SCHEDULE 14A INFORMATION
           Proxy Statement Pursuant to Section 14(a) of the Securities
                      Exchange Act of 1934 (Amendment No. )

Filed by the Registrant [x]
Filed by a Party other than the Registrant [ ]

Check the appropriate box:

[ ]  Preliminary Proxy Statement
[ ]  Confidential, for Use of the Commission
     Only (as permitted by Rule 14a-6(e)(2))

[x]  Definitive Proxy Statement
[ ]  Definitive Additional Materials
[ ]  Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                (Name of Registrant as Specified In Its Charter)

    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[x]  No fee required
[ ]  Fee computed on table below per Exchange Act Rules 14a-6(i) (4) and 0-11.

     1)   Title of each class of securities to which transaction applies:

     2)   Aggregate number of securities to which transaction applies:

     3)   Per unit  price  or other  underlying  value of  transaction  computed
          pursuant to Exchange  Act Rule 0-11 (Set forth the amount on which the
          filing fee is calculated and state how it was determined):

     4)   Proposed maximum aggregate value of transaction:

     5)   Total fee paid:

[ ]  Fee paid previously with preliminary materials.
[ ]  Check box if any part of the fee is offset as provided by Exchange  Act
     Rule  0-11(a) (2) and  identify the filing for which the offsetting fee
     was paid previously. Identify the previous filing by registration
     statement number, or the Form or Schedule and the date of its filing.

1)   Amount Previously Paid:

2)   Form, Schedule or Registration Statement No.:

3)   Filing Party

4)   Date Filed:






                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                                75 Hammond Street

                         Worcester, Massachusetts 01610

                    NOTICE OF ANNUAL MEETING OF SHAREHOLDERS

                                 April 25, 2007


     PLEASE  TAKE NOTICE that the 2007  annual  meeting of the  shareholders  of
Providence and Worcester  Railroad  Company (the  "Company") will be held at the
Crowne Plaza, 10 Lincoln Square, Worcester,  Massachusetts,  on Wednesday, April
25, 2007 at 10:00 o'clock A.M., local time, for the following purposes:

     (1) To elect three  directors (by the holders of Common Stock only) and six
     directors  (by the holders of  Preferred  Stock only) to serve for terms of
     one year and until their successors are elected and qualified;

     (2)To approve an amendment  extending  the term of the  Company's  Employee
     Stock  Purchase  Plan for an  additional  ten (10) years (by the holders of
     Common Stock and Preferred Stock, voting as separate classes); and

     (3) To transact  such other  business,  if any, as may properly come before
     the meeting or any adjournment or  adjournments  thereof (by the holders of
     Common Stock and Preferred Stock, voting as separate classes).

     Holders of record of the Common  Stock or  Preferred  Stock on the books of
the  Company as of the close of  business  on March 2, 2007 will be  entitled to
vote.

                                       By Order of the Board of Directors

                                       MARY A. TANONA
                                       Secretary and General Counsel
                                       PROVIDENCE AND WORCESTER RAILROAD COMPANY


Worcester, Massachusetts
March 23, 2007

     If you are the holder of record of only one class of the Company's  capital
stock, only one proxy card is enclosed.  If you are the holder of record of both
Common Stock and Preferred Stock, two proxy cards are enclosed.  Kindly fill in,
date and sign the enclosed  proxy  card(s) and  promptly  return the same in the
enclosed addressed  envelope,  which requires no postage if mailed in the United
States. If you are personally present at the meeting,  the proxy or proxies will
not be used without your consent.







                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                                 PROXY STATEMENT

                         Annual Meeting of Shareholders

                                 April 25, 2007


                     SOLICITATION AND REVOCATION OF PROXIES

     The  accompanying  proxy or proxies are solicited by the Board of Directors
of Providence and Worcester  Railroad  Company  (herein called the "Company") in
connection  with the  annual  meeting of the  shareholders  to be held April 25,
2007; the Company will bear the cost of such  solicitation.  It is expected that
the  solicitation  of proxies  will be  primarily  by mail.  Proxies may also be
solicited  personally by regular  employees of the Company at nominal cost.  The
Company  may  reimburse  brokerage  houses and other  custodians,  nominees  and
fiduciaries  holding  stock  for  others  in their  names,  or in those of their
nominees, for their reasonable out-of-pocket expenses in sending proxy materials
to their  principals  or  beneficial  owners and obtaining  their  proxies.  Any
shareholder  giving a proxy has the power to revoke it at any time  prior to its
exercise,  but the  revocation  of a proxy will not be  effective  until  notice
thereof has been given to the Secretary of the Company. Notice of revocation may
be  delivered  in  writing  to the  Secretary  prior  to the  meeting  or may be
transmitted orally to the Secretary at the meeting.  Every properly signed proxy
will be voted in accordance with the specifications made thereon.

     The Company's Annual Report for 2006, including financial statements,  this
proxy statement and the  accompanying  proxy or proxies are expected to be first
sent to shareholders  on or about March 23, 2007.  Neither the Annual Report nor
the financial statements therein are incorporated in this Proxy Statement and do
not form any part of the material for the solicitation of proxies.

                                VOTING AT MEETING

     Only  shareholders of record at the close of business on March 2, 2007 will
be entitled to vote at the meeting.  Under the Company's charter, the holders of
the Company's  Common Stock,  voting  separately as a class, are entitled to one
vote for each  share held in the  election  of  one-third  (1/3) of the Board of
Directors  of the Company  proposed to be elected at the meeting (or the nearest
larger whole number, if such fraction is not a whole number). The holders of the
Company's  Preferred  Stock,  voting  separately as a class, are entitled to one
vote  for  each  share  held in the  election  of the  balance  of the  Board of
Directors  proposed to be elected at the meeting.  The holders of the  Company's
Common Stock and the holders of the  Company's  Preferred  Stock are entitled to
one vote per share, voting as separate classes and not together,  upon all other
matters presented to the shareholders for their approval.

     Common Stock  directors will be elected in each case by vote of the holders
of a majority of the Common Stock present or represented at the meeting, and the
Preferred Stock directors will be similarly  elected by vote of the holders of a
majority of the Preferred Stock.

     Shares  represented by proxies which are marked  "withhold  authority" with
respect to the election of any particular  nominee for director,  "abstain" with
respect  to the  approval  of the  amendment  to the  Company's  Employee  Stock
Purchase Plan or any other matters,  or to deny  discretionary  authority on any
other  matters  will be counted as shares  present and  entitled  to vote,  and,
accordingly,  any such  marking of a proxy  will have the same  effect as a vote
against the proposal to which it relates.





     Brokers  who hold  shares in street  name may lack  authority  to vote such
shares on certain items,  absent  specific  instructions  from their  customers.
Shares subject to such "broker non-votes" will not be treated as shares entitled
to vote on the matters to which they relate and therefore will be treated as not
present at the meeting for those purposes,  but otherwise will have no effect on
the outcome of the voting on such matters. It is not currently  anticipated that
any matter that might be the subject of a "broker non-vote" will come before the
annual meeting.

     On the record date,  there were  4,534,056  shares of the Company's  Common
Stock and 640 shares of the Company's  Preferred Stock  outstanding and entitled
to vote at the meeting.

                      COMPOSITION OF THE BOARD OF DIRECTORS

     The Board of Directors has determined that all of the current  directors of
the Company,  which  include  each of the nominees  standing for election at the
2007  annual  meeting,  other  than  Robert  H.  Eder and P.  Scott  Conti,  are
independent  of the Company in that such nominees have no material  relationship
with the Company either directly,  or as a partner,  shareholder or affiliate of
an organization that has a relationship with the Company. The Board of Directors
has made this determination based on the following:

     o    Other than  Messrs.  Eder and Conti,  no nominee  for  director  is an
          officer or employee of the Company or its subsidiaries or affiliates;

     o    No nominee  for  director  has an  immediate  family  member who is an
          officer of the Company or its  subsidiaries or has any current or past
          material relationship with the Company;

     o    No nominee for director, other than Messrs. Eder and Conti, has worked
          for,  consulted  with,  been  retained  by, or  received  anything  of
          substantial  value from the Company aside from his  compensation  as a
          director;

     o    No nominee  for  director  is, or was  within  the past  three  years,
          employed by the independent auditors for the Company;

     o    No  executive  officer  of the  Company  serves on the Stock  Option &
          Compensation  Committee or the Audit  Committee of the Company.  Other
          than Mr. Eder, no executive officer of the Company serves on the Board
          of Directors of any corporation that employs a nominee for director or
          a member of the immediate family of any nominee for director;

     o    No nominee for  director is an  executive  officer of any entity which
          the Company's  annual sales to or purchases  from exceeded one percent
          of either entity's annual revenues for the last fiscal year; and

     o    No nominee  for  director  serves as a  director,  trustee,  executive
          officer or similar position of a charitable or non-profit organization
          to which the Company or its subsidiaries made charitable contributions
          or  payments  in fiscal  year 2006 in  excess of five  percent  of the
          organization's consolidated gross revenues, or $200,000,  whichever is
          more, at any time during the past three years.




