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

                                    Form 10-K

 X ANNUAL REPORT PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES
   EXCHANGE ACT OF 1934
   For the fiscal year ended December 31, 2004

   TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
   EXCHANGE ACT OF 1934
   For the transition period from _______________ to _______________

Commission file number 0-16704

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY
                    -----------------------------------------

             (Exact name of registrant as specified in its charter)
             ------------------------------------------------------


           Rhode Island                            05-0344399
  -----------------------------            --------------------------
 (State or other jurisdiction of       I.R.S. Employer Identification No.
  incorporation or organization)

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

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

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

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

           Securities registered pursuant to Section 12(g) of the Act:
                          Common stock, $.50 par value
        ----------------------------------------------------------------

                                (Title of Class)
        ----------------------------------------------------------------

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

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

Indicate by checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Act). Yes No X


As of June 30, 2004,  the  aggregate  market  value of the voting  stock held by
non-affiliates  of the  Registrant  was  $35,652,561.  (For  this  purpose,  all
directors of the Registrant are considered affiliates.)

As of March 4,  2005,  the  Registrant  had  4,481,784  shares of  Common  Stock
outstanding.

Documents  Incorporated  by  Reference  -  Portions  of the  Registrant's  Proxy
Statement for the 2004 Annual  Meeting of  Shareholders  to be held on April 27,
2005, is incorporated by reference into Part III of this Form 10-K.

Exhibit Index - Page III-2.



                                PART I

Item 1. Business
- ----------------

     Providence  and Worcester  Railroad  Company  ("P&W" or "the Company") is a
class II regional freight  railroad  operating in  Massachusetts,  Rhode Island,
Connecticut  and New York. The Company is the only  interstate  freight  carrier
serving the State of Rhode Island and  possesses  the  exclusive  and  perpetual
right to conduct  freight  operations  over the Northeast  Corridor  between New
Haven,  Connecticut and the Massachusetts/Rhode  Island border. Since commencing
independent operations in 1973, the Company, through a series of acquisitions of
connecting  lines,  has grown  from 45 miles of track to its  current  system of
approximately  538 miles.  P&W  operates  the largest  double  stack  intermodal
terminal  facilities  in New England in  Worcester,  Massachusetts,  a strategic
location for regional transportation and distribution enterprises.

     The Company  transports a wide variety of  commodities  for its  customers,
including construction aggregate,  iron and steel products,  chemicals,  lumber,
scrap metals, plastic resins, cement, coal,  construction and demolition debris,
processed  foods and edible food stuffs,  such as frozen  foods,  corn syrup and
animal and vegetable oils. Its customers include Cargill, Inc., The Dow Chemical
Company, Exxon- Mobil Corporation, Frito-Lay, Inc., International Paper Company,
Northeast Utilities, Smurfit-Stone Container Corporation and Tilcon Connecticut,
Inc.  In 2004,  P&W  transported  approximately  33,000  carloads of freight and
65,000 intermodal containers. The Company also generates income through sales of
properties, grants of easements and licenses and leases of land and tracks.

     P&W's connections to multiple Class I railroads, either directly or through
connections  with regional and short-line  carriers,  provide the Company with a
competitive  advantage  by  allowing  it to offer  creative  pricing and routing
alternatives  to  its  customers.  In  addition,  the  Company's  commitment  to
maintaining  its track and  equipment to high  standards  enables P&W to provide
fast, reliable and efficient service.


Industry Overview

 General

     Railroads are divided into three classes based on operating revenues: Class
I, $277.7 million or more; Class II, $22.2 million to $277.7 million;  and Class
III, less than $22.2 million. As a result of mergers and  consolidations,  there
are now only seven  Class I  railroads  in the  country.  The Class I  railroads
handle 93% of the nation's rail freight business.

     The rail freight industry  underwent a revitalization  after the passage of
the  Staggers  Rail Act,  which  deregulated  the  pricing and types of services
provided by railroads.  As a result,  railroads were able to achieve significant
productivity   gains  and  operating  cost  decreases   while  gaining   pricing
flexibility.   Rail  freight   service  became  more   competitive   with  other
transportation  modes with  respect  to both  quality  and price.  The volume of
freight moved by rail has risen  dramatically  since 1980 and  profitability has
improved significantly.

     One result of the  revitalization  of the  industry  has been the growth of
regional (over 350 miles) and short-line  railroads,  which has been fueled by a
trend among Class I railroads to divest  certain  branch lines in order to focus
on their long-haul core systems.  There are now nearly 550 of these regional and
short-line railroads.  They operate in all 50 states,  account for nearly 30% of
all rail track, employ 11% of all rail workers and generate about 7% of all rail
revenue.

     Generally,  freight  railroads  handle two types of  traffic:  conventional
carloads and intermodal  containers  used in the shipment of goods via more than
one  mode  of  transportation,  e.g.,  by  ship,  rail  and  truck.  By  using a
hub-and-spoke approach to shipping,  multiple containers can be moved by rail to
and  from an  intermodal  terminal  and then  either  delivered  to their  final
destinations  by truck or transferred to ship for export.  Over the past decade,
commodity  shippers  have  increasingly  turned  to  intermodal   transportation
principally  as an  alternative to long-haul  trucking.  The  development of new
intermodal  technology,  which  allows  containers  to be moved  by rail  double
stacked (i.e.,  stacked one on top of the other) in specially designed railcars,
together  with  increasing  highway  traffic  congestion  and  the  shortage  of
long-haul truck drivers have contributed to this trend.


Regional Developments

     There are a number of  development  projects  underway  in New  England  to
increase  port  capacity  along  the  extensive  coastline  and to  improve  the
intermodal  transportation and distribution  infrastructure in the region. These
projects  present  significant  opportunities  for the Company to  increase  its
business.


                                     I - 1


 Quonset/Davisville

     The State of Rhode Island and the federal  government are progressing  with
the  redevelopment  of a 1,000  acre  portion of the former  Naval  facility  at
Quonset/Davisville  to a more active port and  industrial  park.  This  facility
already  houses  a  number  of  rail  oriented  industries  and  an  auto  port.
Construction of a freight rail improvement  project to provide  additional track
capacity  and  double  stack  clearance  on  the  Northeast   Corridor   between
Quonset/Davisville and the connection of the Corridor to the Company's main line
at Central  Falls,  R.I commenced in 2002 at a cost in excess of $120 million to
Rhode Island and the federal  government and is scheduled to be completed by the
end of 2005.


 Massachusetts Highway Improvement Program

     Work  is  continuing  on a  significant  expansion  of the  Company's  bulk
transload  and   intermodal   yards  in  Worcester  in   conjunction   with  the
Massachusetts  Highway  Department's  $250  million  project  creating  a direct
Worcester connection to the Massachusetts  Turnpike. This project adds six acres
and over 4,00 feet of track storage space to the Company's  transload  facilites
and is expected to be completed in 2005.


 Port of New Haven

     The State of Connecticut has completed  rebuilding the Tomlinson  Bridge in
New Haven,  which provides rail access to the Port of New Haven.  In conjunction
with this  project,  the Company is working  with the City of New Haven and area
users of the rail systems to fund a design for the  restoration  of local street
rail  service  directly to port  properties.  Completion  of this  project  will
provide the Company with improved access to customers at the Port of New Haven.


 Middletown/Hartford Line

     In cooperation with the state of Connecticut,  the Company has been engaged
in the  restoration  of the rail line  extending  from  Middletown  to Hartford,
Connecticut.  In April 2000, the state of Connecticut appropriated $1.85 million
to fund their portion of the project  (approx 70%).  The  restoration of this 11
mile  segment  is now  complete  and the  line  is in  service.  With a  planned
industrial  park  along  this line and a new  connection  to other  carriers  in
Hartford,  the Company believes restoration of this line presents  opportunities
for future revenue growth.


 New London Interchange

     Through its New London  interchange with the New England Central  Railroad,
P&W has been able to develop significant new business with the Canadian National
Railway ("CN") and the Canadian Pacific Railway.  P&W has worked aggressively to
leverage its  extensive  bulk  transload  facilities  in  developing  additional
chemical and plastics traffic with CN and has developed a significant  volume of
steel traffic with CN that had previously moved via truck.


 Port of Providence

     The  Port  of  Providence,  in  conjunction  with  the  Company,  has  made
investments  in its  infrastructure,  including  paving,  lighting and "on dock"
rail, to  accommodate  growth in the movement of imported coal to inland markets
and to handle that  product more  efficiently.  This is expected to be a growing
source of revenue for the Company over the next few years.  Nearly  400,000 tons
of coal were handled through the Port of Providence in 2004.

                                     I - 2


Railroad Operations

     The Company's rail freight system extends over  approximately  538 miles of
track.  The  Company   interchanges  freight  traffic  with  CSX  at  Worcester,
Massachusetts  and at New  Haven,  Connecticut;  with the  Springfield  Terminal
Railway Company (formerly Boston and Maine Railroad) at Gardner,  Massachusetts;
with the New England Central Railroad  (formerly Central Vermont Railway) at New
London, Connecticut;  and with the New York and Atlantic Railroad (formerly Long
Island Railroad) at Fresh Pond Junction on Long Island. Through its connections,
P&W links more than 80 communities on its lines. It operates four classification
yards  (areas  containing  tracks  used to group  freight  cars  destined  for a
particular  industry  or  interchange),  located  in  Worcester,  Massachusetts,
Cumberland, Rhode Island and Plainfield and New Haven, Connecticut.

     The Company is  dependent  upon the  railroads  with which it  interchanges
freight  traffic to enable it to properly  service its customers at  competitive
rates.  Failure of any of these connecting railroads to provide adequate service
at reasonable rates can result in a loss of freight customers and revenues.

     By agreement  with a private  operator,  the Company  operates two approved
customs  intermodal  yards in Worcester.  A customs  intermodal  yard is an area
containing tracks used for the loading and unloading of containers.  These yards
are U.S.  Customs  bonded,  and  international  traffic  must be  inspected  and
approved by U.S. Customs officials.  The intermodal facility serves primarily as
a terminal  for movement of  container  traffic  from the Far East  destined for
points in New England.  Several major  container ship lines utilize double stack
train  service  through  this  terminal.  P&W works  closely  with the  terminal
operator to develop and  maintain  strong  relationships  with  steamship  lines
involved in international intermodal transportation.


 Customers

     The Company  serves  approximately  165 customers in  Massachusetts,  Rhode
Island, Connecticut and New York. The Company's 10 largest customers account for
nearly half of its operating revenues. In 2004, Tilcon Connecticut,  Inc., which
ships  construction  aggregate from three  separate  quarries on P&W's system to
asphalt   production   plants  in  Connecticut  and  New  York,   accounted  for
approximately  12.6% of the  Company's  operating  revenues.  No other  customer
accounted for 10% or more of its total operating revenues in 2004.


 Markets

     The Company transports a wide variety of commodities for its customers.  In
recent years,  chemicals and plastics and  construction  aggregate  were the two
largest commodity groups  transported by the Company,  constituting 32% and 15%,
respectively,  of conventional  carload freight  revenues in 2004. The following
table  summarizes  the  Company's   conventional  carload  freight  revenues  by
commodity group as a percentage of such revenues:

Commodity                              2004     2003     2002     2001     2000
- ---------                              ----     ----     ----     ----     ----
Chemicals and plastics ............      32%      33%      35%      34%      38%
Construction aggregate ............      15       16       20       19       17
Forest and paper products .........      15       12       13       16       16
Food and agricultural products ....      11       12       12       13       13
Metal products ....................      11       10        7        7        8
Other, including coal .............       9        8        5        5        2
Scrap metal and waste .............       7        9        8        6        6
                                        ---      ---      ---      ---      ---
   Total ..........................     100%     100%     100%     100%     100%
                                        ===      ===      ===      ===      ===

                                     I - 3


 Sales and Marketing

     P&W's sales and marketing staff of three people has substantial  experience
in pricing  and  marketing  railroad  services.  The sales and  marketing  staff
focuses on  understanding  and  addressing  the raw  material  requirements  and
transportation  needs of its existing customers and businesses on its lines. The
staff grows existing  business by maintaining close working  relationships  with
both customers and connecting carriers. The sales and marketing staff strives to
generate new business for the Company through (i) targeting companies already on
P&W's rail lines but not  currently  using  rail  services  or not using them to
their full capacity,  (ii) working with state and local  development  officials,
developers and real estate  brokers to encourage the  development of industry on
the  Company's  rail lines and (iii)  identifying  and  targeting  the  non-rail
transportation  of  goods  into  and out of the  region  in  which  the  Company
operates.  Unlike many other regional and short-line  railroads,  the Company is
able to offer its customers creative pricing and routing alternatives because of
its multiple connections to other carriers.


 Safety

     An important  component of the Company's  operating  strategy is conducting
safe railroad operations for the benefit and protection of employees,  customers
and the communities served by its rail lines. Since commencing active operations
in 1973, the Company has committed significant resources to track maintenance to
minimize  the  risk of  derailments  and  believes  its rail  system  is in good
condition.

     Safety of the  Company's  operations  is of  paramount  importance  for the
benefit and protection of the Company's employees, customers and the communities
served by its rail lines.  The Company and its employees  have continued to make
improvements in preventing injuries while at the same time increasing operations
and expanding the work force.


 Rail Traffic

     Rail traffic is classified as on-line or overhead traffic.  On-line traffic
is traffic that  originates or terminates  with shippers  located on a railroad.
Overhead  traffic  passes  from one  connecting  carrier to another  and neither
originates nor terminates with shippers located on a railroad. Presently, P&W is
solely an on-line  carrier  but may provide  overhead  service in the future for
certain rail traffic to and from Long Island.

