHr
                                             ------   ------      ------    ------     ------     ------      ----------

                                                                                            
                  Coal                        5,147   $ 81.4       5,326    $ 83.9       (3.4)      (3.0)        1.58
                                                                                                                 cents
                  Oil                         1,165     37.6       1,728      57.8      (32.6)     (34.9)        3.23

                  Natural Gas                   354      9.4         475      11.2      (25.5)     (16.1)        2.66
                  Nuclear                     6,321     37.4       5,708      32.7       10.7       14.4          .59

                  Hydro                       2,634      -         2,627       -          0.3        -            -
                                             ------   ------       -----    ------      -----      -----         ----
                                                        

                                             15,621    165.8      15,864     185.6       (1.5)     (10.7)        1.06
                                             ------   ------      ------    ------      -----      -----         ----
                  ELECTRICITY PURCHASED:     

                  Unregulated Generators     11,075    716.5       8,277     525.6       33.8       36.3         6.47
                  Other                       7,866    109.6       6,512      82.3       20.8       33.2         1.39
                                             ------   ------      ------    ------      -----      -----         ----

                                             18,941    826.1      14,789     607.9       28.1       35.9         4.36
                                             ------   ------      ------    ------      -----      -----         ----
                                             34,562    991.9      30,653     793.5       12.8       25.0         2.87
                                             ------   ------      ------    ------      -----      -----         ----

                  Fuel adjustment clause        -        0.2         -         2.6        -        (92.3)         -
                  Losses/Company use          2,876      -         2,405       -         19.6        -            -      
                                             ------   ------      ------    ------      -----      -----         ----
                                                                                                                

                                             31,686   $992.1      28,248    $796.1       12.2       24.6         3.13
                                             ======   ======      ======    ======      =====      =====         cents   
                                                                                                                 ====
                                                                                                                
                 

          Gas revenues increased  $37.6 million  or 8.3% in  1994 from  the
          comparable period in 1993 as set forth in the table below:

          Sales to ultimate consumers and other sales     $39.7 million    





          Purchased gas adjustment clause revenues         12.0       
          Increase in base rates                            6.2 
          Miscellaneous operating revenues                  4.1     
          Transportation of customer-owned gas              0.7        
          MERIT revenues                                   (1.5)
          Spot market sales                               (23.6)  
                                                          ------
                                                          $37.6 million
                                                          ===== 





          Gas sales,  excluding transportation of customer  owned gas, were
          68.4 million  dekatherms, a  9.2% increase  from  the first  nine
          months  of 1993.  After  considering the effects  of weather, the
          Company estimates  sales to  ultimate  consumers increased  4.5%.
          Spot market  sales (sales for  resale) are  generally the  higher
          priced gas available  to the Company and therefore  yield margins
          that are  substantially lower than traditional  sales to ultimate
          consumers.   Dekatherms  transported  increased  by 11.9  million
          (24.2%).  Changes in gas revenues and dekatherm sales by customer
          group are detailed in the table below:

          
          

                                         Revenues (Thousands)         Sales (Thousands of Dekatherms)
                                                                                     %                                 %
                                                              1994       1993     Change        1994      1993       Change
                                                                                                   
                 Residential . . . . . . . . . . . . .      $319,995    280,473     14.1       45,369     42,203       7.5
                 Commercial  . . . . . . . . . . . . .       127,012    108,154     17.4       20,378     17,889      13.9          
                 Other Gas Systems . . . . . . . . . .           840        701     19.8          174        203     (14.3)
                 Transportation of Customer-
                 Owned Gas . . . . . . . . . . . . . .        26,860     26,164      2.7       61,105     49,194      24.2     
                 Spot Market Sales . . . . . . . . . .         4,204     28,065    (85.0)       1,481     12,500      (88.2)    
                 Miscellaneous . . . . . . . . . . . .         1,771       (104) (1802.9)        -           -         -    
                   Total   . . . . . . . . . . . . . .      $492,493   $454,844      8.3      130,961    124,296       5.4 
         

          As a result of a 6.3 million increase in dekatherms purchased and
          withdrawn from  storage for ultimate consumer sales offset by a
          23.7  million decrease  in dekatherms  purchased for  spot market
          sales,  coupled  with a  $31.8 million  increase  in the  cost of
          dekatherms purchased and a $.8 million decrease in  purchased gas
          costs and certain  other items recognized  and recovered  through
          the purchased  gas  adjustment  clause, the  total  cost  of  gas
          included  in expense increased 3.2%  in 1994.   The Company's net
          cost  per dekatherm sold,  as charged to  expense, excluding spot
          market purchases, increased from $3.81 in 1993 to $3.91 in 1994.