                                       2



                              ELECTION OF DIRECTORS

     At the annual meeting, three Common Stock directors and six Preferred Stock
directors  are to be elected,  and each will hold  office  until the next annual
meeting and until his successor is elected and  qualified.  The proxies named in
the  accompanying  proxy or proxies,  who have been  designated  by the Board of
Directors,  intend to vote, unless otherwise instructed, for the election to the
Board of Directors of the persons named below,  all of whom are now directors of
the Company. Certain information concerning such nominees is set forth below:

                    Principal Occupation                                Director
Name and Age        During Past Five Years                              Since(a)
- ------------        ----------------------                              --------

                    Common Stock Director Nominees:
                    -------------------------------

Richard W. Anderson Senior Vice President of Massachusetts Capital        1998
     (59)             Resource Company

Robert H. Eder (74) Chairman of the Company                               1965

John J. Healy (71)  Director of  Manufacturing Advancement Center and     1991
                    Director of Operations for the Massachusetts
                    Manufacturing Extension Partnership; President
                    of Worcester Affiliated Mfg. L.L.C. (manufacturing
                    consultant) from 1997 to 2003

                    Preferred Stock Director Nominees:
                    ----------------------------------

Frank W. Barrett    Retired; until April 2006 Executive Vice President    1995
     (67)           of TD Bank North, N.A. (formerly Banknorth
                    Massachusetts) (prior to January 2002, Executive
                    Vice President of First Massachusetts Bank, N.A.)

P. Scott Conti (49) President of the Company (prior to November 2005      2005
                    Vice President Engineering)

J. Joseph Garrahy   President of J. Joseph Garrahy & Associates, Inc.     1992
     (76)           (business consultants)

James C. Garvey (50)President and CEO of Flagship Bank & Trust Company    2005

Charles M.          President of Bertha M. McCollam, Inc. and Vice        1996
 McCollam, Jr. (74) President and Secretary of Kronholm & McCollam
                   (insurance firms) and President of McCollam
                    Associates (consultant)

Craig M. Scott (43) Partner of Duffy, Sweeney & Scott, Ltd.               2004

(a) Dates of directorships include directorships of the Company's predecessors.

Brief Biographies

     Richard W.  Anderson,  Director.  Mr.  Anderson  has been a Director of the
Company  since  1998.  He is Senior  Vice  President  of  Massachusetts  Capital
Resource  Company   ("MCRC"),   a  private   investment  firm  funded  by  major
Massachusetts  based life insurance companies providing high risk growth capital
to Massachusetts  businesses.  He began working at MCRC in 1981. Mr. Anderson is
also a  director  of  Valpey  Fisher  Corporation,  a  company  specializing  in
frequency control devices, and Polar Beverages, Inc.

                                       3


     Frank W. Barrett,  Director. Mr. Barrett has been a Director of the Company
since 1995. In April 2006 Mr. Barrett retired from TD Bank North, N.A. Effective
June 2000, he became Executive Vice President of First  Massachusetts Bank, N.A.
Effective  January 2002,  First  Massachusetts  Bank, N.A. merged into Banknorth
Massachusetts.  No change in Mr.  Barrett's  responsibility  was  effected  as a
result  of  the  merger.  Effective  March  2005,  Banknorth  Massachusetts  was
purchased by Toronto Dominion Bank and changed its name to TD Banknorth, NA.

     P. Scott Conti, President,  Chief Operating Officer and Director. Mr. Conti
joined the Company in June 1988 as Engineering Manager, a position he held until
December  1997. He was promoted to Chief  Engineer in January 1998,  and to Vice
President  Engineering  in March 1999. In November  2005 the Company's  Board of
Directors  elected Mr. Conti to succeed the late Orville R. Harrold as President
and to fill  the  vacancy  on the  Board of  Directors  that  resulted  from Mr.
Harrold's death.

     Robert H. Eder, Chairman of the Board and Chief Executive Officer. Mr. Eder
became  President of the Company in 1966 and led the Company through its efforts
to become an independent operating company. He has been Chairman of the Board of
Directors  since  1980.  He is a graduate  of Harvard  College  and  Harvard Law
School.  He is also  Chairman of the Board,  and (with his wife)  beneficial  or
direct  owner of a majority of the stock,  of Capital  Properties,  Inc., a real
estate holding  company of which he is also a Director.  Mr. Eder is admitted to
practice law in Rhode Island and New York.

     J. Joseph Garrahy, Director. Mr. Garrahy has been a Director of the Company
since 1992. He is a former four term  Governor of Rhode Island and,  since 1990,
has been an independent business consultant in the State of Rhode Island.

     James C. Garvey,  Director.  Mr.  Garvey has been a Director of the Company
since  2005.  Mr.  Garvey  has  been  President  and CEO of the  Worcester-based
Flagship Bank & Trust Company  ("Flagship Bank") since 2001. He began working at
Flagship Bank in 1999 as Executive Vice President.

     John J. Healy, Director. Mr. Healy has been a Director of the Company since
1991. Mr. Healy is Director of the Manufacturing Advancement Center and Director
of Operations for the  Massachusetts  Manufacturing  Extension  Partnership,  an
independent  consulting  organization dedicated to assisting small manufacturing
enterprises  in becoming  globally  competitive.  He was  President of Worcester
Affiliated Mfg. L.L.C. (manufacturing consultant) from 1997 to 2003.

     Charles M. McCollam, Jr., Director. Mr. McCollam has been a Director of the
Company  since  1996.  He is  President  of Bertha M.  McCollam,  Inc.  and Vice
President and  Secretary of Kronholm & McCollam  (insurance  firms),  as well as
owner and President of McCollam  Associates,  a consulting  firm in the State of
Connecticut. He was the Chief of Staff to a former governor of Connecticut.

     Craig M.  Scott,  Director.  Mr.  Scott has been a Director  of the Company
since 2004. He is partner of the  Providence-based  law firm of Duffy, Sweeney &
Scott, Ltd. and served as its Managing Partner in 2004 - 2005.

Recommendation of Board of Directors. The Board of Directors recommends that the
shareholders  vote FOR approval of the slate of three (3) common stock  director
nominees and six (6) preferred stock director nominees set forth above.

Committees of the Board of Directors

     The  Board  of  Directors  has an  Executive  Committee,  a Stock  Option &
Compensation  Committee and an Audit Committee.  The Board of Directors does not
have a nominating committee. Each of the Executive,  Stock Option & Compensation
and Audit Committees has a written charter approved by the Board of Directors. A
copy of the  Stock  Option &  Compensation  and  Audit  Committee  Charters  are
attached to this Proxy Statement.

                                       4


     In accordance  with the By-laws of the Company,  the  Executive  Committee,
currently  comprising  P.  Scott  Conti,  Chairman,  John J.  Healy and James C.
Garvey,  exercises  the  authority of the Board of  Directors  when formal Board
action is required between meetings,  subject to the limitations imposed by law,
the By-laws or the Board of Directors.  The Executive  Committee acts on routine
matters such as authorizing the sale of surplus real estate and the execution of
government  contracts  for  reimbursement  for Company work on highway  projects
adjacent to the railroad and grade crossing rehabilitation.

     The Stock Option & Compensation Committee,  currently comprising Charles M.
McCollam,  Jr., Chairman,  Craig M. Scott and James C. Garvey,  each of whom are
independent (as defined by applicable  American Stock Exchange  ("AMEX") listing
standards and Securities and Exchange  Commission  ("SEC") rules),  non-employee
directors. The Committee is charged with the broad responsibility of seeing that
executive  officers are effectively  compensated in a manner which is internally
equitable based on such officer's  responsibilities and length of service to the
Company.  Because  the Company is a  "controlled"  company as defined in Section
801(a)  of the  AMEX  Guide,  the  Company  is not  subject  to the  AMEX  Guide
requirement  that  compensation  of the chief  executive  officer  and all other
officers  be   determined,   or  recommended  to  the  Board  of  Directors  for
determination,  either by a  compensation  committee  comprised  of  independent
directors  or by a  majority  of  the  independent  directors  on its  Board  of
Directors.  However, the Company's Stock Option & Compensation Committee charter
provides that the Stock Option & Compensation Committee shall approve and report
to the Board of Directors the executive  compensation plan (including  incentive
awards) of the Chairman of the Board and the President and any other officer who
is a member of the Board of Directors.