     Rail freight rates can be in various forms. Generally,  customers are given
a "through"  rate, a single figure  encompassing  the rail  transportation  of a
commodity from point of origin to point of destination, regardless of the number
of carriers  which handle the car.  Rates are developed by the carriers based on
the commodity,  volume,  distance and  competitive  market  considerations.  The
entire freight bill is paid either to the originating  carrier ("prepaid") or to
the  destination  carrier  ("collect")  and divided  between all carriers  which
handle the move.  The basis for the division  varies and can be based on factors
(or  revenue  requirements)  independently  established  by each  carrier  which
comprise the through  rate,  or on a percentage  basis  established  by division
agreements among the carriers.  A carrier such as P&W, which actually places the
car at the  customer's  location and attends to the customer's  daily  switching
requirements,  receives  revenue  greater than an amount based simply on mileage
hauled.


 Employees

     As of January 1, 2005, the Company had 147 full-time employees, 113 of whom
are  represented  by three  railroad  labor  organizations  that are national in
scope. The Company's employees have been represented by unions since the Company
commenced independent operations in 1973.

     The  Company's  initial  agreement  with the  United  Transportation  Union
covering the trainmen was unusual in the railroad industry since it provided the
Company with discretion in determining crew sizes, eliminated craft distinctions
and provided a guaranteed annual wage for a maximum number of hours worked.  The
Company's  collective  bargaining  agreements have been in effect since February
1973 for trainmen,  since May 1974 for clerical  employees and  dispatchers  and
since June 1974 for maintenance employees. These contracts do not expire but are
subject to re-negotiation  after the agreed-upon  moratoriums.  P&W's moratorium
periods are currently  five years in length.  The labor  agreements  may next be
amended at July 1, 2006 for the Brotherhood of Railroad Signalmen  (maintenance)
and December 31, 2005 for the  Transportation  Communications  Union (clerical),
and the  United  Transportation  Union  (trainmen)  agreement  is  currently  in
negotiations. The Company considers its employee and labor relations to be good.

                                     I - 4


Competition

     The Company is the only rail carrier serving  businesses  located on- line.
However,  the  Company  competes  with other  carriers  in the  location  of new
rail-oriented  businesses  in the region.  The Company also  competes with other
modes of  transportation,  particularly  long-haul trucking  companies,  for the
transportation  of commodities.  Any improvement in the cost or quality of these
alternate modes of transportation,  for example,  legislation  granting material
increases in truck size or allowable weight,  could increase competition and may
materially adversely affect the Company's business and results of operations. As
a means of  competing,  P&W  strives  to offer  greater  convenience  and better
service than  competing  rail  carriers  and at costs lower than some  competing
non-rail  carriers.  The Company also  competes by  participating  in efforts to
attract new industry to the areas which it serves.

     Certain rail competitors,  including CSX and Norfolk  Southern,  are larger
and better capitalized than the Company. While P&W believes that CSX and Norfolk
Southern's   acquisition   and  division  of  Conrail  will  lead  to  expansion
opportunities, this transaction has also led to increased competition with other
freight railroads, particularly in Massachusetts, and efforts by CSX and Norfolk
Southern to reduce revenue to connecting regional and short-line carriers.

     The Company  believes that its ability to grow depends,  in part,  upon its
ability to acquire additional connecting rail lines. In making acquisitions, P&W
competes with other  short-line and regional rail  operators,  some of which are
larger and have greater financial resources than the Company.


Governmental Regulation

     The  Company is subject to  governmental  regulation  by the United  States
Surface  Transportation  Board ("the STB"), the Federal Railroad  Administration
("the  FRA") and other  federal,  state and local  regulatory  authorities  with
respect  to  certain  rates and  railroad  operations,  as well as a variety  of
health,  safety,  labor,  environmental  and other  matters,  all of which could
potentially  affect the competitive  position and  profitability of the Company.
Additionally,  the Company is subject to STB  regulation  and may be required to
obtain STB approval  prior to its  acquisition  of any new railroad  properties.
Management of the Company  believes that the regulatory  freedoms granted by the
Staggers Rail Act have been  beneficial to the Company by giving it  flexibility
to adjust  prices  and  operations  to respond  to market  forces  and  industry
changes.  However,  various interests,  and certain members of the United States
Congress (which has  jurisdiction  over federal  regulation of railroads),  have
from time to time expressed  their intention to support  legislation  that would
eliminate or reduce significant freedoms granted by the Staggers Rail Act.


Environmental Matters

     The Company's railroad  operations and real estate ownership are subject to
extensive   federal,   state  and  local   environmental  laws  and  regulations
concerning,  among other things,  emissions to the air, discharges to waters and
the handling, storage, transportation and disposal of waste and other materials.
The Company  handles,  stores,  transports  and disposes of petroleum  and other
hazardous   substances  and  wastes.  The  Company  also  transports   hazardous
substances  for third parties and arranges for the disposal of hazardous  wastes
generated by the Company. The Company believes that it is in material compliance
with applicable environmental laws and regulations.

Internet Address and SEC Reports

     We maintain a website with the address  www.pwrr.com.  We are not including
the information  contained on our website as a part of, or  incorporating  it by
reference  into,  this Annual  Report on Form 10-K.  We make  available  free of
charge through our website our Annual Reports on Form 10-K, Quarterly Reports on
Form 10-Q and Current  Reports on Form 8-K, and amendments to these reports,  as
soon as reasonably  practicable after we electronically file such material with,
or furnish such material to, the  Securities  and Exchange  Commission.  We also
include on our website our corporate governance  guidelines and the charters for
each of the major committees of our board of directors.  In addition,  we intend
to  disclose  on our website any  amendments  to, or waivers  from,  our code of
business conduct and ethics that are required to be publicly  disclosed pursuant
to rules of the SEC.

                                     I - 5


Item 2. Properties
- ------------------

 Track

     P&W's rail system extends over  approximately  538 miles of track, of which
it owns  approximately 163 miles. The Company has the right to use the remaining
375 miles  pursuant  to  perpetual  easements  and long-  term  trackage  rights
agreements.  Under certain of these  agreements,  the Company pays fees based on
usage.

     Virtually  all of the main lines on which the Company  operates  are in FRA
class 3 condition (allowing 40 m.p.h.  speeds) or better. The Company intends to
maintain the main line tracks which it owns in such excellent condition.

     Of the approximately 538 miles of the Company's system,  312 miles, or 58%,
are located in Connecticut, 96 miles, or 18%, are located in Massachusetts, 102
miles,  or 19%, are located in Rhode Island and 28 miles,  or 5%, are located in
New York.


 Rail Facilities

     P&W owns land and a building with approximately 69,500 square feet of floor
space in Worcester,  Massachusetts.  The building houses the Company's executive
and   administrative   offices  and  some  of  the  Company's   storage   space.
Approximately 2,600 square feet are leased to outside tenants.

     The Company owns and operates three principal  classification yards located
in  Worcester,   Massachusetts,   Cumberland,   Rhode  Island  and   Plainfield,
Connecticut and also operates a classification  yard in New Haven,  Connecticut.
In addition, the Company has maintenance facilities in Plainfield and Worcester.
P&W  believes  that  its  executive  and   administrative   office   facilities,
classification  yards and  maintenance  facilities  are  adequate to support its
current level of operations.


 Other Properties

     The Company owns or has the right to use a total of approximately 130 acres
of real  estate  located  along  the  principal  railroad  lines  from  downtown
Providence   through   Pawtucket,   Rhode  Island.  Of  this  amount,  P&W  owns
approximately eight acres in Pawtucket and has a perpetual easement for railroad
purposes over the remaining 122 acres.

     The Company has invested nearly $12 million in the development of the South
Quay,  which  is  adjacent  to 12  acres  of land  owned  by the  Company.  This
investment has resulted in the creation of  approximately 33 acres of waterfront
land which is being held for future development.

     P&W actively manages its real estate assets in order to maximize  revenues.
The  income  from  property  management  is derived  from  sales and  leasing of
properties  and tracks and grants of easements to government  agencies,  utility
companies  and other  parties for the  installation  of overhead or  underground
cables,  pipelines and transmission  wires as well as recreational  uses such as
bike paths.


 Rolling Stock

     The following schedule sets forth the rolling stock owned by the Company as
of December 31, 2004:

     Description                                                    Number
     -----------                                                    ------
     Locomotive ..................................................      31
     Gondola .....................................................      77
     Flat Car ....................................................       5
     Ballast Car .................................................      30
     Passenger Equipment .........................................       7
     Caboose .....................................................       2
                                                                    ------
          Total ..................................................     152
                                                                    ======

     The  31  diesel  electric  locomotives,   which  include  nine  used  3,900
horsepower GE B39-8 locomotives  acquired in 2002 and 2003 and one used GE B40-8
locomotive acquired in 2004, are used on a daily basis, are maintained to a high
standard,  comply with all FRA and  Association of American  Railroads rules and
regulations and are adequate for the needs of the Company's freight  operations.


                                     I - 6


The  gondolas  and flat  cars are  considered  modern  rail cars and are used by
certain P&W customers.  Other rail freight  customers use their own freight cars
or obtain such equipment from other sources.  The ballast cars are used in track
maintenance.  From time to time,  the Company has leased  ballast  cars to other
adjoining  railroads.  The  passenger  equipment and caboose are not utilized in
P&W's rail freight  operations  but are used on an occasional  basis for Company
functions, excursions and charter trips.


 Equipment

     P&W has a state-of-the-art  digital touch control dispatching system at its
Worcester  operations center  permitting  two-way radio contact with every train
crew and  maintenance  vehicle on its lines.  The system also enables each train
crew to maintain radio contact with other crew members.  The Company maintains a
computer facility in Worcester with back-up computer facilities in Worcester and
Plainfield,  Connecticut to assure the Company's ability to operate in the event
of  disruption of service in  Worcester.  The Company also has  state-of-the-art
automatic  train defect  detectors at strategic  locations which inspect passing
trains and audibly  communicate  the results to train crews and  dispatchers  in
order to protect against equipment failure en route.

     The Company  maintains a modern fleet of track  maintenance  equipment  and
aggressively  pursues  available  opportunities  to work with  federal and state
agencies for the  rehabilitation  of bridges,  grade  crossings  and track.  The
Company's  locomotives are equipped with the cab signal technology necessary for
operations on the Northeast Corridor and are equipped with automatic civil speed
enforcement  systems  which  were  required  by the  introduction  of high speed
passenger service on the Northeast Corridor.


Item 3. Legal Proceedings
- -------------------------

     On January 29, 2002, the Company received a "Notice of Potential Liability"
from the United States  Environmental  Protection  Agency  ("EPA")  regarding an
existing  Superfund  Site that includes the J.M.  Mills  Landfill in Cumberland,
Rhode  Island.  EPA sends  these  "Notice"  letters to  potentially  responsible
parties ("PRPs") under the Comprehensive  Environmental Response,  Compensation,
and Liability Act  ("CERCLA").  EPA identified the Company as a PRP based on its
status as an owner and/or operator because its railroad  property  traverses the
Superfund Site. Via these Notice letters, EPA makes a demand for payment of past
costs  (identified in the letter as $762,000) and future costs  associated  with
the  response  actions  taken to  address  the  contamination  at the Site,  and
requests PRPs to indicate their  willingness  to  participate  and resolve their
potential  liability  at the Site.  The Company has  responded to EPA by stating
that it does not  believe it has any  liability  for this  Site,  but that it is
interested in cooperating with EPA to address issues concerning liability at the
Site.  At this point,  two other  parties have already  committed  via a consent
order with EPA to pay for the Remedial Investigation/Feasibility Study ("RI/FS")
phase of the  clean-up at the Site,  which will take  approximately  two or more
years to complete. After that, EPA will likely seek to negotiate the cost of the
Remedial  Design and  implementation  of the remedy at the Site with the PRPs it
has identified via these Notice  Letters  (which  presently  includes over sixty
parties,  and is likely to increase after EPA completes its investigation of the
identity  of PRPs).  The Company  believes  that none of its  activities  caused
contamination  at the Site,  and will contest this claim by EPA and therefore no
liability has been accrued for this matter.

     On  December  15,  2003,  the EPA  issued a  second  "Notice  of  Potential
Liability"  letter to the Company  regarding the Site. EPA again  identified the
Company as a PRP,  this time because EPA "believes  that [the Company]  accepted
hazardous  substance  for  transport  to disposal or  treatment  facilities  and
selected the site for disposal." The Company responded again to EPA stating that
it is  interested  in  cooperating  with EPA but that it does not believe it has
engaged in any activities that caused contamination at the Site.

     In connection with the EPA claim described  above, the two parties who have
committed  to  conduct  the  RI/FS at the  Site  filed a  complaint  in the U.S.
District  Court of Rhode Island against the Company,  in an action  entitled CCL
Custom Manufacturing,  Inc. v. Arkwright Incorporated,  et al (consolidated with
Unilever Bestfoods v. American Steel & Aluminum Corp. et al), C.A. No. 01-496/L,
on December 18, 2002.  The Company is one of about sixty  parties named thus far
by Plaintiffs,  who seek to recover response costs incurred in investigating and
responding  to the  releases of  hazardous  substances  at the Site.  Plaintiffs
allege that the Company is liable under 42 U.S.C.  ss. 961(a)(3) of CERCLA as an
"arranger" or  "generator"  of waste that ended up at the Site.  The Company has
entered into a Generator Cooperation Agreement with other defendants to allocate
costs in responding to this suit, and to share  technical  costs and information
in evaluating the Plaintiffs'  claims.  Although the Company does not believe it
generated  any waste that ended up at this Site, or that its  activities  caused
contamination  at the Site,  the  Company  has  agreed  to settle  this suit for
$45,000 and has accrued a liability  for this amount as of December  31, 2004. A
settlement agreement has not yet been finalized.