          
          

                                               Nine Months Ended September 30,
                                                                                         (In Millions)
                                                                                                     Increase             %
                                                                   1994              1993           (Decrease)          Change

                                                                                                           
                  Other operation expense                       $ 523.7           $582.5            $ (58.8)           (10.1)

                  Maintenance                                     145.2            161.3              (16.1)           (10.0)
                  Depreciation and amortization                   229.8            205.6               24.2             11.8





                  Federal and foreign income taxes, net           156.5            144.1               12.4              8.6

                  Other taxes                                     377.9            362.4               15.5              4.3
                  Other items (net)                                12.2              6.8                5.4             79.4
                  Interest charges                                214.8            219.6               (4.8)            (2.2)

          /TABLE






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

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

          Depreciation  and amortization  increased due  to the  closing of
          major orders to plant in service during late 1993 and early 1994.

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

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

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






              NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES


                                       PART II

          Item 1.  Legal Proceedings.

          1.   On February  4,  1994, the  Company notified  the owners  of
               nine  projects with  contracts  that  provide for  front-end
               loaded   payments  of  the  Company's  demand  for  adequate
               assurance that the  owners will perform all  of their future
               repayment obligations, including  the obligation to  deliver
               electricity  in the  future at  prices  below the  Company's
               avoided  cost and the repayment of any advance payment which
               remains  outstanding  at the  end  of  the  contract.    The
               projects at issue  total 426  MW.  The  Company's demand  is
               based on  its assessment of the amount of advance payment to
               be  accumulated under  the terms  of  the contracts,  future
               avoided costs, and  future operating costs of  the projects.
               As  of  November 10,  1994,  the  Company has  received  the
               following responses to these notifications:  
               On March  4,  1994,  Encogen  Four Partners,  L.P.  filed  a
               complaint in  the U.S. District Court  (Southern District of
               New  York) alleging breach of  contract and prima facie tort
               by  the  Company.   Encogen  seeks  compensatory damages  of
               approximately  $1 million and  unspecified punitive damages.
               In addition,  Encogen seeks a declaratory  judgment that the
               Company is not entitled  to assurances of future performance
               from  Encogen.   On  April 4,  1994,  the Company  filed its
               answer and counterclaim for declaratory judgment relating to
               the  Company's  exercise of  its  right  to demand  adequate
               assurance.  Encogen has amended its complaint, rescinded its
               prima facie tort claim,  and filed a motion for  judgment on
               the pleadings, which is scheduled for December 2, 1994;

               On  March 4,  1994,  Sterling Power  Partners, L.P.,  Seneca
               Power  Partners, L.P.,  Power  City Partners,  L.P. and  AG-
               Energy, L.P.  filed a  complaint in  New York  State Supreme
               Court, New York County  seeking a declaratory judgment that:
               (a)  the Company  does not  have any  legal right  to demand
               assurances  of plaintiffs' future  performance; (b)  even if
               such  a   right  existed,   the  Company   lacks  reasonable
               insecurity  as to  plaintiffs'  future performance;  (c) the
               specific  forms  of assurances  sought  by  the Company  are
               unreasonable; and (d) if the Company is entitled to any form
               of assurances, plaintiffs have provided adequate assurances.
               On  April  4,  1994,  the   Company  filed  its  answer  and
               counterclaim   for  declaratory  judgment  relating  to  the
               Company's  exercise   of  its   right  to   demand  adequate
               assurance.  On  October 5, 1994, Sterling moved  for summary
               judgment.  The court  has scheduled a hearing on  the motion
               for November 16, 1994; and 





               On  March 7,  1994,  NorCon  Power  Partners, L.P.  filed  a
               complaint in  the District  Court (Southern District  of New
               York)  seeking a  temporary  restraining  order against  the
               Company to prevent the Company from taking any action on its
               February 4 letter.  On March 14, 1994, the Court entered the
               interim  relief sought  by NorCon.   On  April 4,  1994, the
               Company  filed its answer  and counterclaim  for declaratory
               judgment relating to the Company's  exercise of its right to
               demand  adequate assurance.    On November  2, 1994,  NorCon
               filed for summary judgment.  The court has indicated that it
               will advise  the Company on December 2, 1994 regarding what,
               if any, response is due.