     The Audit  Committee of the Board of  Directors,  currently  comprising  J.
Joseph Garrahy,  Chairman, Frank W. Barrett and Richard W. Anderson, all of whom
are  independent as defined by the AMEX listing  standards,  is responsible  for
providing independent, objective oversight of the Company's accounting functions
and internal  controls.  The Board of Directors  has  determined  that all three
members of the Audit Committee  satisfy the financial  literacy  requirements of
the AMEX listing standards and are independent as defined under the AMEX listing
requirements  and  applicable  rules of the SEC.  The  Board  of  Directors  has
determined that Frank W. Barrett meets the standards set forth in Item 401(h)(2)
of SEC Regulation S-K to qualify as an audit committee financial expert, as that
term is defined in Item 401(h)(2).

     The Company  does not have a written  procedure  for  shareholders  to make
nominations  to the Board of  Directors,  but the  Company  does  consider  such
nominations.  The holders of the Preferred Stock elect a majority of the members
of the Board of Directors.  Mr. Eder, who owns a majority of the Preferred Stock
and who  serves  as the  Chairman  of the  Board of  Directors  of the  Company,
involves himself in the screening and selection of directors of the Company when
vacancies  occur on the Board of Directors  and the Board of Directors has voted
to sit as a  committee  of the whole to  consider  any  recommendations  made by
shareholders  and/or  other  directors of persons to be directors of the Company
and in determining  whether to nominate any such recommended person for election
by the  shareholders.  Thus, the Board of Directors has determined  that (i) the
Company shall not have a nominating  committee;  and (ii) the Board of Directors
shall consider the  competencies  and experience of such  recommended  person as
they relate to the business of the Company,  together  with such  person's  age,
reputation and ability to carry out the  requirements  to serve as a director of
the  Company.  In  addition,  because the Company is a  "controlled"  company as
defined in Section 801(a) of the AMEX Company Guide,  the Company is not subject
to the AMEX  Company  Guide  requirement  that a listed  company  adopt a formal
written charter or board resolution addressing the nominations process.

     The Board of Directors  held four meetings,  the Audit  Committee held four
meetings,  the Stock Option & Compensation Committee held three meetings and the
Executive Committee held five meetings during the fiscal year ended December 31,
2006.  All  directors  attended  at  least  75% of all  meetings.  The  Board of
Directors has adopted a policy that  requires  members of the Board of Directors
to make  every  effort to attend  each  annual  shareholders  meeting.  All then
current members of the Board of Directors attended the 2006 annual  shareholders
meeting.

Code of Ethics

     The  Company  has  adopted a Code of Ethics  applicable  to all  directors,
officers and employees,  which meets the  requirements  of a "code of ethics" as
defined in Item 406 of Regulation S-K.



                                       5



Shareholder Communications

     Shareholders  of the Company may  communicate  directly with the members of
the Board of Directors by writing directly to those individuals at the following
address:   Providence  and  Worcester  Railroad  Company,   75  Hammond  Street,
Worcester,   Massachusetts  01610,  and  the  Company  shall  forward,  and  not
intentionally  screen, any mail received at the Company's  corporate office that
is sent directly to an individual  director or to the directors generally unless
the Corporation  believes that the  communication  may pose a security risk. The
Board of  Directors  sits as a committee  of the whole to address any  inquiries
made by shareholders.

Audit Committee Report

     Management is responsible for the Company's internal controls and financial
reporting process. The independent accountants are responsible for performing an
audit of the Company's  consolidated  financial  statements  in accordance  with
generally accepted auditing  standards and to issue a report thereon.  The Audit
Committee's  responsibility  is to appoint,  compensate,  retain and oversee any
independent  auditor  engaged for the purpose of  preparing  or issuing an audit
report or performing other audit,  review or attest  services,  and otherwise to
monitor and oversee these processes.

     The  responsibilities of the Audit Committee include engaging an accounting
firm as the Company's independent accountants. Additionally, and as appropriate,
the Audit Committee  reviews and evaluates,  and discusses and consults with the
Company's  management  and  independent  accountants  regarding the scope of the
audit  plan,  the  results  of the  audit,  the  Company's  financial  statement
disclosure documents, the adequacy and effectiveness of the Company's accounting
and financial controls and changes in accounting  principles,  and the auditor's
performance and independence.  The Audit Committee also oversees the receipt and
processing of complaints by employees  related to accounting,  internal controls
or auditing-related matters and reviews related-party transactions.

     In connection with these responsibilities, the Audit Committee reviewed and
discussed the audited  financial  statements  with  management and the Company's
independent  accountants,  Deloitte  & Touche  LLP.  The  Audit  Committee  also
discussed  with  Deloitte & Touche LLP the  matters  required  by  Statement  on
Auditing  Standards No. 61. The Audit Committee  received from Deloitte & Touche
LLP written disclosures and the letter regarding its independence as required by
Independence  Standards Board Standard No. 1. The Audit Committee discussed this
information with Deloitte & Touche LLP and also considered the  compatibility of
non-audit  services  provided  by  Deloitte & Touche LLP with its  independence.
Based on the  review of the  audited  financial  statements  and  these  various
discussions,  the Audit Committee recommended to the Board of Directors that the
audited financial  statements be included in the Company's Annual Report on Form
10-K, to be filed with the SEC.

Audit Committee:
     J. Joseph Garrahy, Chairman
     Frank W. Barrett
     Richard W. Anderson

Compensation of Directors

     The  Board  of  Directors,  upon  recommendation  of  the  Stock  Option  &
Compensation  Committee,  is responsible  for  determining  compensation  of the
directors. During the fiscal year ended December 31, 2006, each director who was
not an  employee of the  Company  received a base fee of $500 for each  attended
meeting of the Board of Directors plus $50 per attended meeting for each year of
service as a  director,  and each  member of the Audit  Committee  and the Stock
Option & Compensation  Committee  received $300 for each attended meeting of the
committee (other than the chairman of each Committee, who received $350).

     During the month of January of each year, directors of the Company who were
serving as such on the preceding December 31 and who are not full time employees
of the Company are granted  options for the purchase of 100 shares of the Common
Stock of the Company,  plus options for an  additional  ten shares for each full
year of service to the Company. The exercise price is the last sale price of the
Common Stock on the last  business day of the  preceding  year,  and the term of
each option is ten years  (subject to earlier  termination if the grantee ceases
to serve as a director), provided, however, that no option is exercisable within
six months following the date of grant.

                                       6


     On January 3, 2006, each director of the Company who was serving as such on
December  31,  2005 and was not a full time  employee of the Company was granted
options for the  purchase  of 100 shares of Common  Stock of the  Company,  plus
options  for an  additional  ten  shares  for each full year of  service  to the
Company. The exercise price for such options is $14.90.

     The following table provides information regarding the compensation paid or
accrued by each  individual who was a director during the 2006 fiscal year other
than the Chairman and the President.

- -------------- -------- ------------ ------ ------- -------------- -------------
      Name      Total   Fees earned  Stock  Option    Non-Stock      All Other
                 ($)     or paid in  Awards Awards  Incentive Plan  Compensation
                          cash ($)    ($)   ($) (a)  Compensation        ($)

- -------------- -------- ------------ ------ ------- -------------- -------------
Richard W.      6,769      4,950       N/A   1,819       N/A              0
Anderson
- -------------- -------- ------------ ------ ------- -------------- -------------
Frank W.        8,340      6,200       N/A   2,140       N/A              0
Barrett
- -------------- -------- ------------ ------ ------- -------------- -------------
P. Scott Conti (b), (c)     (b)        N/A  N/A (c)      N/A              0
- -------------- -------- ------------ ------ ------- -------------- -------------
Robert H. Eder   (b)        (b)        N/A     0         N/A              0
- -------------- -------- ------------ ------ ------- -------------- -------------
J. Joseph       10,161     7,700       N/A   2,461       N/A              0
Garrahy
- -------------- -------- ------------ ------ ------- -------------- -------------
James C.        3,300      3,300       N/A     0         N/A              0
Garvey
- -------------- -------- ------------ ------ ------- -------------- -------------
John J. Healy   8,618      6,050       N/A   2,568       N/A              0
- -------------- -------- ------------ ------ ------- -------------- -------------
Charles M.      8,578      6,545       N/A   2,033       N/A              0
McCollam, Jr.
- -------------- -------- ------------ ------ ------- -------------- -------------
Craig M. Scott  4,677      3,500       N/A   1,177       N/A              0
- -------------- -------- ------------ ------ ------- -------------- -------------

     (a)  As of  12/31/06,  each  director had the  following  number of options
          outstanding:

          Richard W. Anderson - 1,080 shares
          Frank Barrett - 1,440 shares
          P. Scott Conti - 1,274 shares
          J. Joseph Garrahy - 760 shares
          James C. Garvey - 0 shares
          John J. Healy - 1,800 shares
          Charles M. McCollam, Jr. - 0 shares
          Craig M. Scott - 110 shares

     (b)  The Company does not pay director  fees to directors who are full-time
          employees of the Company.