                                     I - 7


     During May of 2004 a decision was rendered in the case of George W. O'Leary
v. Providence and Worcester Railroad Company,  et al., C.A. No. 99-560. The jury
found the Company liable for compensatory and punitive damages which, along with
accrued interest amounted to approximately  $330,000.  The Company appealed this
judgment to the Rhode Island Supreme Court and in December 2004 paid $208,000 in
full settlement of this judgment.


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

  Not applicable.



                                     I - 8



                                Part II

Item 5. Market for Registrant's Common Stock and Related Stockholder Matters and
- --------------------------------------------------------------------------------
 Issuer Purchases of Equity Securities
 -------------------------------------

The Common Stock is quoted on the American  Stock  Exchange  ("AMEX")  under the
trading symbol "PWX". The following table sets forth, for the periods indicated,
the high and low sale  prices per share for the Common  Stock as reported on the
AMEX.  Also included are dividends paid per share of Preferred  Stock and Common
Stock during these quarterly periods.



                                       Common Stock
                                       ------------
                                      Trading Prices         Dividends Paid
                                      --------------         --------------
                                  High            Low     Preferred      Common
                                  ----            ---     ---------      ------
2004
- ----
     First Quarter ........       9.75           8.89      $  5.00       $ .04
     Second Quarter .......      10.91           9.25          -0-         .04
     Third Quarter ........      11.38           9.63          -0-         .04
     Fourth Quarter .......      13.50          10.75          -0-         .04

2003
- ----
     First Quarter ........       7.87           6.75      $  5.00       $ .04
     Second Quarter .......       7.30           6.25          -0-         .04
     Third Quarter ........       9.46           7.00          -0-         .04
     Fourth Quarter .......       9.50           8.60          -0-         .04




As of March 4,  2005,  there  were  approximately  659  holders of record of the
Company's common stock.

The  declaration of cash dividends on both the preferred and the common stock is
made  at the  discretion  of the  Board  of  Directors  based  on the  Company's
earnings,  financial condition,  capital requirements and other relevant factors
and restrictions.

                                     II - 1


Item 6. Selected Financial Data
- -------------------------------

     The  selected  financial  data set forth  below has been  derived  from the
Company's audited financial  statements.  The data should be read in conjunction
with  the  Company's  audited   financial   statements  and  notes  thereto  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and the other information  included  elsewhere in this annual report
on Form 10-K.



                                             Years Ended December 31,
                                   2004      2003      2002      2001      2000
                                 -------   -------   -------   -------   -------
                                     (in thousands, except per share amounts)
 Income Statement Data:
 Operating revenues ..........   $24,943   $23,961   $22,868   $22,598   $23,470
 Other income ................     1,547       661       877     1,003     2,049
                                 -------   -------   -------   -------   -------
 Total Revenues ..............    26,490    24,622    23,745    23,601    25,519
 Operating expenses ..........    24,802    23,554    23,698    22,245    22,301
                                 -------   -------   -------   -------   -------
 Income before income taxes ..     1,688     1,068        47     1,356     3,218
 Provision for income taxes ..       650       400        25       505     1,200
                                 -------   -------   -------   -------   -------
 Net income ..................     1,038       668        22       851     2,018
 Preferred Stock dividend ....         3         3         3         3         3
                                 -------   -------   -------   -------   -------

 Net income available to
  common shareholders ........   $ 1,035   $   665   $    19   $   848   $ 2,015
                                 =======   =======   =======   =======   =======

 Basic income per common
  share ......................   $   .23   $   .15   $    --   $   .19   $   .47
                                 =======   =======   =======   =======   =======

 Diluted income per common
  share ......................   $   .23   $   .15   $    --   $   .19   $   .46
                                 =======   =======   =======   =======   =======

 Weighted average
  shares-basic ...............     4,470     4,449     4,429     4,390     4,323
                                 =======   =======   =======   =======   =======

 Weighted average
  shares-diluted .............     4,548     4,516     4,497     4,458     4,390
                                 =======   =======   =======   =======   =======

 Cash dividends declared on
  Common Stock ...............   $   715   $   712   $   710   $   702   $   693
                                 =======   =======   =======   =======   =======


                                                   December 31,
                                   2004      2003      2002      2001      2000
                                 -------   -------   -------   -------   -------
                                            (in thousands)
Balance Sheet Data:
 Total assets ................   $91,471   $90,619   $90,500   $89,161   $89,073
 Shareholders' equity ........    69,228    68,691    68,641    69,073    68,483

                                     II - 2


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


The following discussion should be read in connection with the Company's audited
financial statements and notes thereto included elsewhere in this annual report.

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


Critical Accounting Policies

The Securities  and Exchange  Commission  ("SEC")  defines  critical  accounting
policies as those that  require  application  of  management's  most  difficult,
subjective or complex judgments, often as a result of the need to make estimates
about the  effect of matters  that are  inherently  uncertain  and may change in
subsequent periods.

The  Company's  significant  accounting  policies are described in Note 1 of the
Notes to Financial Statements.  Not all of these significant accounting policies
require  management  to make  difficult,  subjective  or  complex  judgments  or
estimates.  Management  believes that the Company's policy for the evaluation of
long-lived asset impairment meets the SEC definition of critical.

The  Company  evaluates  long-lived  assets for  impairment  whenever  events or
changes in  circumstances  indicate that the carrying amount of an asset may not
be  recoverable.  When factors  indicate  that assets  should be  evaluated  for
possible  impairment,  the Company uses an estimate of the related  undiscounted
future cash flows over the remaining lives of the assets in determining  whether
the carrying amounts of the assets are recoverable.  If an impairment  exists it
is measured by comparing the carrying value to the fair value.

Overview

The Company is a regional freight  railroad  operating in  Massachusetts,  Rhode
Island, Connecticut and New York.

The Company generates  operating revenues primarily from the movement of freight
in both conventional freight cars and in intermodal containers on flat cars over
its rail lines.  Freight  revenues are recorded at the time  delivery is made to
the  customer  or the  connecting  carrier.  Modest  freight  related  operating
revenues are derived from  demurrage,  switching,  weighing,  special  train and
other  transportation  services.  Other  operating  revenues  are  derived  from
services  rendered  to  freight  customers  and  other  outside  parties  by the
Company's  Maintenance  of Way,  Communications  & Signals,  and  Maintenance of
Equipment Departments.  Operating revenues also include amortization of deferred
grant income.

The  Company's  operating  expenses  consist of  salaries  and wages and related
payroll taxes and employee benefits, depreciation,  insurance and casualty claim
expense,  diesel  fuel,  car  hire,  property  taxes,  materials  and  supplies,
purchased services,  track usage fees and other expenses.  Many of the Company's
operating  expenses  are of a  relatively  fixed  nature and do not  increase or
decrease  proportionately  with  increases or  decreases  in operating  revenues
unless the Company's management were to take specific actions to restructure the
Company's operations.

When comparing the Company's results of operations from one year to another, the
following  factors should be taken into  consideration.  First,  the Company has
historically  experienced fluctuations in operating revenues and expenses due to
unpredictable   events  such  as  one-time  freight  moves  and  customer  plant
expansions and shut-downs. Second, the Company's freight volumes are susceptible
to  increases  and  decreases  due to changes  in  international,  national  and
regional  economic  conditions.  Third,  the  volume  of  capitalized  track  or
recollectible  projects  performed  by the  Company's  Maintenance  of  Way  and
Communications & Signals  Departments can vary  significantly from year to year,
thereby impacting total operating expenses.

                                     II - 3


The  Company  also  generates  income  through  sales of  properties,  grants of
easements and licenses, and leases of land and tracks. Income or loss from sale,
condemnation  and disposal of property and  equipment and grants of easements is
recorded  at the time the  transaction  is  consummated  and  collectibility  is
assured. This income varies significantly from year to year.

One  of  the  Company's  customers,   Tilcon  Connecticut,   Inc.,  which  ships
construction  aggregate from three separate  quarries on the Company's system to
asphalt   production   plants  in  Connecticut  and  New  York,   accounted  for
approximately  12.6%,  13.3% and 15.7% of its operating  revenues in 2004, 2003,
and 2002,  respectively.  The Company does not believe that this  customer  will
cease to be a rail shipper or will significantly  decrease its freight volume in
the  foreseeable  future.  In the  event  that  this  customer  should  cease or
significantly  reduce its rail freight operations,  management believes that the
Company could  restructure its operations to reduce operating costs by an amount
sufficient to substantially offset the decrease in operating revenues.

Results of Operations

The following table sets forth the Company's  operating  revenues by category in
dollars and as a percentage of operating revenues:

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2004            2003              2002
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Freight Revenues:
 Conventional carloads ....... $20,705   83.0%  $19,795   82.6%  $19,119   83.6%
 Containers ..................   2,778   11.1     2,953   12.3     2,406   10.5
 Other freight related........     836    3.4       727    3.1       806    3.5
Other operating revenues......     624    2.5       486    2.0       537    2.4
                               -------  -----   -------  -----   -------  -----
  Total ...................... $24,943  100.0%  $23,961  100.0%  $22,868  100.0%
                               =======  =====   =======  =====   =======  =====

The  following  table  sets  forth  conventional  carload  freight  revenues  by
commodity group in dollars and as a percentage of such revenues:

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2004            2003              2002
                                -------------   --------------    -------------
                                      (in thousands, except percentages)

Chemicals and plastics .......     $6,684   32.3%  $6,463  32.7%  $6,783   35.5%
Construction aggregate .......      3,102   15.0    3,086  15.6    3,759   19.7
Forest and paper products ....      3,036   14.7    2,454  12.4    2,434   12.7
Food and agricultural products      2,325   11.2    2,480  12.5    2,400   12.5
Metal products ...............      2,222   10.7    1,966   9.9    1,382    7.2
Coal and other ...............      1,868    9.0    1,652   8.3      853    4.5
Scrap metal and waste ........      1,468    7.1    1,694   8.6    1,508    7.9
                                  -------  -----  ------- -----  -------  -----
  Total ......................    $20,705  100.0% $19,795 100.0% $19,119  100.0%
                                  =======  =====  ======= =====  =======  =====

                                     II - 4


The following table sets forth a comparison of the Company's  operating expenses
expressed in dollars and as a percentage of operating revenues:

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2004            2003              2002
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Salaries, wages, payroll taxes
 and employee benefits .......   $13,758   55.2% $13,550  56.5% $13,402   58.6%
Casualties and insurance .....     1,409    5.6    1,031   4.3    1,049    4.6
Depreciation..................     2,764   11.1    2,754  11.5    2,734   12.0
Diesel fuel ..................     1,348    5.4    1,203   5.0    1,051    4.6
Car hire, net ................       954    3.8      753   3.1      874    3.8
Purchased services, including
 legal and professional fees .     1,357    5.4    1,313   5.5    1,550    6.8
Repairs and maintenance of
 equipment ...................     1,046    4.2      947   4.0      875    3.8
Track and signal materials ...     1,862    7.5    1,985   8.3    2,242    9.8
Track usage fees .............       899    3.6      812   3.4    1,715    7.5
Other materials and supplies .     1,060    4.3    1,056   4.4      842    3.7
Other ........................     1,628    6.5    1,596   6.7    1,449    6.3
                                 -------  -----  ------- -----  -------  -----
 Total .......................    28,085  112.6   27,000 112.7   27,783  121.5
 Less capitalized and
  recovered costs ............     3,283   13.2    3,446  14.4    4,085   17.9
                                 -------  -----  ------- -----  -------  -----
  Total ......................   $24,802   99.4% $23,554  98.3% $23,698  103.6%
                                 =======  =====  ======= =====  =======  =====


Year Ended December 31, 2004 Compared to Year Ended December 31, 2003

Operating Revenues

Operating  Revenues increased  $982,000,  or 4.1%, to $24.9 million in 2004 from
$24.0  million in 2003.  This  increase was the net result of a $910,000  (4.6%)
increase in conventional  freight revenues, a $109,000 (15.0%) increase in other
freight  related  revenues and a $138,000  (28.4%)  increase in other  operating
revenues  partially  offset by a $175,000 (5.9%)  decrease in container  freight
revenues.

The increase in conventional  freight  revenues  results from a 4.1% increase in
carloadings.  The average revenue received per carloading increased by less than
one percent between years. The Company's  conventional  carloadings increased by
1,296 to 33,244 in 2004 from 31,948 in 2003.  The  increase in  carloadings  was
spread  throughout  the  mix of  commodities  handled  by the  Company  with  no
particular  commodity  experiencing a  disproportionate  increase or decrease in
volume.  The small  increase in the average  revenue per  carloading  reflects a
slight shift in the mix of commodities  from  construction  aggregates to higher
rated commodities.

The  decrease in container  freight  revenues  results  from a 1.0%  decrease in
traffic  volume  and a  4.9%  decrease  in  the  average  revenue  received  per
container. Intermodal containers handled decreased by 667 to 64,818 in 2004 from
65,485 in 2003.  The  decrease in the average  revenue  received  per  container
results  from  contractual  rate  adjustments,  as well as a shift in the mix of
containers handled.

The  increase  in other  freight  related  revenues is largely  attributable  to
increased demurrage charges, secondary switching fees, weighing charges, special
train charges, etc. Revenues of this nature can vary from year to year depending
upon the needs of freight customers.