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





               The Company is involved in a number of court cases regarding
               the price of energy  it is required to purchase in excess of
               contract   levels   from   certain  unregulated   generators
               ("overgeneration").   The Company  has paid the  unregulated
               generators based  on its long-run avoided cost  for all such
               overgeneration rather  than the price which  the unregulated
               generators contend  is applicable under the  contracts.  The
               Company  cannot predict  the outcome  of these  actions, but
               will continue to aggressively press its position.





          Item 5.  Other Events.

          1.   Sithe/Alcan 

               In April 1994, the New York State Public  Service Commission
               (PSC)  ruled that,  in  the event  Sithe Independence  Power
               Partners Inc. (Sithe) ultimately obtained authority  to sell
               electric  power  at  retail,  those retail  sales  would  be
               subject  to  a  lower  level  of  regulation  than  the  PSC
               presently imposes on  the Company.   Sithe, which will  sell
               electricity to  Consolidated Edison  of New York,  Inc. (Con
               Ed)  and the  Company on  a wholesale  basis from  its 1,040
               megawatt natural  gas cogeneration  plant, plans to  provide
               steam to Alcan Rolled Products (Alcan).  Sithe also proposes
               to  sell a  portion of  its electricity  output on  a retail
               basis to Alcan, currently a customer of the Company.

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

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

               The Company maintained that  if the PSC nevertheless granted
               the certificate, the PSC  must require that Sithe compensate
               the  Company for  any  lost revenue  so  that the  Company's
               remaining customers are not harmed.  

               On September 8, 1994,  the PSC authorized sales by  Sithe of
               electricity  directly  to Alcan  and  to Liberty  Paperboard
               (Liberty), a potential new industrial customer.  The Company
               had  opposed such authorizations.  In his report to the PSC,
               the  Administrative Law Judge  (ALJ) recommended  that Sithe
               pay the Company a  fee based upon the prices at  which Sithe
               would sell to Alcan.   The ALJ recommended a  fee structured
               to  produce  a  net  present value  of  approximately  $19.6
               million based  on annual  payments tied to  long-run avoided
               costs (LRACs)  to be paid  over a period  of ten years.   On
               September 29,  1994, the PSC's decision  confirmed the ALJ's
               report and fee structure.   For 1995, the  ALJ's recommended
               fee  would be  approximately $3.9  million.   He recommended
               against a fee in connection with Sithe's sale to Liberty.

               On  October 12, 1994, the  Company filed an  appeal in State
               Supreme Court,  Albany County,  which states that  the April





               1994  PSC  Order  is  a  violation  of  legal  procedure and
               precedent  and  should  be  reversed.   The  Company  cannot
               predict the outcome of this proceeding, but will continue to
               press its position.

          2.   Sale of Subsidiary

               During  October 1994,  the Company  announced that  it would
               sell its wholly-owned subsidiary, HYDRA-CO,  and unregulated
               generator,  to  CMS  Generation Co.,  an  independent  power
               subsidiary  of CMS  Energy Corp.,  Dearborn, Michigan.   The
               buyer was  determined through a competitive  auction and the
               sale  is  expected to  realize  proceeds of  more  than $200
               million.   The Company's goal  is to consummate  the sale by
               the end  of  1994.   The  sale is  not  expected to  have  a
               material  effect  on  the  Company's  financial  position or
               results of operations for 1994.

          3.   Unit 1 Economic Study 

               Under  the terms  of  a previous  regulatory agreement,  the
               Company  agreed  to  prepare   and  update  studies  of  the
               advantages and disadvantages of continued operation of  Unit
               1 prior to the start of the next two refueling outages.  The
               first  report, which recommended continued operation of Unit
               1 over the remaining  term of its license (2009),  was filed
               with  the PSC in  March 1990 and a  second study in November
               1992 also indicated that the Unit could continue to  provide
               benefits  for the term of its license if operating costs can
               be  reduced and  generating output  improved above  its then
               historical average.

               The third study was filed with the PSC on  November 1, 1994.
               This  study  agreed  with previous  studies  which confirmed
               continued operation over the  remaining term of its license.
               The  Company  believes  no   further  economic  studies  are
               currently required for this  Unit, although the Company will
               continue as a matter  of course to examine the  economic and
               strategic issues related to  operation of all its generating
               units.

               The   operating   experience   at   Unit   1  has   improved
               substantially  since the  prior  study.   Unit 1's  capacity
               factor has been about 94% since the last refueling outage.