     (c)  Mr. Conti is awarded  options in his  capacity as President  under the
          Company's Non-Qualified Stock Option Plan, which options are disclosed
          in the table under the section  entitled  Grants of Plan Based  Awards
          set forth herein.




                                       7



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The table set forth below reflects the only persons  (including any "group"
as that term is used in Section 13(d)(3) of the Securities Exchange Act of 1934)
who,  to the  best  of the  Company's  knowledge,  were on  March  2,  2007  the
beneficial owners of more than five percent of the Company's  outstanding Common
Stock,  $.50 par value,  or Preferred  Stock,  $50 par value.  Each share of the
Company's  outstanding Preferred Stock is convertible at any time, at the option
of the  holder,  into one hundred  shares of Common  Stock of the  Company.  The
footnote to the table below sets forth the percentages of the outstanding Common
Stock  which would be held by the  indicated  owners if such  owners'  Preferred
Stock were converted in whole into Common Stock.


                                                                       Percent
Name and Address                      Number of Shares Owned           of Class
- ----------------                      ----------------------           --------

Robert H. and Linda Eder                    842,742 (Common)           18.6%(a)
120 Sunset Avenue                           500 (Preferred)            92.6%
Palm Beach, Florida  33480

Steinberg Asset Management, LLC             468,040 (Common)           10.3%
Michael A. Steinberg
12 East 49th Street
Suite 1202
New York, New York  10017

Keeley Asset Management Corp.               379,675 (Common)            8.4%
Kamco Performance Limited Partnership
Kamco Limited Partnership No. 1
401 South LaSalle Street
Chicago, Illinois  60605

     (a) Assuming no conversion of Preferred  Stock.  If their  Preferred  Stock
were  converted in whole to Common  Stock,  Mr. and Mrs. Eder would own 19.5% of
the outstanding Common Stock.

     Of the shares owned by Mr. and Mrs.  Eder,  768,162  shares of Common Stock
and 500 shares of Preferred  Stock were held  directly by Mr.  Eder,  and 74,580
shares of Common  Stock  were held  directly  by Mrs.  Eder.  By reason of their
ownership,  Mr. and Mrs. Eder may be deemed to be "control persons" with respect
to the Company.


                                       8



     The following table reflects, as of March 2, 2007, the beneficial ownership
of the Common Stock of the Company by directors,  nominees for directors,  Named
Executive Officers and all officers and directors as a group.


Name                                                   Number       Percentage
- ----                                                   ------       ----------

 Richard W. Anderson(a) ........................      201,780         4.4%
 Frank W. Barrett(b) ...........................        2,050          *
 P. Scott Conti(c) .............................        6,989          *
 Robert J. Easton(d) ...........................        7,190          *
 Robert H. Eder(e) .............................      892,742        19.4%
 David F. Fitzgerald(f) ........................        6,147          *
 J. Joseph Garrahy(g) ..........................        1,160          *
 James C. Garvey ...............................          300          *
 John J. Healy(h) ..............................        2,640          *
 Charles M. McCollam, Jr .......................        3,750          *
 Frank K. Rogers(i) ............................        2,505          *
 Craig M. Scott(j) .............................        1,110          *
 Mary A. Tanona(k) .............................        2,784          *
 All executive officers and directors as a group
    (14 persons)(l).............................    1,131,673        24.6%

* Less than one percent

(a)  Includes  200,000  shares of common  stock  held by  Massachusetts  Capital
     Resource Company of which Mr. Anderson disclaims beneficial ownership.  Mr.
     Anderson  is  Senior  Vice  President  of  Massachusetts  Capital  Resource
     Company.  Also includes  1,080 shares of Common Stock  issuable under stock
     options exercisable within 60 days.

(b)  Includes  1,440  shares  of  Common  Stock  issuable  under  stock  options
     exercisable within 60 days.

(c)  Includes  1,274  shares  of  Common  Stock  issuable  under  stock  options
     exercisable within 60 days.

(d)  Includes 118 shares of Common Stock held by Mr.  Easton's  wife in her name
     and 3,054 shares of Common Stock issuable  under stock options  exercisable
     within 60 days.

(e)  Includes  74,580 shares of Common Stock held by Mr. Eder's wife in her name
     and assumes the  conversion  of the 500 shares of Preferred  Stock owned by
     Mr. Eder.

(f)  Includes  20 shares of Common  Stock held by Mr.  Fitzgerald's  wife in her
     name and  3,256  shares  of  Common  Stock  issuable  under  stock  options
     exercisable within 60 days.

(g)  Includes  760  shares  of  Common  Stock   issuable   under  stock  options
     exercisable within 60 days.

(h)  Includes  1,800  shares  of  Common  Stock  issuable  under  stock  options
     exercisable within 60 days.

(i)  Includes  1,195  shares  of  Common  Stock  issuable  under  stock  options
     exercisable within 60 days.

(j)  Includes  110  shares  of  Common  Stock   issuable   under  stock  options
     exercisable within 60 days.

(k)  Includes  802  shares  of  Common  Stock   issuable   under  stock  options
     exercisable within 60 days.

(l)  Includes  526 shares of Common Stock owned by an officer of the Company who
     is not a Named  Executive  Officer,  50,000 shares of Common Stock issuable
     upon  conversion  of  Preferred  Stock and  14,771  shares of Common  Stock
     issuable under stock options exercisable within 60 days.



                                       9


      COMPLIANCE WITH SECTION 16 (a) OF THE SECURITIES EXCHANGE ACT OF 1934

     Section  16(a) of the  Securities  Exchange  Act of 1934,  as amended  (the
"Exchange  Act"),  requires the  Company's  officers,  directors and persons who
beneficially  own more than ten percent of a registered  class of the  Company's
equity  securities to file reports of  securities  ownership and changes in such
ownership with the Securities and Exchange Commission.  Officers,  directors and
greater  than  ten-percent   beneficial   owners  also  are  required  by  rules
promulgated  by the  Securities  and Exchange  Commission to furnish the Company
with copies of all Section 16(a) forms they file.

     Based  solely  upon a review of the copies of such forms  furnished  to the
Company or written  representations  that no Form 5 filings were  required,  the
Company  believes  that during 2006 its  officers,  directors  and greater  than
ten-percent  beneficial owners complied with all applicable Section 16(a) filing
requirements.

                       COMPENSATION DISCUSSION & ANALYSIS

     The  Stock   Option  &   Compensation   Committee   is  charged   with  the
responsibility  of  setting  the  compensation  for  each of the  Chairman/Chief
Executive  Officer  (the  "Chairman"),  the  President/Chief  Operating  Officer
("President") of the Company,  and any other officer who is also a member of the
Board of Directors,  and  consulting  with the Chairman and the  President  with
respect to the compensation of other executive officers.  Our overall philosophy
in  connection  with  compensation  is to provide a  compensation  package which
attracts and retains  qualified  people.  We also seek to obtain internal equity
within the  compensation  structure by providing  appropriate  salary  levels to
reflect the  responsibilities of individual  executives.  Historically,  we have
adjusted  executive  compensation  each year by the  increase in cost of living,
which has the effect of rewarding  executives for longevity with the Company. We
do not give significant weight to the compensation paid by comparable  railroads
as there are few similar railroads in our region.

     We  have  from  time to time  paid  bonuses  in  connection  with  specific
situations requiring  extraordinary effort. However, there is no formal plan. We
have not awarded a bonus to the Chairman  since 1999 because we believe that his
stock ownership  position  sufficiently  encourages him to perform in a way that
will maximize value to the Company.

     To further align the interest of the  executives of the Company,  we have a
non-qualified  stock option plan in which all of the executives,  other than the
Chairman,  may  participate.  The plan is  designed  to make  awards  based upon
compensation  and longevity and,  therefore,  to encourage  executives to remain
with the Company.

     We have not had, and do not expect to have,  employment  contracts with any
of  our  executives.  We  do  have  change-in-control  agreements,  including  a
severance  policy,  for all  executives  other  than  the  Chairman.  This  plan
generally provides higher benefits for longer-tenured executives. In lieu of any
defined  benefit or 401(k) plans, we contribute to each  executive's  Simplified
Employee Pension plan ("SEP") which is available to all non-union employees on a
non-discriminatory basis.

     As the Chairman is not subject to a change-in-control agreement, we pay the
insurance  premiums on a life insurance policy which provides a death benefit of
$1,600,000.  With the exception of this policy, all other executive benefits are
made available to all non-union employees on a non-discriminatory basis.