The  increase  in other  operating  revenues  is due to  maintenance  department
billings to freight  customers and other outside parties.  Revenues of this type
typically vary from year to year depending upon customer requirements.

Other Income

Other  income  increased  by $886,000 to $1.5  million in 2004 from  $661,000 in
2003. This increase is the result of a $948,000 gain realized on the disposal of
a portion of a branch line which the Commonwealth of  Massachusetts  acquired by
eminent domain during the year.

                                     II - 5


Operating Expenses

Operating  expenses  increased  $1.2 million,  or 5.3%, to $24.8 million in 2004
from $23.6  million in 2003.  Operating  expenses as a  percentage  of operating
revenues  increased  to 99.4% from  98.3% in 2003.  Operating  expenses  in 2004
includes a $425,000  provision  for  casualty  losses,  $208,000 of which was to
settle a lawsuit  judgment  against the  Company.  In  addition,  the  Company's
profit-sharing expense for 2004 was $188,000 compared to $119,000 in 2003.

Year Ended December 31, 2003 Compared to Year Ended December 31, 2002

Amtrak Arbitration

The Company was party to an arbitration  proceeding  with the National  Railroad
Passenger  Corporation  ("Amtrak")  concerning Amtrak's claim for rate increases
with  respect to the  Company's  freight  operations  over a portion of Amtrak's
Northeast Corridor in the States of Rhode Island and Connecticut. The arbitrator
issued a  decision  in June 2002 in which he ordered  the  Company to pay Amtrak
additional track usage fees and siding  maintenance costs retroactive to July 9,
1999. The statement of income for 2002 includes $935,000 of track usage fees and
$165,000 of siding maintenance costs which relate to years prior to 2002.

Operating Revenues

Operating  revenues  increased  $1.1 million,  or 4.8%, to $24.0 million in 2003
from $22.9 million in 2002.  This  increase was  comprised of a $676,000  (3.5%)
increase in conventional  freight  revenues and a $547,000  (22.7%)  increase in
container  freight  revenues  partially  offset by a $130,000 (9.7%) decrease in
other freight related and operating revenues.

The increase in conventional  freight  revenues  results from a 3.5% increase in
the  average  revenue  received  per  conventional  carloading.   The  Company's
conventional  freight  carloadings  increased  by just 10 to 31,948 in 2003 from
31,938 in 2002. Increases in carloadings of certain  commodities,  such as metal
products  and  coal  were  largely   offset  by  decreases  in   carloadings  of
construction  aggregates  and certain  other  commodities.  The  increase in the
average revenue received per conventional  carloading is attributable to a shift
in traffic mix away from construction  aggregates,  a lower rated commodity,  as
well as some modest rate increases.

The increase in container  freight  revenues results from an increase in traffic
volume and from an 11.3% increase in the average revenue received per container.
Intermodal  containers handled increased by 6,094, or 10.3% to 65,485 containers
in 2003 from 59,391  containers  in 2002.  The  increase in the average  revenue
received per container is the result of a contractual rate increase as well as a
change in the mix of containers handled.

The decrease in other freight related and operating revenues for the year is the
result of decreases in maintenance department billings, as well as a decrease in
demurrage  charges.  Revenues  of this nature  typically  vary from year to year
depending upon the needs of freight customers and other outside parties.

Other Income

Other income  decreased to $661,000 in 2003 from $877,000 in 2002. This decrease
results from lower gains from the sale of property,  equipment  and easements as
well as  decreases  in rental  income  and  interest  earned on  temporary  cash
investments.

Operating Expenses

Operating  expenses  decreased  $144,000,  or .6%, to $23.6 million in 2003 from
$23.7 million in 2002.  Operating expenses as a percentage of operating revenues
decreased  to  98.3% in 2003  from  103.6%  in  2002.  This  small  decrease  is
attributable  to the  impact of the  Amtrak  arbitration  decision  on 2002,  as
previously  discussed,  offset,  in part,  by increases in various other expense
categories including profit sharing, maintenance and utility costs.

Liquidity and Capital Resources

The Company  generated $3.1 million,  $2.4 million and $4.3 million of cash from
operations in 2004,  2003 and 2002,  respectively.  The Company's total cash and


                                     II - 6


cash equivalents  increased by $503,000 in 2004 and decreased by $1.7 million in
2003 and $916,000 in 2002.  The principal  utilization  of cash during the three
year period was for  expenditures  for property and equipment  acquisitions  and
payment of dividends.

During 2004,  2003 and 2002 the Company  generated  $1.5  million,  $237,000 and
$444,000,   respectively,  from  the  sales  and  disposals  of  properties  not
considered  essential for railroad operations and from the granting of easements
and licenses. The Company holds various properties which could be made available
for sale,  lease or grants of easements  and  licenses.  Revenues  from sales of
properties, easements and licenses can vary significantly from year to year.

In June 2003,  the Company's  principal  bank renewed the Company's $3.0 million
revolving line of credit for a two year period through May 31, 2005.  Borrowings
under this line are  unsecured and bear interest at either the prime rate or one
and one half per cent  over  either  the one or  three  month  London  Interbank
Offered Rates.  The Company does not pay any commitment fee on this line and has
no compensating balance  requirements.  The Company had no advances against this
line of credit during 2004 and 2003.

Substantially  all of the mainline  track owned by the Company meets FRA Class 3
standards  (permitting  freight  train  speeds  of 40 miles per  hour),  and the
Company  intends to continue to maintain  this track at this level.  The Company
expended  $2.5  million,  $2.5 million and $3.1 million for track  structure and
bridge improvements in 2004, 2003 and 2002, respectively.  Deferred grant income
of $39,000 in 2004,  $399,000 in 2003 and $305,000 in 2002 financed a portion of
these  improvements.  Management  estimates that $2.5 million to $3.0 million of
improvements  to the Company's track structure and bridges will be made in 2005,
provided  that  sufficient  funds,  including  grant  proceeds,  are  available.
Improvements  to the Company's  track  structure are made, for the most part, by
the Company's Maintenance of Way Department personnel.

During 2004 the Company entered into a $218,000 contract for the construction of
a building for its Communication and Signals Department on land which it owns in
Plainfield  Connecticut.  Construction costs of $44,000 were incurred under this
contract  through December 31, 2004 and it is expected that the building will be
completed in 2005.

The Company has entered  into an  agreement to acquire four used GE B40-8 diesel
locomotives  for $200,000 in cash and five older GE U23B and B23- 7  locomotives
which it owns.  The Company has  acquired one of these B40-8  locomotives  as of
December  31,  2004 and  expects  that the  balance of the  transaction  will be
completed in 2005.

In  2004,  the  Company  paid  dividends  in the  amount  of  $5.00  per  share,
aggregating $3,000, on its outstanding  noncumulative  preferred stock and $0.16
per share,  aggregating  $715,000,  on its outstanding  common stock.  Continued
payment of such  dividends is contingent  upon the Company's  continuing to have
the necessary financial resources available.

On January 29, 2002, the Company received a "Notice of Potential Liability" from
the United States Environmental  Protection Agency ("EPA") regarding an existing
Superfund  Site that  includes  the J.M.  Mills  Landfill in  Cumberland,  Rhode
Island.  EPA sends these  "Notice"  letters to potentially  responsible  parties
("PRPs")  under the  Comprehensive  Environmental  Response,  Compensation,  and
Liability  Act  ("CERCLA").  EPA  identified  the  Company as a PRP based on its
status as an owner and/or operator because its railroad  property  traverses the
Superfund Site. Via these Notice letters, EPA makes a demand for payment of past
costs  (identified in the letter as $762,000) and future costs  associated  with
the  response  actions  taken to  address  the  contamination  at the Site,  and
requests PRPs to indicate their  willingness  to  participate  and resolve their
potential  liability  at the Site.  The Company has  responded to EPA by stating
that it does not  believe it has any  liability  for this  Site,  but that it is
interested in cooperating with EPA to address issues concerning liability at the
Site.  At this point,  two other  parties have already  committed  via a consent
order with EPA to pay for the Remedial Investigation/Feasibility Study ("RI/FS")
phase of the  clean-up at the Site,  which will take  approximately  two or more
years to complete. After that, EPA will likely seek to negotiate the cost of the
Remedial  Design and  implementation  of the remedy at the Site with the PRPs it
has identified via these Notice  Letters  (which  presently  includes over sixty
parties,  and is likely to increase after EPA completes its investigation of the
identity  of PRPs).  The Company  believes  that none of its  activities  caused
contamination  at the Site,  and will contest this claim by EPA and therefore no
liability has been accrued for this matter.

                                     II - 7


On December 15, 2003,  the EPA issued a second  "Notice of Potential  Liability"
letter to the Company  regarding the Site. EPA again identified the Company as a
PRP,  this time because EPA  "believes  that [the  Company]  accepted  hazardous
substance  for  transport to disposal or treatment  facilities  and selected the
site for  disposal."  The  Company  responded  again to EPA  stating  that it is
interested in  cooperating  with EPA but that it does not believe it has engaged
in any activities that caused contamination at the Site.

In  connection  with the EPA claim  described  above,  the two  parties who have
committed  to  conduct  the  RI/FS at the  Site  filed a  complaint  in the U.S.
District  Court of Rhode Island against the Company,  in an action  entitled CCL
Custom Manufacturing,  Inc. v. Arkwright Incorporated,  et al (consolidated with
Unilever Bestfoods v. American Steel & Aluminum Corp. et al), C.A. No. 01-496/L,
on December 18, 2002.  The Company is one of about sixty  parties named thus far
by Plaintiffs,  who seek to recover response costs incurred in investigating and
responding  to the  releases of  hazardous  substances  at the Site.  Plaintiffs
allege that the Company is liable under 42 U.S.C.  ss. 961(a)(3) of CERCLA as an
"arranger" or  "generator"  of waste that ended up at the Site.  The Company has
entered into a Generator Cooperation Agreement with other defendants to allocate
costs in responding to this suit, and to share  technical  costs and information
in evaluating the Plaintiffs'  claims.  Although the Company does not believe it
generated  any waste that ended up at this Site, or that its  activities  caused
contamination  at the Site,  the  Company  has  agreed  to settle  this suit for
$45,000 and has accrued a liability  for this amount as of December  31, 2004. A
settlement agreement has not yet been finalized.

Land Held for Development

Pursuant to permits  issued by the United States  Department of the Army Corp of
Engineers  ("ACE") and the Rhode Island  Coastal  Resources  Management  Council
("CRMC"),  the Company created 33 acres of waterfront  land in East  Providence,
Rhode Island ("South Quay")  originally  designed to capitalize on the growth of
intermodal  transportation  utilizing rail, water and highway  connections.  The
permits for the property,  both of which have been  extended to 2009,  allow for
construction  of a dock along the west face of the South Quay.  The  property is
adjacent to a 12 acre site also owned by the Company.

In 2001, the Company  completed  overhead  clearances  between Worcester and the
South Quay,  which enables  operation of double stack trains (having a height of
nineteen feet, two inches) and multi-level automobile cars.

The  property  is  located a half mile from  I-195.  In 1999,  the Rhode  Island
Department of Transportation entered into a contract for engineering services to
undertake  roadway  improvements  to provide  direct  vehicular  access from the
interstate  highway  system to the South Quay.  The project is anticipated to be
substantially complete by 2005.

The City of East Providence has created a large  waterfront  redevelopment  area
with a zoning  overlay  that would  encourage  development  of offices,  hotels,
restaurants,  shops,  marinas,  apartments  and other  "clean"  employment.  The
Company has been  cooperating with the City of East Providence in these efforts.
In addition,  the City is moving forward with the plan,  described  above,  that
will provide a direct connection from I-195 to the South Quay.

Selected Quarterly Financial Data

Historically the Company has experienced  lower operating  revenues in the first
quarter of the year. The following table sets forth selected  financial data for
each quarter of 2004 and 2003.  The  information  for each of these  quarters is
unaudited  but  includes  all  normal  recurring  adjustments  that the  Company
considers  necessary for a fair presentation.  These results,  however,  are not
necessarily indicative of results for any future period.


                                     II - 8


                                               Year Ended December 31, 2004
                                          --------------------------------------
                                           First    Second     Third    Fourth
                                          Quarter   Quarter   Quarter   Quarter
                                          -------   -------   -------   -------
                                        (in thousands, except per share amounts)
Operating Revenues ....................   $ 5,067   $ 6,493   $ 7,036   $ 6,347
Other income ..........................       121       142     1,169       115
                                          -------   -------   -------   -------
Total revenues ........................     5,188     6,635     8,205     6,462
Operating expenses ....................     5,875     6,293     6,193     6,441
                                          -------   -------   -------   -------
Income (loss) before income taxes
 (benefits) ...........................      (687)      342     2,012        21
Provision for income taxes
 (benefits) ...........................      (225)      120       715        40
                                          -------   -------   -------   -------
Net income (loss) .....................   $  (462)  $   222   $ 1,297   $   (19)
                                          -------   -------   -------   -------

Basic income (loss) per common
 share ................................   $  (.10)  $   .05   $   .29   $    --
                                          -------   -------   -------   -------

Diluted income (loss) per common
 share ................................   $  (.10)  $   .05   $   .28   $    --
                                          -------   -------   -------   -------



                                               Year Ended December 31, 2003
                                          --------------------------------------
                                           First    Second     Third    Fourth
                                          Quarter   Quarter   Quarter   Quarter
                                          -------   -------   -------   -------
                                        (in thousands, except per share amounts)
Operating Revenues ....................   $ 4,859   $ 6,256   $ 6,674   $ 6,172
Other income ..........................       153       109       253       146
                                          -------   -------   -------   -------
Total revenues ........................     5,012     6,365     6,927     6,318
Operating expenses ....................     5,768     5,776     5,858     6,152
                                          -------   -------   -------   -------
Income (loss) before income taxes
 (benefits) ...........................      (756)      589     1,069       166
Provision for income taxes
 (benefits) ...........................      (250)      200       375        75
                                          -------   -------   -------   -------
Net income (loss) .....................   $  (506)  $   389   $   694   $    91
                                          -------   -------   -------   -------

Basic income (loss) per common
 share ................................   $  (.11)  $   .09   $   .16   $   .02
                                          -------   -------   -------   -------

Diluted income (loss) per common
 share ................................   $  (.11)  $   .09   $   .15   $   .02
                                          -------   -------   -------   -------


Inflation

In recent years,  inflation  has not had a  significant  impact on the Company's
operations.