               In  connection with  the  Economic Study,  the Company  also
               updated  its estimated  costs to  decommission Unit 1.   The
               estimate  includes  amounts  for both  radioactive  and non-
               radioactive  dismantlement  costs,  as  well  as spent  fuel
               storage cost estimates until the fuel can be  transferred to
               a permanent federal repository.  The estimate of radioactive
               ($255   million)   and    non-radioactive   ($50    million)
               dismantlement in 1993 dollars is approximately $305 million.
               Fuel storage and  plant maintenance estimates will  increase





               the total estimated costs  to approximately $515 million (in
               1993 dollars),  and this  amount escalates to  $1.4 billion,
               largely due  to a  plan which  would delay  dismantlement to
               coincide  with Unit 2's decommissioning, currently scheduled
               to begin in 2026.

               The  company is unable to predict what reaction, if any, may
               ensue from  its regulators  and other parties  in connection
               with this study.

          4.   Final 1994 New York State Energy Plan

               On October 31, 1994, The State  Energy Planning Board issued
               the final 1994 New  York State Energy Plan, which  calls for
               significant reductions  in state  energy taxes  and endorses
               greater  competition  in utility  purchases  of electricity.
               The  plan places  increased emphasis  on the  use of  energy
               policy  as a means to lower electricity costs and to promote
               sustained  economic  development.   The  plan  continues New
               York's  commitment   to  narrowing   the  gap  between   its
               electricity  prices and the  national averages  and supports
               the  strong  consensus  that  New  York  should  foster  the
               development of competitive wholesale generation markets.  It
               also recommends  retail competition  should occur  when fair
               treatment of all customer classes, of competitors, of energy
               efficiency  and  renewables,  and  of capital  committed  in
               prudent response to past  government mandates is  reasonably
               assured.  The  Company is  unable to predict  how this  plan
               will influence regulatory policy.

          5.   New York State Proposals

               During October 1994, the governor of New York announced that
               at  his  request,  the  president  of  the  New  York  Power
               Authority (NYPA) and  the chairman of the  Long Island Power
               Authority  (LIPA)  have  invited the  Long  Island  Lighting
               Company  (LILCO) to  begin  immediate negotiations  for  the
               public purchase  of LILCO.   The  governor  stated that  the
               "bottom line" requirement for undertaking the purchase would
               be the immediate  realization of a  10 percent reduction  in
               Long  Island electric rates.  One of the factors involved in
               this action is  the increasing amount of competition  in the
               utility marketplace.  
               Also during 1994, the  NYPA issued a report to  its trustees
               concerning  a restructuring  effort  for  the 21st  century.
               This report stated  that a major  step toward a  competitive
               electric  industry  would be  to separate  transmission from
               generation.  It also stated that another significant advance
               toward  cutting  the  price  of  electricity  would  be  the
               creation  of a single operating  company for all  six of New
               York State's  nuclear power  plants.  The  report recommends
               creation  of a New York  State Electrical Thruway that would
               combine  all  of the  State's  transmission  lines into  one
               independent entity.






               The effect on the Company's financial position or results of
               operations based  on the  above events,  if  any, cannot  be
               determined at this time.

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

          (a)   Exhibits:

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

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

                Exhibit 15 - Accountants' Acknowledgement Letter.

                Exhibit 27 - Financial Data Schedule.

          (b)   Reports on Form 8-K:

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

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

                Form 8-K Reporting Date - September 26, 1994.

                Items reported - Item 5. Other Events.
                Registrant   filed   information   concerning   rate   case
                proceedings,  Early  Retirement  and  Voluntary  Separation
                Program, and an update on competition, and credit ratings.








              NIAGARA MOHAWK POWER CORPORATION AND SUBSIDIARY COMPANIES


                                      SIGNATURES


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


                                           NIAGARA MOHAWK POWER CORPORATION
                                                               (Registrant)



          Date:  November 14, 1994       By /s/ Steven W. Tasker          
                                             Steven W. Tasker
                                             Vice President-Controller  and
                                             Principal Accounting  Officer,
                                             in his respective capacities 
                                             as such
  
  EXHIBIT 11

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

  JULY 1 - SEPTEMBER 30,
    1994                      143,316,804    92             13,185,145,968
  SHARES SOLD AT VARIOUS
    TIMES DURING THE PERIOD -
  DIVIDEND REINVESTMENT PLAN      279,100    *<F1>               8,525,566
  EMPLOYEE SAVINGS FUND PLAN      290,200              *<F1>                    11,995,200
                              -----------                   --------------
                              143,886,104                   13,205,666,734     143,539,856
                              ===========                   ==============     ===========