Salaries

     The  Chairman's  compensation  was set many years ago and has been adjusted
from time to time to reflect  increases in the cost of living.  The  President's
compensation was set in early 2006 and, in discussions  between the Stock Option
& Compensation  Committee and the President,  he has expressed satisfaction with
the level of his compensation and the Stock Option & Compensation  Committee has
seen no need to make any  adjustments,  other  than the  annual  cost of  living
increase.  We consult with the Chairman and the President from time to time with
respect to the compensation of other executives.  In general,  their philosophy,
which is shared  by us,  is that the  compensation  of other  executives  should
relate to their responsibilities attendant to their offices and their lengths of
service with the Company.  Accordingly,  we believe that the  Chairman's  salary
should  represent  the highest  salary paid and the salaries of other  executive
officers  should be less than the  Chairman's  salary and should be  governed by


                                       10


their levels of responsibility within the Company. The President of the Company,
therefore,  is the next highest paid employee.  Similarly,  other  employees are
paid in accordance  with what the Chairman and the President  perceive to be the
other executive officers'  responsibilities and we concur with their assessment.
We reward length of service through annual cost of living increases.

Bonus Plan

     We maintain no formal bonus plan.  We do not  anticipate  paying a bonus to
the Chairman in the future for the reason that the  Chairman  has a  substantial
equity interest in the Company and, therefore, exceptional performance by him is
likely to be translated  into an increase in the value of his stock  interest in
the Company.  With respect to other  individuals,  the Chairman has from time to
time awarded bonuses on the occurrence of extraordinary  events where executives
have put in an  extraordinary  amount of time and effort to  achieve a goal.  We
concur with this rationale.

Stock Option Plan

     The Company maintains a Nonqualified Stock Option Plan (the "Plan") for its
directors and executives,  other than the Chairman. Pursuant to the terms of the
Plan,  all  employees  of the  Company  who  are  not  subject  to a  collective
bargaining  agreement and have been an employee of the Company for more than one
year are eligible to  participate  in the Plan.  Historically,  we have allotted
seven  thousand  shares  per  year  to  be  allocated  among  eligible  employee
participants.  By keeping the number constant,  we eliminate year to year swings
and provide for a consistent long-term  incentive.  Pursuant to the terms of the
Plan,  each  employee  participant's  compensation  is multiplied by a longevity
factor which is 1.5 for executives with more than five years' service increasing
ratably,  in five year  increments,  up to 3.5 for executives  with more than 25
years'  service.  The  sum of all of the  products  computed  for  all  employee
participants  then becomes the  denominator.  Each employee  participant is then
awarded  the number of  options  equal to the  product  of (a) the total  shares
allocated for such year, and (b) the ratio that his/her compensation  multiplied
by his/her longevity factor bears to the products for all employee participants.
Options are granted at fair market value as of the first business day of January
of each year for a ten-year term. Options may not be exercised for the first six
months following the grant date and, thereafter, are exercisable at any time. In
accordance  with the Plan,  options  are  granted in January of each year.  Upon
termination for any reason,  the options must be exercised  within six months of
the date of termination.  As with our other compensation,  the option awards are
designed to encourage longevity with the Company.

Other Agreements

     The Company has change-in-control agreements, including a severance policy,
with  respect to all its  executives  other than the  Chairman.  The amount paid
under the severance provisions of a change-in-control agreement is a function of
salary and  length of  service.  Accordingly,  an  executive  is  entitled  to a
one-time payment equal to his/her annual base salary if at the time of the event
giving rise to the change-in-control  he/she has been an employee of the Company
for zero to nine years.  For the period of  employment  between ten and nineteen
years,  the  multiplier  is  one  and  one-half  times  salary;  for  twenty  to
twenty-nine  years,  two times  salary;  and for thirty  years or more,  two and
one-half  times  salary.   Additionally,   if  within  two  years   following  a
change-in-control  the employer  significantly  reduces a management  employee's
base salary and the management  employee  resigns as a result of such reduction,
he/she is also entitled to the severance benefit  calculated above. For purposes
of a change-in-control and the severance paid thereunder,  a management employee
does not include any employee who is a beneficial owner, directly or indirectly,
of securities which have the right to elect a majority of the Board of Directors
or 50% of the voting power of the entire capital stock of the Company.

     In addition to the benefits  outlined above,  all management  employees are
entitled to life and disability coverage under policies of insurance paid by the
Company.  Life insurance benefits are in the amount of twice annual salary up to
$50,000 and  disability  benefits are equal to 60% of annual salary up to $8,000
per month.

     Aside from the life insurance benefit due Mr. Eder's designated beneficiary
upon  death,  the  above-described  bonus plan,  stock  option  plan,  severance
payments upon a  change-in-control,  and life and disability insurance plans are
benefits available to both our executive employees and other non-union employees
on a non-discriminatory basis.


                                       11




                  STOCK OPTION & COMPENSATION COMMITTEE REPORT

     The Stock Option &  Compensation  Committee has reviewed and discussed with
management the Compensation Discussion & Analysis included above. Based on these
reviews  and  discussions,   the  Stock  Option  &  Compensation  Committee  has
recommended  to the  Board of  Directors  that  the  Compensation  Discussion  &
Analysis  contained  herein be included in the Company's Proxy Statement for the
fiscal year ended December 31, 2006 for filing with the SEC.

Stock Option & Compensation Committee:

Charles M. McCollam, Jr., Chairman
Craig M. Scott
James C. Garvey

                                       12


                             EXECUTIVE COMPENSATION

Summary Compensation Table

     The following Summary Compensation Table provides information regarding the
total compensation paid or accrued by the Company to each of its Chief Executive
Officer, Chief Financial Officer and the three most highly compensated executive
officers  other  than the CEO and CFO who  earned  more than  $100,000  in total
compensation during the fiscal year ended December 31, 2006 and were employed by
the Company on December 31, 2006 (the "Named Executive Officers").

- ---------- ---- ------- ----- ------ ------ ---------- ---------- ------ -------
  Name     Year Salary  Bonus Stock  Option Non-Equity Change in   All    Total
   and            ($)    ($)  Awards Awards  Incentive  Pension    Other   ($)
Principal                      ($)     ($)     Plan    Value and  Compen-
Position                               (a)    Compen-     Non-     sation
                                              sation    Qualified   ($)
                                                ($)     Deferred
                                                        Compen-
                                                         sation
                                                        Earnings
                                                          ($)
- ---------- ---- ------- ----- ------ ------ ---------- ---------- ------ -------
Robert H.  2006 388,179   0     0     0(b)       0         0      87,442 475,621
Eder                                                                (c)

Chairman
and CEO
- ---------- ---- ------- ----- ------ ------ ---------- ---------- ------ -------
P. Scott   2006 175,949   0     0     4,098      0         0      12,120 192,167
Conti                                                               (d)

President
and Chief
Operating
Officer
- ---------- ---- ------- ----- ------ ------ ---------- ---------- ------ -------
Robert J.  2006 160,685   0     0     4,494      0         0      11,224 176,403
Easton                                                              (d)

Treasurer
- ---------- ---- ------- ----- ------ ------ ---------- ---------- ------ -------
David F.   2006 136,205   0     0     4,954      0         0       9,194 150,353
Fitzgerald                                                          (d)

Vice
President
- ---------- ---- ------- ----- ------ ------ ---------- ---------- ------ -------
Mary A.    2006 134,821   0     0     2,204      0         0       9,100 146,125
Tanona                                                              (d)

Secretary
and
General
Counsel
- ---------- ---- ------- ----- ------ ------ ---------- ---------- ------ -------

(a)  The amounts  reflect the dollar amount  recognized for financial  statement
     reporting  purposes  for the  fiscal  year  ended  December  31,  2006,  in
     accordance with SFAS 123R.

(b)  Under the terms of the Company's  Non-Qualified Stock Option Plan, Mr. Eder
     is not eligible to receive a grant of stock options.

(c)  Includes $14,850 paid directly to Mr. Eder's  retirement  account under the
     SEP, $27,433 in life insurance  premiums for 2006,  $40,918 for purchase of
     vehicle for use by Mr. Eder and $4,241 in car insurance and parking paid on
     Mr. Eder's behalf.

(d)  Reflects  amounts paid directly to officer's  retirement  account under the
     Company's SEP.


                                       13



Grants of Plan Based Awards

     The following  table  provides  information on all plan based awards by the
Company in 2006 to each Named Executive Officer.