Seasonality

Historically,  the Company's operating revenues are lowest for the first quarter
due to the absence of construction aggregate shipments during this period and to
winter weather conditions.

                                     II - 9


Recent Accounting Pronouncements

In December 2004, the Financial  Accounting  Standards  Board,  or FASB,  issued
Statement of Financial Accounting Standards No. 123R,  "Share-Based Payment", or
SFAS No. 123R.  This  Statement is a revision of SFAS No. 123,  "Accounting  for
Stock-Based  Compensation",  and supersedes  Accounting Principles Board Opinion
No.  25,   "Accounting   for  Stock  Issued  to  Employees",   and  its  related
implementation  guidance.  SFAS No. 123R  focuses  primarily on  accounting  for
transactions in which an entity obtains employee services in share-based payment
transactions.  The Statement  requires entities to recognize stock  compensation
expense for awards of equity  instruments  to employees  based on the grant-date
fair value of those awards (with limited exceptions). SFAS No. 123R is effective
for the first  interim or annual  reporting  period that  begins  after June 15,
2005. The pro forma disclosures  previously permitted under SFAS No. 123 will no
longer be an alternative to financial  statement  recognition.  See "Stock-Based
Compensation"  in note 1 to the financial  statements  included in Item 8 herein
for the pro forma net  income  and net  income  and net income per share for the
years ending December 31, 2004, 2003 and 2002,  presenting  results if we used a
fair-value-based  method similar to the methods  required under SFAS No. 123R to
measure  compensation  expense for employee stock incentive awards.  Although we
have not yet  determined  whether  the  adoption of SFAS No. 123R will result in
amounts  that are similar to the current  pro forma  disclosures  under SFAS No.
123, we are  evaluating the  requirements  under SFAS No. 123R and do not expect
the adoption to have a significant  adverse  impact on our  statements of income
and net income per share.

On December 16, 2004,  the FASB issued SFAS No. 153,  "Exchanges of  Nonmonetary
Assets,  an amendment of Accounting  Principles  Board ("APB")  Opinion No. 29".
SFAS 153  addresses  the  measurement  of  exchanges of  nonmonetary  assets and
redefines the scope of  transactions  that should be measured  based on the fair
value of the assets  exchanged.  SFAS 153 is  effective  for  nonmonetary  asset
exchanges occurring in fiscal periods beginning after June 15, 2005. The Company
does not  believe  adoption  of SFAS  153 will  have a  material  effect  on its
financial position, results of operations or cash flows.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk
- -------------------------------------------------------------------

Cash and Equivalents

As of December 31, 2004, the Company is exposed to market risks which  primarily
include changes in U.S. interest rates.

The  Company  invests  cash  balances  in excess of  operating  requirements  in
short-term  securities,  generally  with  maturities  of 90  days  or  less.  In
addition,  the  Company's  revolving  line  of  credit  agreement  provides  for
borrowings  which bear interest at variable  rates based on either prime rate or
one and one half  percent  over either the one or three month  London  Interbank
Offered  Rates.  The  Company  had no  borrowings  outstanding  pursuant  to the
revolving line of credit  agreement at December 31, 2004.  The Company  believes
that the effect,  if any, of reasonably  possible  near-term changes in interest
rates on the Company's financial position, results of operations, and cash flows
should not be material.

                                    II - 10


Item 8. Financial Statements and Supplementary Data
- ---------------------------------------------------

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY


                          INDEX TO FINANCIAL STATEMENTS



                                                        Page
                                                        ----
Report of Independent Registered Public Accounting
 Firm................................................   II-12

Balance Sheets as of December 31, 2004 and 2003......   II-13

Statements of Income for the Years Ended December 31,
 2004, 2003 and 2002.................................   II-14

Statements of Shareholders' Equity for the Years Ended
 December 31, 2004, 2003 and 2002....................   II-15

Statements of Cash Flows for the Years Ended
 December 31, 2004, 2003 and 2002....................   II-16

Notes to Financial Statements........................   II-17

                                    II - 11



Report of Independent Registered Public Accounting Firm
- -------------------------------------------------------


To the Board of Directors and Shareholders of
Providence and Worcester Railroad Company
Worcester, Massachusetts


We have audited the accompanying balance sheets of Providence and Worcester
Railroad Company as of December 31, 2004 and 2003, and the related statements of
income, shareholders' equity and cash flows for each of the three years in the
period ended December 31, 2004. Our audits also included the financial statement
schedule listed in the Index at Item 15(a)(2). These financial statements and
financial statement schedule are the responsibility of the Company's management.
Our responsibility is to express an opinion on the financial statements and
financial statement schedule based on our audits.

We conducted our audits in accordance with auditing standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. The Company is not
required to have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audit included consideration of internal
control over financial reporting as a basis for designing audit procedures that
are appropriate in the circumstances but not for the purpose of expressing an
opinion on the effectiveness on the Company's internal control over financial
reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Providence and Worcester Railroad Company as
of December 31, 2004 and 2003, and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 2004, in
conformity with accounting principles generally accepted in the United States of
America. Also, in our opinion, such financial statement schedule, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.


/s/ Deloitte & Touche LLP

Boston, Massachusetts
March 25, 2005

                                    II - 12



PROVIDENCE AND WORCESTER RAILROAD COMPANY
BALANCE SHEETS
(Dollars in Thousands Except Per Share Amounts)


                                                                December 31,
                                                             2004          2003
                                                           -------       -------
ASSETS
Current Assets:
 Cash and cash equivalents ...........................     $ 1,735       $ 1,232
 Accounts receivable, net of allowance for
  doubtful accounts of $125 in 2004 and 2003 .........       3,564         3,820
 Materials and supplies ..............................       1,889         1,771
 Prepaid expenses and other current assets............         239           239
 Deferred income taxes ...............................         212           191
                                                           -------       -------
  Total Current Assets ...............................       7,639         7,253

Property and Equipment, net ..........................      71,874        71,408
Land Held for Development ............................      11,958        11,958
                                                           -------       -------
Total Assets .........................................     $91,471       $90,619
                                                           =======       =======

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
 Accounts payable ....................................     $ 1,679       $ 2,019
 Accrued expenses ....................................       1,284         1,378
                                                           -------       -------
  Total Current Liabilities ..........................       2,963         3,397
                                                           -------       -------
Profit-Sharing Plan Contribution .....................         188           119
                                                           -------       -------
Deferred Income Taxes ................................      11,129        10,258
                                                           -------       -------
Deferred Grant Income ................................       7,963         8,154
                                                           -------       -------

Commitments and Contingencies (Note 9)

Shareholders' Equity:
 Preferred stock, 10% noncumulative, $50 par
  value; authorized, issued and outstanding 645
  shares in 2004 and 2003 ............................          32            32
 Common stock, $.50 par value; authorized
  15,000,000 shares; issued and outstanding
  4,481,007 shares in 2004 and 4,457,494 shares
  in 2003 ............................................       2,241         2,229
 Additional paid-in capital ..........................      29,914        29,709
 Retained earnings ...................................      37,041        36,721
                                                           -------       -------
  Total Shareholders' Equity .........................      69,228       68,691
                                                           -------       -------
Total Liabilities and Shareholders' Equity ...........     $91,471       $90,619
                                                           =======       =======

    The accompanying notes are an integral part of the financial statements.

                                    II - 13


PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF INCOME
(Dollars in Thousands Except Per Share Amounts)


                                                      Years Ended December 31,
                                                    2004       2003       2002
                                                 --------   --------   --------

Revenues:
 Operating Revenues ...........................   $24,943    $23,961    $22,868
 Other Income .................................     1,547        661        877

                                                 --------   --------   --------
   Total Revenues .............................    26,490     24,622     23,745
                                                 --------   --------   --------

Expenses:
 Operating:
  Maintenance of way and structures ...........     3,404      3,639      3,279
  Maintenance of equipment ....................     2,627      2,421      2,166
  Transportation ..............................     7,335      6,701      6,532
  General and administrative ..................     4,205      3,876      3,925
  Depreciation ................................     2,764      2,754      2,734
  Taxes, other than income taxes ..............     2,209      2,258      2,253
  Car hire, net ...............................       954        753        874
  Employee retirement plans ...................       405        340        220
  Track usage fees ............................       899        812      1,715
                                                 --------   --------   --------
   Total Operating Expenses ...................    24,802     23,554     23,698
                                                 --------   --------   --------

Income before Income Taxes ....................     1,688      1,068         47

Provision for Income Taxes ....................       650        400         25
                                                 --------   --------   --------

Net Income ....................................     1,038        668         22

Preferred Stock Dividends .....................         3          3          3
                                                 --------   --------   --------

Net Income Available to Common Shareholders ...  $ 1,035     $   665    $    19
                                                 =======     =======    =======

Basic and Diluted Income Per Common Share .....  $   .23     $   .15    $    --
                                                 =======     =======    =======

    The accompanying notes are an integral part of the financial statements.

                                    II - 14


PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF SHAREHOLDERS' EQUITY
(Dollars in Thousands Except Per Share Amounts)

                                Years Ended December 31, 2004, 2003 and 2002
                                                   Additional            Share-
                              Preferred  Common     Paid-in   Retained  holders'
                                 Stock    Stock     Capital   Earnings   Equity
                                -------  -------   -------    -------   -------
Balance, January 1, 2002.....   $    32  $ 2,206   $29,376    $37,459   $69,073

Issuance of 16,205 common
 shares to fund the Company's
 2001 profit sharing plan
 contribution ...............                  8       143                  151
Issuance of 15,937 common
 shares for stock options
 exercised, employee stock
 purchases, and other .......                  8       100                  108
Dividends paid:
 Preferred stock, $5.00 per
  share .....................                                      (3)       (3)
 Common stock, $.16 per share                                    (710)     (710)
Net income for the year .....                                      22        22
                                -------  -------   -------    -------   -------
Balance, December 31, 2002...        32    2,222    29,619     36,768    68,641

Issuance of 14,114 common
 shares for stock options
 exercised, employee stock
 purchases, and other .......                  7        90                   97
Dividends paid:
 Preferred stock, $5.00 per
  share .....................                                      (3)       (3)
 Common stock, $.16 per share                                    (712)     (712)
Net income for the year .....                                     668       668
                                -------  -------   -------    -------   -------
Balance, December 31, 2003...        32    2,229    29,709     36,721    68,691

Issuance of 12,628 common
 shares to fund the Company's
 2003 profit sharing plan
 contribution ...............                  6       113                  119
Issuance of 10,885 common
 shares for stock options
 exercised, employee stock
 purchases, and other .......                  6        92                   98
Dividends paid:
 Preferred stock, $5.00 per
  share .....................                                      (3)       (3)
 Common stock, $.16 per share                                    (715)     (715)
Net income for the year......                                   1,038     1,038
                                -------  -------   -------    -------   -------
Balance, December 31, 2004...   $    32  $ 2,241   $29,914    $37,041   $69,228
                                =======  =======   =======    =======   =======

    The accompanying notes are an integral part of the financial statements.

                                    II - 15


PROVIDENCE AND WORCESTER RAILROAD COMPANY
STATEMENTS OF CASH FLOWS
(Dollars in Thousands)

                                                    Years Ended December 31,
                                                 2004        2003        2002
                                               -------     -------     -------
Cash Flows from Operating
 Activities:
 Net income .................................   $ 1,038    $   668     $    22
 Adjustments to reconcile net income to net
  cash flows from operating activities:
   Depreciation .............................     2,764      2,754      2,734
   Amortization of deferred grant income ....      (229)      (224)       (216)
   Profit-sharing plan contribution to be
     funded with common stock ...............       188        119          --
   Gains from sale, condemnation and
     disposal of property, equipment and
     easements, net .........................    (1,081)      (206)       (337)
   Deferred income taxes ....................       850        295         325
   Other, net ...............................         7         32          38
   Increase (decrease) in cash and
     equivalents from:
     Accounts receivable ....................       118       (559)        506
     Materials and supplies .................      (118)      (137)       (200)
     Prepaid expenses and other .............        --        297         (43)
     Accounts payable and accrued expenses ..      (396)      (604)      1,511
                                               -------     -------     -------
 Net cash flows from operating activities ...     3,141      2,435       4,340
                                               -------     -------     -------
Cash Flows from Investing Activities:
 Purchase of property and equipment .........    (3,659)    (4,127)     (5,378)
 Proceeds from sale and condemnation of
  property, equipment and easements .........     1,488        237         444
 Proceeds from deferred grant income ........       156        427         289
                                               -------     -------     -------
 Net cash flows used in investing activities    (2,015)     (3,463)     (4,645)
                                               -------     -------     -------
Cash Flows from Financing Activities:
 Dividends paid .............................     (718)       (715)       (713)
 Issuance of common shares for stock options
  exercised and employee stock purchases ....       95          87         102
                                               -------     -------     -------
 Net cash flows used in financing activities.     (623)       (628)       (611)
                                               -------     -------     -------
Increase (Decrease) in Cash and Equivalents..      503      (1,656)       (916)
Cash and Equivalents, Beginning of Year .....    1,232       2,888       3,804
                                               -------     -------     -------
Cash and Equivalents, End of Year ...........  $ 1,735     $ 1,232     $ 2,888
                                               =======     =======     =======

Supplemental Disclosures:
 Cash paid during year for income taxes .....  $    --     $    35     $    --
                                               =======     =======     =======

    The accompanying notes are an integral part of the financial statements.