  JULY 1 - SEPTEMBER 30,
    1993                      141,960,209    92             13,060,339,228
  SHARES SOLD AT VARIOUS
    TIMES DURING THE PERIOD -
  DIVIDEND REINVESTMENT PLAN      151,548    *<F1>               4,732,778
                              -----------                   --------------
                              142,111,757                   13,065,072,006     142,011,652
                              ===========                   ==============     ===========
                                                                               (4)
                                                                               Average Number of
                                                                               Shares Outstanding As
                              (1)            (2)            (3)                Shown on Consolidated
                              Shares of      Number of      Share              Statement of Income
                              Common         Days           Days               (3 divided by number
                              Stock          Outstanding    (2 x 1)            of Days in Period)
                              --------       -----------    -------            ---------------------
                                                                   
  FOR THE NINE MONTHS 
  ENDED SEPTEMBER 30:

  JANUARY 1 - SEPTEMBER 30,
    1994                      142,427,057    273            38,882,586,561
  SHARES SOLD AT VARIOUS
    TIMES DURING THE PERIOD -
  DIVIDEND REINVESTMENT PLAN      700,447    *<F1>              76,681,828
  EMPLOYEE SAVINGS FUND PLAN      758,600    *<F1>              76,225,500
                              -----------                   --------------
                              143,886,104                   39,035,493,889     142,987,157
                              ===========                   ==============     ===========



  JANUARY 1 - MAY 4, 1993     137,159,607    124            17,007,791,268
  SHARES SOLD MAY 5, 1993       4,494,000
                              -----------
  MAY 5 - SEPTEMBER 30, 1993  141,653,607    149            21,106,387,443
  SHARES SOLD AT VARIOUS
    TIMES DURING THE PERIOD -                                         
  DIVIDEND REINVESTMENT PLAN      457,041    *<F1>              54,818,062
  PURCHASE- SYRACUSE SUBURBAN       1,109    *<F1>                 248,346
                              -----------                   --------------
                              142,111,757                   38,169,245,119     139,814,085
                              ===========                   ==============     ===========

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

          

          EXHIBIT 12

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

          

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

                                                   
          A.  Net income                              $ 285,362 

          B.  Taxes Based on Income or Profits          159,517
                                                      ----------
          C.  Earnings, Before Income Taxes             444,879

          D.  Fixed Charges  (a)                        314,370
                                                      ----------
          E.  Earnings Before Income Taxes and 
              Fixed Charges                             759,249

          F.  Allowance for Funds Used During
              Construction (AFC)                         12,044
                                                      ----------
          G.  Earnings Before Income Taxes and 
              Fixed Charges without AFC               $ 747,205
                                                      =========
                    PREFERRED DIVIDEND FACTOR:

          H.  Preferred Dividend Requirements         $  30,825 
                                                      ---------
          I.  Ratio of Pre-tax Income to Net 
              Income (C/A)                                1.559
                                                      ----------
          J.  Preferred Dividend Factor (HxI)         $  48,056        

          K.  Fixed Charges as Above  (D)               314,370
                                                      ----------
          L.  Fixed Charges and Preferred Dividends 
              Combined                                $ 362,426
                                                      ==========
          M.  Ratio of Earnings to Fixed 
              Charges (E/D)                                2.42    
                                                      ==========
          N.  Ratio of Earnings to Fixed Charges 
              without AFC (G/D)                            2.38    
                                                      ==========
          O.  Ratio of Earnings to Fixed Charges 
              and Preferred Dividends Combined (E/L)       2.09    
                                                      ==========


          (a)  Includes a portion  of rentals deemed representative  of the
               interest factor ($27,848).     
          /TABLE







          PRICE WATERHOUSE LLP
          ONE MONY PLAZA
          SYRACUSE   NY   13202

          TELEPHONE  315-474-6571



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

          November 10, 1994


          SECURITIES AND EXCHANGE COMMISSION
          450 FIFTH STREET NW
          WASHINGTON   DC   20549


          Dear Sirs:

          We are aware that Niagara Mohawk Power Corporation has included our
          report dated November 10, 1994 (issued pursuant to the provisions
          of Statement on Auditing Standards No. 71) in the Registration
          Statements on Form S-8 (Nos. 33-36189, 33-42720, 33-42721, 33-42771 
          and 33-54829) and in
          the Prospectus constituting part of the Registration Statements on
          Form S-3 (Nos. 33-45898, 33-50703, 33-51073, 33-54827, 33-55546 and
          33-59594).  We are also
          aware of our responsibilities under the Securities Act of 1933.



          Yours very truly,

          /s/ Price Waterhouse LLP