- --------------------------------------------------------------------------------------------------------------------------
   Name       Grant      Estimated Future Payouts  Estimated Future Payouts  All Other   All Other   Exercise  Grant
               Date         Under Non-Equity       Under Equity Incentive    Stock         Option    or Base   Date Fair
                          Incentive Plan Awards           Plan Awards        Awards:      Awards:    Price of  Value of
                                                                             Number of   Number of   Option    Stock and
                                                                             Shares of   Securities  Awards     Option
                                                                             Stock or    Underlying   ($/Sh)    Awards
                                                                               Units      Options                 ($)
                                                                                (#)         (#)                   (a)
                        -----------------------------------------------------
                        Threshold Target  Maximum  Threshold Target   Maximum
                          ($)      ($)      ($)      ($)      ($)      ($)

- --------------------------------------------------------------------------------------------------------------------------
                                                                                
Robert H.        N/A      N/A      N/A      N/A      N/A      N/A      N/A      N/A          0           0         0
Eder (b)

- --------------------------------------------------------------------------------------------------------------------------
P. Scott      01/03/06    N/A      N/A      N/A      N/A      N/A      N/A      N/A         383        14.90     4,098
Conti

- --------------------------------------------------------------------------------------------------------------------------
Robert J.     01/03/06    N/A      N/A      N/A      N/A      N/A      N/A      N/A         420        14.90     4,494
Easton

- --------------------------------------------------------------------------------------------------------------------------
David F.      01/03/06    N/A      N/A      N/A      N/A      N/A      N/A      N/A         463        14.90     4,954
Fitzgerald

- --------------------------------------------------------------------------------------------------------------------------
Mary A.       01/03/06    N/A      N/A      N/A      N/A      N/A      N/A      N/A         206        14.90     2,204
Tanona

- --------------------------------------------------------------------------------------------------------------------------


(a)  Amounts represent fair value of options and were estimated to be $10.70 per
     share as of the date of grant  using  Black-Scholes  options-pricing  model
     with the following  weighted average  assumptions:  expected  volatility of
     88.28%;  expected  life 7 years;  and risk  free  interest  rate of  4.32%.
     Dividends  at the rate of 1.07% per share were assumed for purposes of this
     estimate.

(b)  Under the terms of the Company's  Non-Qualified Stock Option Plan, Mr. Eder
     is not eligible to receive a grant of stock options.

                                       14


Outstanding Equity Awards at Fiscal Year End

     The following table provides  information on all outstanding  equity awards
held by each of the Named Executive Officers as of December 31, 2006.

- ----------- ------------- --------------- --------------- ---------- -----------
 Name        Number of     Number of     Equity Incentive   Option     Option
             securities    securities       Plan Awards:    exercise expiration
             underlying    underlying         Number of      price     date
             unexercised  unexercised        securities      ($)
               options      options          underlying
             exercisable  unexercisable     unexercised
              (#)          (#)               unearned
                                              options
                                                 (#)
- ----------- ------------- --------------- --------------- ---------- -----------
Robert H.         0            0                 N/A           0         N/A
Eder
- ----------- ------------- --------------- --------------- ---------- -----------
P. Scott         132           0                 N/A         18.375  01/02/08(a)
Conti            147                                         12.375  01/05/09(b)
                 296                                          8.890  01/02/14(c)
                 316                                         13.490  01/03/15(d)
                 383                                         14.900  01/03/16(e)
- ----------- ------------- --------------- --------------- ---------- -----------
Robert J.        310           0                 N/A         18.375  01/02/08(a)
Easton           346                                         12.375  01/05/09(b)
                 301                                          8.000  01/03/10(f)
                 281                                          7.125  01/02/11(g)
                 356                                          6.750  01/02/12(h)
                 353                                          7.750  01/02/13(i)
                 333                                          8.890  01/02/14(c)
                 354                                         13.490  01/03/15(d)
                 420                                         14.900  01/03/16(e)
- ----------- ------------- --------------- --------------- ---------- -----------
David F.         343           0                 N/A         18.375  01/02/08(a)
Fitzgerald       333                                         12.375  01/05/09(b)
                 379                                          8.000  01/03/10(f)
                 364                                          7.125  01/02/11(g)
                 271                                          6.750  01/02/12(h)
                 369                                          7.750  01/02/13(i)
                 357                                          8.890  01/02/14(c)
                 377                                         13.490  01/03/15(d)
                 463                                         14.900  01/03/16(e)
- ----------- ------------- --------------- --------------- ---------- -----------
Mary A.           90           0                 N/A          7.125  01/02/11(g)
Tanona           112                                          6.750  01/02/12(h)
                 114                                          7.750  01/02/13(i)
                 108                                          8.890  01/02/14(c)
                 172                                         13.490  01/03/15(d)
                 206                                         14.900  01/03/16(e)
- ----------- ------------- --------------- --------------- ---------- -----------

(a)      Vested January 2, 1998
(b)      Vested January 5, 1999
(c)      Vested January 2, 2004
(d)      Vested January 3, 2005
(e)      Vested January 3, 2006
(f)      Vested January 3, 2000
(g)      Vested January 2, 2001
(h)      Vested January 2, 2002
(i)      Vested January 2, 2003


                                       15



Options Exercised and Stock Vested

     The following table provides information on all exercises of options by the
Named Executive Officers during the Company's 2006 fiscal year.

- --------------------------------------------------------------------------------
                            Option Awards                   Stock Awards
- --------------------------------------------------------------------------------
   Name               Number of     Value Realized   Number of    Value Realized
                       Shares         on Exercise      Shares       on Vesting
                      Acquired            ($)         Acquired          ($)
                     on Exercise                     on Vesting
                         (#)                            (#)

- --------------------------------------------------------------------------------
Robert H. Eder            0                0            N/A            N/A

- --------------------------------------------------------------------------------
P. Scott Conti           232           2,366.40         N/A            N/A

- --------------------------------------------------------------------------------
Robert J. Easton         210           2,756.25         N/A            N/A

- --------------------------------------------------------------------------------
David F. Fitzgerald      405           4,780.13         N/A            N/A

- --------------------------------------------------------------------------------
Mary A. Tanona            0                0            N/A            N/A

- --------------------------------------------------------------------------------


Pension Benefits

     The  Company  makes  payments  directly  to  the  retirement   accounts  of
management  staff  (including the named executive  officers) under the Company's
Simplified Employee Pension plan, a qualified defined contribution plan.

Nonqualified Deferred Compensation Plans

     There are no  nonqualified  deferred  compensation  plans for the Company's
named executives.

Potential Payments Upon Termination or Change in Control

     As of December  31,  2006,  the Company was not  obligated to any member of
management  for  any  payments  or  benefits  (including,   without  limitation,
insurance  benefits  for  health,  life  (except  with  respect  to  Mr.  Eder),
disability  or any other  matter,  outplacement  services,  tax gross ups or any
other  payment  or  benefit)  upon the event of  termination  from the  Company,
whether upon the basis of  retirement  (including  voluntary  retirement,  early
retirement  or  retirement  upon  attaining  the age on  which  full  retirement
benefits are payable), involuntary termination (including termination for cause,
not for cause and for good reason, other than change-in-control),  disability or
death.

     In the event that a  management  employee's  position  with the  Company is
terminated  other  than for  cause as a result of the  change-in-control  of the
Company, such employee (with the exception of Mr. Eder) is eligible to receive a
payment, as detailed below. A change-in-control  is deemed to have occurred upon
(1)  the  occurrence  of a  change  in  the  beneficial  ownership  directly  or
indirectly of securities  representing  more than 50% of the voting power of the
Company's  stock,  (2) the  sale of all or  substantially  all of the  Company's
assets,  (3) a transaction in which the Company is not the surviving  entity, or
(4) complete liquidation of the Company (each, a "Change-in-Control  Event"). In
such case the  management  employee is entitled to a lump sum severance  payment

                                       16


within  two  years  of the  effective  date of a  Change-in-Control  Event to be
determined  as  of  the  date  of   termination,   as  adjusted   based  on  the
Change-in-Control Event and the date of termination, as follows:

     Years of  Service at
     --------------------
     Date of Termination      Severance Benefit
     -------------------      -----------------

     0-9 Years                One (1) times Annual Base Salary
     10-19 Years              One and one-half (1-1/2) times Annual Base Salary
     20-29 Years              Two (2) times Annual Base Salary
     30 Years or More         Two and one-half (2-1/2) times Annual Base Salary

     Annual Base Salary means the management  employee's annual rate of base pay
in  effect  immediately  prior to the  effective  date of the  Change-in-Control
Event.

     The management  employee is entitled to a pro rata portion of the Severance
Benefit if the  management  employee is  terminated  other than for cause by the
Company at any time within the  management  employee's  Severance  Benefit  time
period following a Change-in-Control Event.

     In accordance with the terms set forth above, the following  payments would
have been due the following  management  employees as of December 31, 2006 had a
Change-in-Control Event taken place.

     P. Scott Conti -         $263,924 (1.5 X Annual Base Salary)
     Robert J. Easton -       $321,370 (2 X Annual Base Salary)
     Robert H. Eder -         N/A
     David F. Fitzgerald -    $340,513 (2.5 X Annual Base Salary)
     Mary A. Tanona -         $134,821 (1 X Annual Base Salary)

     Under the terms of the life  insurance  policy for the benefit of Mr. Eder,
Mr. Eder's designated beneficiary would have been entitled to receive $1,600,000
had a termination of his employment occurred on December 31, 2006 as a result of
his death.