                                    II - 16


PROVIDENCE AND WORCESTER RAILROAD COMPANY
NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002
(Dollars in Thousands Except Per Share Amounts)

1.   Description of Business and Summary of Significant Accounting Policies

     Description of Business
     -----------------------

     Providence and Worcester  Railroad Company (the "Company") is an interstate
     freight carrier  conducting  railroad  operations in  Massachusetts,  Rhode
     Island,  Connecticut  and New York.  Through its  connecting  carriers,  it
     services customers located throughout North America.

     One  customer  accounted  for  12.6%,  13.3%  and  15.7%  of the  Company's
     operating revenues in 2004, 2003 and 2002, respectively.

     Cash and Cash Equivalents
     -------------------------

     The Company  considers  all highly  liquid  investments  with a maturity of
     three months or less when purchased to be cash  equivalents for purposes of
     classification  in the balance  sheets and  statements of cash flows.  Cash
     equivalents are stated at cost, which approximates fair market value.

     Materials and Supplies
     ----------------------

     Materials and  supplies,  which  consist of items for the  improvement  and
     maintenance  of  track  structure  and  equipment,   are  stated  at  cost,
     determined on a first-in,  first-out  basis,  and are charged to expense or
     added to the cost of property and equipment when used.

     Property and Equipment
     ----------------------

     Property and equipment,  including land held for development,  is stated at
     historical  cost (including  self-construction  costs).  Acquired  railroad
     property is recorded at the purchased  cost.  Major renewals or betterments
     are capitalized while routine maintenance and repairs, which do not improve
     or extend  asset  lives,  are charged to expense  when  incurred.  Gains or
     losses on sales or other  dispositions  are  credited or charged to income.
     Depreciation is provided using the straight-line  method over the estimated
     useful lives of the assets as follows:

               Track structure                  20 to 67 years
               Buildings and other structures   33 to 45 years
               Equipment                         4 to 25 years

     The Company evaluates  long-lived assets for impairment  whenever events or
     changes in circumstances  indicate that the carrying amount of an asset may
     not be recoverable.  When factors  indicate that assets should be evaluated
     for  possible  impairment,  the  Company  uses an  estimate  of the related
     undiscounted  future cash flows over the  remaining  lives of the assets in
     determining whether the carrying amounts of the assets are recoverable.  If
     an impairment  exists it is measured by comparing the carrying value to the
     fair value.

     Deferred Grant Income
     ---------------------

     The  Company  has  availed  itself of various  federal  and state  programs
     administered by the states of Connecticut,  Massachusetts  and Rhode Island
     for  reimbursement  of expenditures for capital  improvements.  In order to
     receive  reimbursement,  the Company must submit requests for the projects,
     including  cost  estimates.  The Company  receives  from 70% to 100% of the
     costs of such projects,  which have included  bridges,  track structure and
     public  improvements.  To the extent that such grant  proceeds  are used to
     fund capital improvements to bridges and track structure, they are recorded
     as  deferred  grant  income and  amortized  into  operating  revenues  on a
     straight-line  basis  over  the  estimated  useful  lives  of  the  related
     improvements ($229 in 2004, $224 in 2003 and $216 in 2002).

     Grant  proceeds  utilized  to finance  public  improvements,  such as grade
     crossings  and signals,  are recorded as a direct offset to the cost of the
     improvements, which are not capitalized.

                                    II - 17


     Although the Company  cannot  predict the extent and length of future grant
     programs,  it intends to continue filing requests for such grants when they
     are available.
     Revenue Recognition
     -------------------

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

     Other freight related revenues and other operating revenues are recorded at
     the time the services are rendered to the customer.

     Gain or loss from sale, condemnation and disposal of property and equipment
     and easements is recorded at the time the  transaction is  consummated  and
     collectibility is assured.

     Income Taxes
     ------------

     Deferred  income taxes are recorded  based on the  differences  between the
     financial statement and tax basis of assets and liabilities.  Such deferred
     income taxes are also adjusted to reflect changes in the U.S. tax laws when
     enacted and changes in state tax rates.

     Income per Common Share
     -----------------------

     Basic income per common share is computed using the weighted average number
     of common shares  outstanding  during each year.  Diluted income per common
     share  reflects  the  effect  of  the  Company's  outstanding   convertible
     preferred  stock,  options and warrants  (using the treasury stock method),
     except where such items would be antidilutive.

     A reconciliation  of weighted average shares used for the basic computation
     and that used for the diluted computation is as follows:


                                                     Years Ended December 31,
                                                   2004        2003        2002
                                               ---------   ---------   ---------

     Weighted average shares for basic ......  4,470,332   4,448,627   4,428,522
     Dilutive effect of convertible preferred
      stock and options .....................     77,278      67,050      68,692
                                               ---------   ---------   ---------
     Weighted average shares for diluted ....  4,547,610   4,515,677   4,497,214
                                               =========   =========   =========

     Options  and  warrants  to purchase  11,110,  18,517 and 188,103  shares of
     common stock were outstanding during 2004, 2003 and 2002, respectively, but
     were not included in the  computation of diluted  earnings per common share
     because  their effect would be  antidilutive.  The Company had  outstanding
     warrants  to  purchase  175,000  shares of its common  stock,  all of which
     expired unexercised during 2003.

     Use of Estimates
     ----------------

     The  preparation of the Company's  financial  statements in conformity with
     accounting  principles  generally  accepted in the United States of America
     requires  management  to make  estimates  and  assumptions  that affect the
     reported  amounts of assets and  liabilities  and  disclosure of contingent
     assets and  liabilities  at the date of the  financial  statements  and the
     reported  amounts of revenues and  expenses  during the  reporting  period.
     Actual  results may differ from those  estimates.  The Company's  principal
     estimates  include the  allowance  for doubtful  accounts,  useful lives of
     properties, accrued liabilities including health insurance claims and legal
     and other contingencies, and income taxes.

     o    The Company has a self funded  medical plan with  stop-loss  insurance
          which covers all of its full time  employees.  Medical claims are paid
          from a claims  fund which the  Company  contributes  to  monthly.  The
          estimated  liability for unpaid claims incurred is adjusted at the end
          of each reporting period based upon historical  experience modified by
          actual claim  payments made through the date the financial  statements
          are issued.

                                    II - 18


     o    Liabilities  for  casualty  claims,  legal  judgments  and other  loss
          contingencies  are recorded when it is probable that an asset has been
          impaired or a liability  has been  incurred and the amount of the loss
          can be  reasonably  estimated.  The Company does not accrue  estimated
          legal fees for appeals of legal judgments since we do not believe that
          such costs meet the  definition  of a liability and thus are accruable
          only at such time as legal services have been provided.

     Stock Based Compensation
     ------------------------

     The Company accounts for stock-based compensation awards to employees using
     the intrinsic value method in accordance with Accounting  Principles  Board
     Opinion No. 25, "Accounting for Stock Issued to Employees". Had the Company
     used the fair value method to value compensation, as set forth in Statement
     of Financial  Accounting  Standards No. 123,  "Accounting  for  Stock-Based
     Compensation", the Company's net income and net income per share would have
     been reported as follows:

                                                    Years Ended December 31,
                                                   2004        2003        2002
                                                 -------     -------     -------
     Net income (loss) available to common shareholders:
      As reported ............................. $ 1,035     $   665     $    19
      Less impact of stock option expense,
       net of tax effects .....................      40          38          30
                                                -------     -------     -------
      Pro forma ............................... $   995     $   627     $   (11)
                                                =======     =======     =======
     Basic income (loss) per share:
      As reported ............................. $   .23     $   .15     $    --
      Less impact of stock option expense,
       net of tax effects .....................     .01         .01          --
                                                -------     -------     -------
      Pro forma ............................... $   .22     $   .14     $    --
                                                =======     =======     =======
     Diluted income (loss) per share:
      As reported ............................. $   .23     $   .15     $    --
      Less impact of stock option expense,
       net of tax effects .....................     .01         .01          --
                                                -------     -------     -------
      Pro forma ............................... $   .22     $   .14     $    --
                                                =======     =======     =======

     The fair  value of  options  on their  grant  date is  measured  using  the
     Black/Scholes  option pricing model.  The estimated  weighted  average fair
     value of options granted during 2004, 2003 and 2002 were $5.24,  $4.49, and
     $4.35,  respectively.  Key assumptions used to apply this pricing model are
     as follows:


                                             2004       2003       2002
                                          ---------  ---------  ---------
     Average risk-free interest rate         3.90%      3.62%      4.97%
     Expected life of option grants          7.0 years  7.0 years  7.0 years
     Expected volatility of underlying stock  70%        73%        76%
     Expected dividend payment rate, as
      a percentage of the share price
      on the date of grant                   1.80%      2.06%      2.37%

     The option pricing model used was designed to value readily  tradable stock
     options  with  relatively  short  lives  and no  vesting  restrictions.  In
     addition,  option valuation  models require the input of highly  subjective
     assumptions  including the expected price  volatility.  Because the options
     granted to employees  are not tradable  and have  contractual  lives of ten
     years and changes in the subjective input assumptions can materially affect
     the fair  value  estimate,  in  management's  opinion,  the  models  do not
     necessarily  provide a reliable measure of fair value of the options issued
     under the Company's stock plan.

                                    II - 19


     Comprehensive Income
     --------------------

     Comprehensive Income equals net income for 2004, 2003 and 2002.

     Segment Reporting
     -----------------

     The  Company  organizes  itself  as one  segment  reporting  to  the  chief
     operating  decision  maker.  Products  and  services  consist  primarily of
     interstate freight rail services.  These include the movement of freight in
     both  conventional  freight cars and in intermodal  containers on flat cars
     over the Company's rail lines, as well as freight related  services such as
     switching,  weighing  and  special  trains and other  services  rendered to
     freight customers and other outside parties by the Company's Maintenance of
     Way, Communications & Signals and Maintenance of Equipment Departments.

     Recently Issued Financial Accounting Standards
     ----------------------------------------------

     In December 2004, the Financial Accounting Standards Board, or FASB, issued
     Statement  of  Financial  Accounting   Standards  No.  123R,   "Share-Based
     Payment",  or SFAS No. 123R.  This Statement is a revision of SFAS No. 123,
     "Accounting  for  Stock-Based  Compensation",   and  supersedes  Accounting
     Principles   Board  Opinion  No.  25,   "Accounting  for  Stock  Issued  to
     Employees",  and its related implementation guidance. SFAS No. 123R focuses
     primarily  on  accounting  for  transactions  in  which an  entity  obtains
     employee  services  in  share-based  payment  transactions.  The  Statement
     requires  entities to recognize  stock  compensation  expense for awards of
     equity instruments to employees based on the grant-date fair value of those
     awards (with limited exceptions).  SFAS No. 123R is effective for the first
     interim or annual reporting period that begins after June 15, 2005. The pro
     forma disclosures previously permitted under SFAS No. 123 will no longer be
     an  alternative  to  financial  statement  recognition.   See  "Stock-Based
     Compensation"  in note 1 to the  financial  statements  included  in Item 8
     herein for the pro forma net income and net income and net income per share
     for the years ending December 31, 2004, 2003 and 2002,  presenting  results
     if we used a fair-value-based  method similar to the methods required under
     SFAS No. 123R to measure  compensation expense for employee stock incentive
     awards.  Although we have not yet  determined  whether the adoption of SFAS
     No. 123R will  result in amounts  that are similar to the current pro forma
     disclosures  under SFAS No. 123, we are evaluating the  requirements  under
     SFAS No. 123R and do not expect the adoption to have a significant  adverse
     impact on our statements of income and net income per share.

     On  December  16,  2004,  the FASB  issued  SFAS  No.  153,  "Exchanges  of
     Nonmonetary  Assets,  an amendment of Accounting  Principles  Board ("APB")
     Opinion No.  29".  SFAS 153  addresses  the  measurement  of  exchanges  of
     nonmonetary  assets and redefines the scope of transactions  that should be
     measured  based on the  fair  value of the  assets  exchanged.  SFAS 153 is
     effective  for  nonmonetary  asset  exchanges  occurring in fiscal  periods
     beginning  after June 15, 2005.  The Company  does not believe  adoption of
     SFAS 153 will have a material effect on its financial position,  results of
     operations or cash flows.