                          TRANSACTIONS WITH MANAGEMENT

     Potential conflicts of interest and related party transactions are referred
by the Board of Directors to the Audit  Committee  for review and  approval.  In
reviewing  and  evaluating  potential  conflicts of interest  and related  party
transactions, the Audit Committee uses applicable AMEX listing standards and SEC
rules as a guide.

                         INDEPENDENT PUBLIC ACCOUNTANTS

     The Audit  Committee of the Board of  Directors  has  appointed  Deloitte &
Touche LLP, who acted as independent auditors of the accounts of the Company for
2006, as independent  auditors of the accounts of the Company for the year 2007.
The Company has recently been advised by Deloitte & Touche LLP that they have no
direct financial  interest or any material  indirect  financial  interest in the
Company,  nor have they had any  connection  during the past four years with the
Company in the  capacity of promoter,  underwriter,  voting  trustee,  director,
officer or employee.

     It is  expected  that a  representative  of  Deloitte  & Touche LLP will be
present at the annual meeting with the opportunity to make a statement if he/she
so  desires,  and that such  representative  will be  available  to  respond  to
appropriate questions.


                                       17



Audit Fees and Services

     Aggregate  fees for  professional  services  rendered  for the  Company  by
Deloitte & Touche LLP as of or for the fiscal years ended  December 31, 2006 and
2005 are set forth below.  The aggregate fees included in the Audit category are
billed  for the  fiscal  years  for the  audit  of  Company's  annual  financial
statements and review of financial statements or engagements. The aggregate fees
included in each of the other categories are fees billed in the fiscal years.

                                Fiscal Year 2006           Fiscal Year 2005
                                ----------------           ----------------

Audit Fees                       $181,500                   $171,800
Tax Fees                           $5,000                     $5,000
All Other Fees                       ---                        ---

     Audit Fees for the fiscal  years ended  December 31, 2006 and 2005 were for
professional services rendered for the audits of the financial statements of the
Company,  quarterly review of the financial statements included in the Company's
Quarterly  Reports on Form  10-Q,  consents  and other  assistance  required  to
complete the year end audit of the financial statements.

     Tax Fees as of the fiscal  years ended  December 31, 2006 and 2005 were for
services rendered for review of tax returns and tax advice.

     All Other Fees.  As of the fiscal  years ended  December  31, 2006 and 2005
there were no other fees.

     The Audit Committee has determined that the provision of the above services
is compatible with maintaining Deloitte & Touche LLP's independence.

     Policy on Audit Committee  Pre-Approval.  The Audit Committee  pre-approves
all audit and non-audit  services provided by the independent  accountants prior
to the engagement of the independent  accountants with respect to such services.
Unless a type of service to be provided by the independent  auditor has received
general  pre-approval,  it  will  require  specific  pre-approval  by the  Audit
Committee.  Any proposed  services  exceeding  pre-approved  cost levels require
specific  pre-approval by the Audit Committee.  The Audit Committee may delegate
pre-approval  authority  to one or more of its  members  and that  member  shall
report any  pre-approval  decisions to the Audit Committee at its next scheduled
meeting.

     The Audit Committee has engaged Deloitte & Touche LLP for the calendar year
ending December 31, 2007.

                          EMPLOYEE STOCK PURCHASE PLAN

     The term of the  Company's  Employee  Stock  Purchase  Plan is scheduled to
expire on March 31, 2007.

     Recommendation  of Board of  Directors.  The Board of Directors  recommends
that the  shareholders  vote FOR  approval of the  extension  of the term of the
Company's  Employee Stock  Purchase Plan for an additional  ten (10) years.  The
affirmative  votes of the holders of majorities of the outstanding  Common Stock
and  Preferred  Stock,  voting as separate  classes,  will be required  for such
approval.

                        PROPOSALS FOR 2008 ANNUAL MEETING

     The 2008 annual meeting of the  shareholders of the Company is scheduled to
be held April 30, 2008. If a shareholder intending to present a proposal at that
meeting  wishes  to have a  proper  proposal  included  in the  Company's  proxy
statement and form of proxy relating to the meeting, the shareholder must submit
the proposal to the Company not later than November 16, 2007.


                                       18



                                  OTHER MATTERS

     No  business  other  than  that  described  above  and/or  set forth in the
attached  Notice of Meeting is expected to come before the annual  meeting,  but
should any other matters  requiring a vote of  shareholders  arise,  including a
question of adjourning the meeting,  the persons named in the accompanying proxy
will vote  thereon  according  to their best  judgment in the  interests  of the
Company.  In the event any of the  nominees  for the office of  director  should
withdraw or otherwise  become  unavailable for reasons not presently  known, the
persons named as proxies will vote for other persons in their place in what they
consider the best interests of the Company.

                                       By Order of the Board of Directors

                                       MARY A. TANONA
                                       Secretary and General Counsel
                                       PROVIDENCE AND WORCESTER RAILROAD COMPANY


Dated:  March 23, 2007


                                       19



                                                                      Appendix A
                    PROVIDENCE AND WORCESTER RAILROAD COMPANY
                             AUDIT COMMITTEE CHARTER

PURPOSE
- -------

     The primary function of the Providence and Worcester Railroad Company
(hereinafter "Company") Audit Committee is to report to and assist the Board of
Directors (hereinafter "Board") in fulfilling its oversight responsibilities by
reviewing: the financial reports provided by the Company to its stockholders and
the general public; the Company's systems of internal controls regarding finance
and accounting; and the Company's auditing, accounting and financial reporting
process. The Audit Committee's primary duties and responsibilities are to:

     1.   Serve as an independent and objective party to monitor and oversee the
          integrity of the Company's  financial  reporting  process and internal
          control system.

     2.   Evaluate  qualifications  and independence  of, appoint,  oversee and,
          where  appropriate,  replace the external auditors who are accountable
          to the Audit Committee and the Board.

     3.   Provide an open avenue of communication  among the external  auditors,
          financial and senior management, and the Board.

     4.   Oversee  the system of  disclosure  controls  and  system of  internal
          controls regarding finance, accounting, legal compliance and ethics.

     The Audit Committee is responsible for the duties set forth in this charter
but is not responsible for either the preparation of the financial statements or
the auditing of the financial  statements.  Management has the responsibility of
preparing the financial  statements and implementing  internal  controls and the
independent  accountants have the  responsibility of auditing the statements and
monitoring  the  effectiveness  of the  internal  controls.  The  review  of the
financial  statements  by the Audit  Committee is not of the same quality as the
audit   performed  by  the   independent   accountants.   In  carrying  out  its
responsibilities,  the Audit  Committee  believes its  policies  and  procedures
should remain flexible in order to best react to a changing environment.

     The Audit  Committee,  and each member of the Audit Committee in his or her
capacity  as such,  shall be entitled to rely,  in good faith,  on  information,
opinions,  reports or statements,  or other information prepared or presented to
them by officers and employees of the Company,  whom such member  believes to be
reliable  and  competent  in  the  matters  presented  and  on  counsel,  public
accountants  or other  persons as to matters  which the  member  believes  to be
within the professional competence of such person.

ORGANIZATION
- ------------

     The Audit  Committee  shall be  comprised  of at least three  directors  as
determined by the Board,  each of whom shall satisfy the independence  standards
specified in the American Stock Exchange  (hereinafter "Amex") Company Guide and
Rule  10A-3  under  the  Securities  Exchange  Act of 1934 and all  other  legal
requirements.  Each  member  shall be free from any  relationship  that,  in the
opinion of the Board,  would interfere with the exercise of his/her  independent
judgment as a member of the Audit  Committee.  All members shall be  financially
literate and able to read and understand financial statements, including balance
sheets,  income  statements,  and cash  flow  statements.  The  Audit  Committee
chairman shall, by reason of experience and background, demonstrate a reasonably
high level of financial sophistication including,  without limitation,  being or
having been a chief executive  officer,  chief financial officer or other senior
officer with financial oversight responsibilities.

     Determination  of  independence,   Audit  Committee  financial   expertise,
financial  literacy and  accounting or related  financial  management  expertise
shall be made by the Board as the Board  interprets such  qualifications  in its
business  judgment  and in  accordance  with  applicable  law  and  the  listing
requirements of Amex.

     The Audit  Committee  shall have the power to adopt its own operating rules
and  procedures and to call upon  assistance  from officers and employees of the
Company and outside counsel and consultants without the consent of management.

                                       20


RESPONSIBILITIES AND DUTIES
- ---------------------------

     1.   Be directly responsible for the appointment,  compensation,  retention
          and oversight of any  independent  auditor  engaged for the purpose of
          preparing or issuing an audit report or performing other audit, review
          or attest services. The external auditors shall report directly to the
          Audit Committee.