                                    II - 20


2.   Property and Equipment

     Property and equipment consists of the following:
                                                              December 31,
                                                           2004           2003
                                                         -------        -------
     Land and improvements ....................          $10,609        $10,552
     Track structure ..........................           67,368         65,493
     Buildings and other structures ...........            7,916          7,837
     Equipment ................................           25,577         25,578
                                                         -------        -------
                                                         111,470        109,460
     Less accumulated depreciation ............           39,596         38,052
                                                         -------        -------
     Total property and equipment, net ........          $71,874        $71,408
                                                         =======        =======


3.   Land Held for Development

     Pursuant to permits issued by the United States Department of the Army Corp
     of Engineers  ("ACE") and the Rhode  Island  Coastal  Resources  Management
     Council  ("CRMC"),  the Company created 33 acres of waterfront land in East
     Providence,  Rhode Island ("South Quay") originally  designed to capitalize
     on the  growth  of  intermodal  transportation  utilizing  rail,  water and
     highway connections.  The permits for the property, both of which have been
     extended to 2009,  allow for  construction of a dock along the west face of
     the South  Quay.  The  property is adjacent to a 12 acre site also owned by
     the Company.

     In 2001, the Company completed  overhead  clearances  between Worcester and
     the South Quay,  which enables  operation of double stack trains  (having a
     height of nineteen feet, two inches) and multi-level automobile cars.

     The property is located a half mile from I-195.  In 1999,  the Rhode Island
     Department  of  Transportation  entered  into a  contract  for  engineering
     services to undertake  roadway  improvements  to provide  direct  vehicular
     access from the interstate highway system to the South Quay. The project is
     anticipated to be substantially complete by 2005.

     The City of East  Providence has created a large  waterfront  redevelopment
     area with a zoning  overlay that would  encourage  development  of offices,
     hotels,   restaurants,   shops,  marinas,   apartments  and  other  "clean"
     employment.  The  Company  has  been  cooperating  with  the  City  of East
     Providence in these efforts.  In addition,  the City is moving forward with
     the plan, described above, that will provide a direct connection from I-195
     to the South Quay.

4.   Revolving Line of Credit

     The Company has a revolving  line of credit with its principal  bank in the
     amount of $3,000  expiring  May 31,  2005.  Borrowings  under  this line of
     credit are unsecured,  due on demand and bear interest at either the bank's
     prime rate or one and one half  percent  over either the one or three month
     London Interbank  Offered Rates. The Company pays no commitment fee on this
     line and has no  compensating  balance  requirements.  There  were no loans
     outstanding under the line at any time during 2004 or 2003.

                                    II - 21


5.   Accrued Expenses

     Accrued expenses consist of the following:
                                                              December 31,
                                                           2004           2003
                                                         -------        -------
     Simplified employee pension plan
     contributions ........................              $   210        $   204
     Health insurance plan claims .........                  150            330
     Casualty loss claims .................                  473            433
     Other ................................                  451            411
                                                         -------        -------
                                                           1,284          1,378
                                                         =======        =======

6.   Other Income

     Other income consists of the following:         Years Ended December 31,
                                                   2004        2003        2002
                                                  ------      ------      ------
       Gains from sale, condemnation and
        disposal of property, equipment and
        easements, net ....................       $1,081      $  206      $  337
       Rentals and license fees under
        various operating leases ..........          454         443         490
     Interest .............................           12          12          50
                                                  ------      ------      ------
                                                  $1,547      $  661      $  877
                                                  ======      ======      ======

     Gains from sale,  condemnation  and  disposal of  property,  equipment  and
     easements  for 2004  includes a $948,000 gain realized on the disposal of a
     portion of a branch line which the Commonwealth of  Massachusetts  acquired
     by eminent domain.

7.   Amtrak Arbitration

     The  Company  was  party to an  arbitration  proceeding  with the  National
     Railroad Passenger  Corporation  ("Amtrak")  concerning  Amtrak's claim for
     rate  increases  with respect to the Company's  freight  operations  over a
     portion of Amtrak's  Northeast  Corridor in the states of Rhode  Island and
     Connecticut.  The  arbitrator  issued a  decision  in June 2002 in which he
     ordered  the Company to pay Amtrak  additional  track usage fees and siding
     maintenance  costs retroactive to July 9, 1999. The statement of income for
     2002 includes $935 of track usage fees and $165 of siding maintenance costs
     which relate to years prior to 2002.

8.   Income Taxes

     The provision for income taxes consists of the following:

                                                     Years Ended December 31,
                                                   2004        2003       2002
                                                  ------      ------     ------
     Current:
      Federal ..........................          $ (210)     $  105     $ (300)
      State ............................              10          --         --
                                                  ------      ------     ------
                                                    (200)        105       (300)
     Deferred, Federal and State .......             850         295        325
                                                  ------      ------     ------
                                                  $  650      $  400     $   25
                                                  ======      ======     ======

                                    II - 22


     The following summarizes the estimated tax effect of temporary  differences
     that are included in the net deferred income tax provision:

                                                    Years Ended December 31,
                                                  2004        2003        2002
                                                  -----       -----       -----
     Depreciation ...........................     $ 462       $ 431      $ 382
     Deferred grant income ..................        68         (62)       (32)
     Gains from sale, condemnation and
      disposal of property and equipment.....       348          (8)       (15)
     Accrued casualty and other claims ......       (14)        (74)       (56)
     Other ..................................       (14)          8         46
                                                  -----       -----      -----
                                                  $ 850       $ 295      $ 325
                                                  =====       =====      =====

     Deferred income taxes reflect the net tax effects of temporary  differences
     between  the  carrying  amount  of assets  and  liabilities  for  financial
     reporting  purposes and the amounts used for income tax  purposes.  The tax
     effects of significant  items  comprising the Company's net deferred income
     tax liability as of December 31, 2004 and 2003 are as follows:

                                                               December 31,
                                                             2004          2003
                                                           -------       -------
     Deferred income tax liabilities:
      Differences between book and tax basis of
       property and equipment .......................     $13,956       $13,146
      Other .........................................          --            14
                                                          -------       -------
                                                           13,956        13,160
                                                          -------       -------
     Deferred income tax assets:
      Deferred grant income .........................       2,827         2,895
      Accrued casualty and other claims .............         168           154
      Allowance for doubtful accounts and other                44            44
                                                          -------       -------
                                                            3,039         3,093
                                                          -------       -------

     Net deferred income tax liability ..............     $10,917       $10,067
                                                          =======       =======

     A reconciliation  of the U.S.  federal  statutory rate to the effective tax
     rate is as follows:

                                                      Years Ended December 31,
                                                     2004       2003       2002
                                                     ----       ----       ----
     Federal statutory rate .......................    34%        34%        34%
     Depreciation of properties acquired from
      bankrupt railroads having a tax basis
      in excess of cost ...........................    (2)        (6)       (48)
     Non deductible expenses, etc .................     7          9         67
                                                     ----       ----       ----
     Effective tax rate ...........................    39%        37%        53%
                                                     ====       ====       ====

                                    II - 23


9.   Commitments and Contingencies

     The Company is a defendant in certain lawsuits relating to casualty losses,
     many of which are covered by insurance subject to a deductible. The Company
     believes that adequate provision has been made in the financial  statements
     for any  expected  liabilities  which may result from  disposition  of such
     lawsuits.

     On January 29, 2002, the Company received a "Notice of Potential Liability"
     from the United States Environmental Protection Agency ("EPA") regarding an
     existing   Superfund   Site  that  includes  the  J.M.  Mills  Landfill  in
     Cumberland,  Rhode Island.  EPA sends these "Notice" letters to potentially
     responsible   parties  ("PRPs")  under  the   Comprehensive   Environmental
     Response,  Compensation,  and Liability Act ("CERCLA").  EPA identified the
     Company as a PRP based on its status as an owner  and/or  operator  because
     its  railroad  property  traverses  the  Superfund  Site.  Via these Notice
     letters,  EPA makes a demand for payment of past costs  (identified  in the
     letter as $762) and future costs associated with the response actions taken
     to address the  contamination  at the Site,  and requests  PRPs to indicate
     their  willingness to participate and resolve their potential  liability at
     the Site.  The Company  has  responded  to EPA by stating  that it does not
     believe it has any  liability  for this Site,  but that it is interested in
     cooperating with EPA to address issues concerning liability at the Site. At
     this point,  two other  parties have already  committed via a consent order
     with EPA to pay for the Remedial  Investigation/Feasibility Study ("RI/FS")
     phase of the  clean-up at the Site,  which will take  approximately  two or
     more years to complete.  After that,  EPA will likely seek to negotiate the
     cost of the Remedial  Design and  implementation  of the remedy at the Site
     with the PRPs it has identified  via these Notice Letters (which  presently
     includes over sixty parties,  and is likely to increase after EPA completes
     its  investigation of the identity of PRPs). The Company believes that none
     of its activities  caused  contamination at the Site, and will contest this
     claim by EPA and therefore no liability has been accrued for this matter.

     On  December  15,  2003,  the EPA  issued a  second  "Notice  of  Potential
     Liability"  letter to the Company  regarding the Site. EPA again identified
     the Company as a PRP,  this time because EPA  "believes  that [the Company]
     accepted  hazardous  substance  for  transport  to  disposal  or  treatment
     facilities and selected the site for disposal." The Company responded again
     to EPA stating that it is  interested in  cooperating  with EPA but that it
     does not believe it has engaged in any activities that caused contamination
     at the Site.

     In connection with the EPA claim described  above, the two parties who have
     committed  to conduct the RI/FS at the Site filed a  complaint  in the U.S.
     District Court of Rhode Island against the Company,  in an action  entitled
     CCL  Custom   Manufacturing,   Inc.  v.  Arkwright   Incorporated,   et  al
     (consolidated with Unilever Bestfoods v. American Steel & Aluminum Corp. et
     al), C.A. No.  01-496/L,  on December 18, 2002. The Company is one of about
     sixty parties named thus far by  Plaintiffs,  who seek to recover  response
     costs incurred in investigating and responding to the releases of hazardous
     substances at the Site.  Plaintiffs allege that the Company is liable under
     42 U.S.C.  ss. 961(a)(3) of CERCLA as an "arranger" or "generator" of waste
     that  ended up at the  Site.  The  Company  has  entered  into a  Generator
     Cooperation Agreement with other defendants to allocate costs in responding
     to this suit, and to share  technical  costs and  information in evaluating
     the Plaintiffs' claims.  Although the Company does not believe it generated
     any  waste  that  ended  up at this  Site,  or that its  activities  caused
     contamination  at the Site,  the Company has agreed to settle this suit for
     $45 and has accrued a liability  for this amount as of December 31, 2004. A
     settlement agreement has not yet been finalized.

     During May of 2004 a decision was rendered in the case of George W. O'Leary
     v. Providence and Worcester Railroad Company,  et al., C.A. No. 99-560. The
     jury found the Company liable for  compensatory and punitive damages which,
     along with accrued  interest  amounted to  approximately  $330. The Company
     appealed this judgment to the Rhode Island  Supreme Court and  subsequently
     paid $208 in full settlement of this judgment.

     The Company has entered  into a contract in the amount of $218 to construct
     a building for its  Communications  and Signals Department on land which it
     owns in Plainfield Connecticut.  As of December 31, 2004 construction costs
     of $44 have been incurred.  It is expected that this  construction  will be
     completed in 2005.

                                    II - 24


10.  Employee Benefit Plans

     Stock Option Plan
     -----------------

     The Company has a  non-qualified  stock  option plan  ("SOP")  covering all
     management  personnel  having a  minimum  of one year of  service  with the
     Company  and who are not  holders of a majority  of either its  outstanding
     common stock or its outstanding preferred stock. In addition, the Company's
     outside  directors  are  eligible to  participate  in the SOP.  The SOP has
     authorized  50,000  common  shares  or 5% of the  shares  of  common  stock
     outstanding,  whichever is greater  (224,050  shares at December 31, 2004).
     Options  granted under the SOP,  which are fully vested when  granted,  are
     exercisable  over a ten year period at the market  price for the  Company's
     common stock as of the date the options are granted.


     Changes in stock options outstanding are as follows:

                                                            Weighted Average
                                                            ----------------
                                             Number         Exercise   Fair
                                             of shares        Price    Value
                                             ------          ------   ------
     Outstanding at January 1, 2002 ....     46,751          $ 9.50

     Granted ...........................      8,200            6.75   $ 4.35
     Exercised .........................     (3,431)           7.17
     Expired ...........................     (2,761)           6.88
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2002.................     48,759            9.35

     Granted ...........................      8,270            7.75   $ 4.49
     Exercised .........................     (2,344)           7.21
     Expired ...........................     (3,379)           7.34
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2003.................     51,306            9.32

     Granted ...........................      8,340            8.89   $ 5.24
     Exercised .........................     (3,242)           8.04
     Expired ...........................    (10,181)           8.68
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2004.................     46,223          $ 9.47
                                             ======          ======   ======

     The following table sets forth  information  regarding  options at December
     31, 2004:


                                                   Weighted Average
                     Range of       Number         ----------------
         Number      Exercise      Currently    Exercise   Remaining
        of Options    Prices      Exercisable     Price   Life (in years)
       ---------    ----------    ----------    ---------- -----------
         35,113    $6.75 - 8.89     35,113         $7.63        6
         11,110    12.38 - 18.38    11,110         15.29        5

     Defined Contribution Retirement Plans
     -------------------------------------

     The Company has a deferred profit-sharing plan ("Plan") which covers all of
     its  employees  who  are  members  of  its  collective   bargaining  units.
     Contributions  to the Plan are  required  in years in which the Company has
     income from "railroad operations" as defined in the Plan. Contributions are
     to be equal to at least 10% but not more than 15% of the  greater of income
     before income taxes or income from railroad operations subject to a maximum
     contribution of $3.5 per eligible  employee.  Contributions to the Plan may
     be made in cash or in shares of the  Company's  common  stock valued at the
     closing market price on the day  contributed.  Contributions  accrued under
     this Plan amounted to $188 in 2004 and $119 in 2003. No contributions  were
     accrued in 2002 since the Company had negative income from operations.  The
     Company  made  its  2003   contribution   and  intends  to  make  its  2004
     contribution in newly issued shares of its common stock.

                                    II - 25


     The Company also has a Simplified  Employee  Pension  Plan  ("SEPP")  which
     covers  substantially  all  employees  who  are not  members  of one of its
     collective  bargaining  units.  Contributions to the SEPP are discretionary
     and are  determined  annually as a percentage  of each  covered  employee's
     compensation  up to the  maximum  amount  allowable  by law.  Contributions
     accrued under the SEPP  amounted to $203 in 2004,  $204 in 2003 and $203 in
     2002 which,  in each year,  was less than the maximum  amount  allowable by
     law.

     Employee Stock Purchase Plan
     ----------------------------

     The  Company has an  Employee  Stock  Purchase  Plan  ("ESPP")  under which
     eligible employees may purchase registered shares of common stock at 85% of
     the market price for such shares.  An aggregate of 200,000 shares of common
     stock are authorized  for issuance under the ESPP which was  established in
     1997.  Any  shares  purchased  under  the  ESPP are  subject  to a two year
     lock-up.  ESPP purchases amounted to 7,439 shares in 2004, 10,665 shares in
     2003 and 11,831 shares in 2002.

11.  Preferred Stock

     The Company's $50 par value preferred stock is convertible  into 100 shares
     of common stock at the option of the shareholder.  The noncumulative  stock
     dividend is fixed by the  Company's  Charter at an annual rate of $5.00 per
     share, out of funds legally available for the payment of dividends.

     The holders of preferred  stock and holders of common stock are entitled to
     one vote per share,  voting as separate  classes,  upon matters voted on by
     shareholders.  The holders of common  stock elect one third of the Board of
     Directors; the voters of preferred stock elect the remainder of the Board.


                                    II - 26



Item  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
- --------------------------------------------------------------------------------
Financial Disclosure
- --------------------

None.

Item 9A. Controls and Procedures
- --------------------------------

As required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), the Company carried out an evaluation of the effectiveness
of the design and operation of the Company's  disclosure controls and procedures
as of the end of the year covered by this annual  report.  This  evaluation  was
carried out under the  supervision and with the  participation  of the Company's
management,  including the Company's Chief  Executive  Officer and the Company's
Treasurer.  Based upon that  evaluation,  the Chief  Executive  Officer  and the
Treasurer  concluded that the Company's  disclosure  controls and procedures are
effective to ensure that information  required to be disclosed by the Company in
reports that it files or submits under the Exchange Act is recorded,  processed,
summarized and reported within the time periods  specified in the Securities and
Exchange Commission rules and forms.

There was no significant change in the Company's internal control over financial
reporting  that occurred  during the Company's  most recent fiscal year that has
materially  affected,  or is reasonably likely to affect, the Company's internal
control over financial reporting.

Item 9B. Other Information
- --------------------------

None.

                                    II - 27


                               PART III

Item 10. Directors and Executive Officers of the Registrant
- -----------------------------------------------------------

For  information  with  respect to the  directors  of the  Company,  see Pages 3
through  6 of the  Company's  definitive  proxy  statement  for the 2004  annual
meeting of its shareholders, which pages are incorporated herein by reference.

The following are the executive officers of the Company:

                                                Date of First
Name                       Age      Position  Election to Office
- ----                       ---      --------  ------------------
Robert H. Eder              72      Chairman         1980
Orville R. Harrold          72      President        1980
P. Scott Conti              47      Vice President   1999
Robert J. Easton            61      Treasurer        1988
Mary A. Tanona              47      Secretary        2000

All officers  hold their  respective  offices  until their  successors  are duly
elected and qualified.  Mr. Conti served as  Engineering  Manager and then Chief
Engineer of the Company from 1988 until his election as Vice  President in 1999.
Ms.  Tanona  joined the  Company as  Assistant  General  Counsel  and  Assistant
Secretary  beginning  in 1999.  Prior to joining the  Company she was  Associate
General Counsel of Arbor National Commercial Mortgage Corporation in Boston.

The  Company has  adopted a written  code of ethics  that  applies to all of its
employees including its Chief Executive Officer and its Chief Financial Officer.
A copy of the Company's code of ethics,  entitled  "Business Conduct Policy," is
available  on the  Company's  website  at  http://www.pwrr.com,  and/  or may be
obtained without charge by contacting:

Investor Relations
Attention: Wendy Lavely
Providence and Worcester Railroad Company
75 Hammond Street
Worcester, Massachusetts 01610
(800) 447-2003
Internet Address: http://www.pwrr.com; wlavely@pwrr.com

Item 11. Executive Compensation
- -------------------------------

See pages 6 through 9 of the Company's  definitive  proxy statement for the 2005
annual  meeting of its  shareholders,  which  pages are  incorporated  herein by
reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and
- ---------------------------------------------------------------------------
Related Stockholder Matters
- ---------------------------

See pages 11 and 12 of the  Company's  definitive  proxy  statement for the 2005
annual  meeting of its  shareholders,  which  pages are  incorporated  herein by
reference.

Item 13. Certain Relationships and Related Transactions
- -------------------------------------------------------

Not Applicable

Item 14. Principal Accountant Fees and Services
- -----------------------------------------------

See pages 13 and 14 of the  Company's  definitive  proxy  statement for the 2005
annual  meeting  of its  shareholders  which  pages are  incorporated  herein by
reference.

                                    III - 1


Item 15. Exhibits and Financial Statement Schedules
- ---------------------------------------------------


(a)  (1)  All financial statements:

          An index of financial statements is included in Item 8, page II- 11 of
          this annual report

     (2)  Financial Statement schedule:

          Schedule II Valuation and Qualifying AccountsPage III-4

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

     (3)  Listing of Exhibits.

          (10A)Material  Contracts  (incorporated  by reference to Exhibit 10 to
               the  registration  statement of the Registrant on Form 10, to the
               Non-Qualified  Stock Option Plan and Employee Stock Purchase Plan
               of the Registrant on Forms S-8 and to the registration statements
               of the Registrant on Form S-1).

     (23) Consent of Independent Registered Public Accounting Firm

     (31)  Certifications  Pursuant to Section 302 of The  Sarbanes-Oxley Act of
     2002

     (32) Certification  pursuant to 18 U.S.C. Section 1350, as adopted pursuant
     to Section 906 of the Sarbanes-Oxley Act of 2002.

(b)  Not applicable.

(c)  Exhibits (annexed).

Financial Statement Schedule.  See item (a) (2.) above

                                    III - 2


                                   SIGNATURES
                                   ----------

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


                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                               /s/ Robert H. Eder
                               ------------------

                                By Robert H. Eder
                             Chief Executive Officer
                              Dated: March 28, 2005



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

     Signature                Title                  Date
     ---------                -----                  ----
/s/ Robert H. Eder
________________________ Chief Executive        March 28, 2005
Robert H. Eder           Officer
                         and Chairman
                         (Principal
                         Executive Officer)
/s/ Orville R. Harrold
________________________ President and          March 28, 2005
Orville R. Harrold       Director
                         (Chief Operating
                         Officer)
/s/ Robert J. Easton
________________________ Treasurer              March 28, 2005
Robert J. Easton         (Principal financial
                         officer and principal
                         accounting officer)
/s/ Richard W. Anderson
________________________ Director               March 28, 2005
Richard W. Anderson
/s/ Frank W. Barrett
________________________ Director               March 28, 2005
Frank W. Barrett
/s/ J. Joseph Garrahy
________________________ Director               March 28, 2005
J. Joseph Garrahy


                                    III - 3


                                                                     SCHEDULE II

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                        VALUATION AND QUALIFYING ACCOUNTS

                  YEARS ENDED DECEMBER 31, 2004, 2003, AND 2002
                              (IN THOUSAND DOLLARS)

         Column A        Column B    Column C Additions    Column D   Column E
         --------        --------    ------------------    --------   --------
                                      (1)        (2)
                         Balance   Charged to Charged to              Balance
                            at     costs and    other                  at end
       Description      beginning   expenses   accounts   Deductions     of
                        of period              describe      (A)       period
Allowance for doubtful
 accounts:
Year ended
 December 31, 2004.....   $125         $  8                  $  8        $125
                          ====         ====                  ====        ====
Year ended
 December 31, 2003.....   $125                                           $125
                          ====                                           ====
Year ended
 December 31, 2002.....   $125                                           $125
                          ====                                           ====

- ---------
(A) Bad debts written off.


                                    III - 4




                                                                      EXHIBIT 23




Consent of Independent Registered Public Accounting Firm


We consent to the incorporation by reference in Registration Statement Nos.
333-65937, 333-65949, and 333-21617 of Providence and Worcester Railroad Company
on Form S-8 of our report dated March 25, 2005 relating to the financial
statements and financial statement schedule of Providence & Worcester Railroad
Company, appearing in this Annual Report on Form 10-K of Providence and
Worcester Railroad Company for the year ended December 31, 2004.


/s/ Deloitte & Touche LLP

Boston, Massachusetts
March 25, 2005


                                                                    EXHIBIT 31.1

                    Providence and Worcester Railroad Company
                            Certification Pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002

I, ROBERT H. EDER, certify that:

1. I have reviewed  this annual report on Form 10-K of Providence  and Worcester
Railroad Company;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact  necessary to make the statements
made, in light of the  circumstances  under which such statements were made, not
misleading with respect to the period covered by this report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4.  The  registrant's  other  certifying  officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15 (e)) for the registrant and we have:

     a)   Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  is made  known to us by  others  within  those  entities,
          particularly during the period in which this report is being prepared;

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report, based on our evaluation; and

     c)   Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most  recent  fiscal  quarter  that  has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed,  based on our
most recent  evaluation of internal  control over  financial  reporting,  to the
registrant's   auditors  and  the  audit  committee  of  registrant's  board  of
directors:

     a)   All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.

DATE:  March 28, 2005
                                          /s/ Robert H. Eder
                                     By:
                                         ______________________________
                                         Robert H. Eder
                                         Chairman of the Board
                                          and Chief Executive Officer


                                                                    EXHIBIT 31.2

                    Providence and Worcester Railroad Company
                            Certification Pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002

I, ROBERT J. EASTON certify that:

1. I have reviewed  this annual report on Form 10-K of Providence  and Worcester
Railroad Company;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact  necessary to make the statements
made, in light of the  circumstances  under which such statements were made, not
misleading with respect to the period covered by this report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4.  The  registrant's  other  certifying  officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15 (e)) for the registrant and we have:

     a)   Designed  such  disclosure  controls  and  procedures,  or caused such
          disclosure   controls  and   procedures  to  be  designed   under  our
          supervision,  to ensure  that  material  information  relating  to the
          registrant,  is made  known to us by  others  within  those  entities,
          particularly during the period in which this report is being prepared;

     b)   Evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures and presented in this report our conclusions  about the
          effectiveness of the disclosure controls and procedures, as of the end
          of the period covered by this report, based on our evaluation; and

     c)   Disclosed  in this  report  any  change in the  registrant's  internal
          control over financial reporting that occurred during the registrant's
          most  recent  fiscal  quarter  that  has  materially  affected,  or is
          reasonably  likely to materially  affect,  the  registrant's  internal
          control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed,  based on our
most recent  evaluation of internal  control over  financial  reporting,  to the
registrant's   auditors  and  the  audit  committee  of  registrant's  board  of
directors:

     a)   All significant  deficiencies and material weaknesses in the design or
          operation  of internal  control  over  financial  reporting  which are
          reasonably  likely to  adversely  affect the  registrant's  ability to
          record, process, summarize and report financial information; and

     b)   Any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          control over financial reporting.

DATE:  March 28, 2005
                                         /s/ Robert J. Easton
                                     By:
                                         ______________________________
                                         Robert J. Easton
                                         Treasurer and Principal
                                          Financial Officer



                                                                      EXHIBIT 32



                    PROVIDENCE AND WORCESTER RAILROAD COMPANY
                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In  connection  with the Annual  Report of  Providence  and  Worcester  Railroad
Company (the  Company) on form 10-K for the year ended  December  31,  2004,  as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
Report),  I, Robert H. Eder,  Chief Executive  Officer of the Company,  certify,
pursuant  to 18 U.S.C.  ss.  1350,  as adopted  pursuant  to Section  906 of the
Sarbanes-Oxley Act of 2002, that:

     (1)The Report fully complies with the  requirements of Section 13 (a) or 15
          (d) of the Securities Exchange Act of 1934; and

     (2)The information contained in the Report fairly presents, in all material
          respects,  the  financial  condition  and results of operations of the
          Company.




                                 /s/ Robert H. Eder

                                _____________________________
                                Robert H. Eder,
                                Chairman of the Board And Chief
Executive Officer
                                March 28, 2005

In  connection  with the Annual  Report of  Providence  and  Worcester  Railroad
Company (the  Company) on form 10-K for the year ended  December  31,  2004,  as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
Report), I, Robert J. Easton,  Chief Financial Officer of the Company,  certify,
pursuant  to 18 U.S.C.  ss.  1350,  as adopted  pursuant  to Section  906 of the
Sarbanes-Oxley Act of 2002, that:

     (1)The Report fully complies with the  requirements  of Section 13(a) or 15
          (d) of the Securities Exchange Act of 1934; and

     (2)The information contained in the Report fairly presents, in all material
          respects,  the  financial  condition  and results of operations of the
          Company.




                                 /s/ Robert J. Easton

                                _____________________________
                                Robert J. Easton,
                                Treasurer and Chief Financial Officer
                                March 28, 2005