     2    Meet at  least  once  each  quarter  and  meet at  least  annually  in
          executive  session  with  the  external  auditors  without  management
          present.

     3.   Meet with the external auditors and financial management to review the
          scope of the audit for the current year and the audit procedures to be
          utilized.  At the conclusion of the audit year,  review the results of
          the audit,  including any comments or  recommendations of the external
          auditors.

     4.   Appraise with the external  auditors and  management  the adequacy and
          effectiveness of the accounting and financial  controls of the Company
          and the  appropriateness of the Company's  accounting  principles.  In
          connection therewith:

          o    Elicit any  recommendations  for the improvement of such internal
               controls and/or accounting principles; and

          o    Review any  deficiencies  identified  by management in the design
               and operation of internal controls for financial reporting and at
               least annually consider,  in consultation with management and the
               independent  auditors,  the  adequacy of the  Company's  internal
               controls for financial  reporting,  including  the  resolution of
               identified material weaknesses and reportable conditions, if any.

     5.   Prior to release of the Company's  Annual  Report to the  shareholders
          and the public, review the financial statements contained therein with
          management and the external auditors to determine that the disclosures
          and content of the financial  statements are  satisfactory  and review
          and discuss:

          o    Changes  in  accounting  standards  or rules  promulgated  by the
               Financial  Accounting  Standards  Board or the SEC  that  have an
               impact on the financial statements;

          o    Estimates  made by  management  having a  material  impact on the
               financial statements;

          o    The effect of alternative assumptions,  estimates or GAAP methods
               on the Company's financial  statements;

          o    Any changes from prior years in accounting  principles applied in
               the preparation of such financial statements; and

          o    Any  material  written  communications  between  the  independent
               auditor and the Company's  management,  including any  management
               letter  provided by the  independent  auditor  and the  Company's
               response to that letter.

     6.   Annually review with management and the independent auditors the basis
          for  the  disclosures  made  in  the  Annual  Report  to  shareholders
          regarding the Company's internal controls for financial reporting.

     7.   Ensure that retention of the independent  auditor to perform audit and
          nonaudit  services  is  properly  disclosed  in  the  Company's  proxy
          statement and filings with the SEC.

     8    Discuss with the external  auditors and  management,  via telephone if
          appropriate,  the quarterly financial statements of the Company before
          the results are released to the shareholders and the public.

     9.   Inquire  of  management  (including  the  General  Counsel),  and  the
          external  auditor,  about  significant  risks or exposures  that could
          financially  impact the  Company and assess the steps  management  has
          taken to minimize such risks.

     10.  Investigate  any matter  brought to its attention  within the scope of

                                       21


          its  duties,  with the  power to  compensate  and  obtain  advice  and
          assistance  from outside legal,  accounting or other advisors for this
          purpose  if,  in  its  judgment,  that  is  appropriate.  Resolve  any
          disagreements between the external auditors and management.  Determine
          funding for the appropriate  compensation of the independent  auditors
          and other advisors that the Audit  Committee  chooses to engage,  with
          such funding to be provided by the Company.

     11.  Submit  the  minutes of all  meetings  of the Audit  Committee  to, or
          discuss the matters communicated at each meeting with, the full Board.

     12.  Review, at least annually, with management and the independent auditor
          the qualifications,  performance,  independence and objectivity of the
          independent  auditor.  In connection  with such review and evaluation,
          the Audit Committee shall

          o    Obtain and review a written report from the  independent  auditor
               at   least    annually    regarding   the   auditor's    internal
               quality-control  procedures and any material issues raised by the
               most recent quality-control review;

          o    Obtain an annual written  statement from the independent  auditor
               delineating all relationships,  both direct and indirect, between
               the independent auditor and the Company, including each non-audit
               service  provided  to the  Company  and at least the  matters set
               forth in Independence Standards Board No. 1;

          o    Consider   whether  the   provision  of  non-audit   services  is
               compatible with  maintaining the auditor's  independence,  taking
               into account the opinions of management;

          o    Discuss  any   relationships   that  may  impair  the   auditor's
               independence  and take such  actions as it deems  appropriate  or
               make  recommendations  to the Board regarding actions to be taken
               to remedy such impairment; and

          o    Ensure  appropriate  audit and  concurring  partner  rotation  as
               required by law.

     13.  Review and approve any related-party  transactions entered into by the
          Company.

     14.  Review and  pre-approve  the engagement of independent  accountants to
          perform  permissible  non-audit  services in accordance  with policies
          adopted by the Audit  Committee and applicable  laws and  regulations.
          Review any  non-audit  services  performed on behalf of the Company by
          the independent  accountants that meet the de minimis  exception under
          applicable laws and regulations.

     15.  Establish  procedures for receipt and processing of complaints related
          to accounting,  internal controls or auditing-related matters, and the
          confidential,  anonymous submission by employees of concerns regarding
          questionable accounting or auditing practices.

     16.  Administer  the Company's Code of Ethics for Chief  Executive  Officer
          and Senior Financial Officers,  including consideration of any waivers
          and investigation of any alleged violations thereof.

ADOPTION AND EFFECTIVE DATE
- ---------------------------

     This amended  Audit  Committee  Charter was adopted by the Audit  Committee
pursuant to a  delegation  of  authority  by vote of the Board of the Company on
January 28, 2004 and became effective immediately.

ANNUAL REVIEW
- -------------

     At least  annually,  members of the Audit  Committee shall review the terms
and scope of the Audit  Committee  charter  to  determine  the  adequacy  of the
charter.  Such review and any  recommendations  which follow thereafter shall be
reflected in the minutes of the meeting of the Audit Committee during which such
review was undertaken.

                                       22



                                                                      Appendix B

  Amended and Restated Charter of the Stock Option & Compensation Committee of
                           the Board of Directors of
                    Providence and Worcester Railroad Company

     The Board of Directors of Providence  and Worcester  Railroad  Company (the
"Company")  has  constituted  and  established  a Stock  Option  &  Compensation
Committee (the "Committee") with authority,  responsibility, and specific duties
as described in this Charter (the "Charter").

COMPOSITION
- -----------

     The Committee  shall consist of directors who are independent of management
in accordance with applicable  Securities and Exchange  Commission ("SEC") rules
and  the  listing  standards  of  the  AMEX  Stock  Market  and  free  from  any
relationship  that, in the opinion of the Board of Directors of the Company (the
"Board"),  as  evidenced  by its  election  of  such  Committee  members,  would
interfere with the exercise of independent judgment as a Committee member.

     Committee  members shall be appointed by the Board.  One member shall serve
as  chairperson.  He/she shall be  responsible  for leadership of the Committee,
including  overseeing  the agenda,  presiding over the meetings and reporting to
the Board. If the Committee Chairperson is not present at a meeting, the members
of the Committee may designate a chairperson.

RESOURCES and AUTHORITY
- -----------------------

The Committee  shall have the  resources  and  authority it deems  necessary and
appropriate to discharge its  responsibilities,  at the Company's  expense.  The
Committee  shall have the power to adopt its own operating  rules and procedures
and to call upon  assistance  from  officers  and  employees  of the Company and
outside counsel and other advisers without the consent of management.

The  Committee,  and each member of the  Committee in his/her  capacity as such,
shall be entitled to rely, in good faith, on information,  opinions,  reports or
statements,  or other information  prepared or presented to them by officers and
employees of the Company, whom such member believes to be reliable and competent
in the matters  presented  and on  counsel,  compensation  consultants  or other
persons as to matters  which the member  believes to be within the  professional
competence of such person.

PRINCIPAL FUNCTIONS
- -------------------

     The  Committee's  basic   responsibility  is  to  assure  that  the  senior
executives  of the  Company  and its wholly  owned  affiliates  are  compensated
effectively in a manner consistent with the stated compensation  strategy of the
Company and the  requirements of appropriate  regulatory  bodies.  The Committee
shall also communicate to shareholders the Company's  compensation  policies and
the reasoning  behind such policies as required by the  Securities  and Exchange
Commission.  More  specifically,  the  Committee  shall be  responsible  for the
following:

          o    Reviews  and  approves  with  the  Chairman  of  the  Board,  the
               Company's compensation philosophy.

          o    Approves  and reports to the Board,  the  executive  compensation
               plans and the compensation  (including  incentive  awards) of the
               Chairman of the Board and the President and any other officer who
               is a member of the Board.

          o    Reviews  and  approves  with the  Chairman  of the  Board and the
               President,  the  executive  compensation  plans and  compensation
               (including incentive awards) of the officers of the Company other
               than the Chairman of the Board and the President.

          o    Assures  that  the  total  compensation  paid  to  the  Company's
               principal  officers  other than the Chairman of the Board and the
               President  is  reasonable   as  it  relates  to  such   officer's
               responsibilities  and  length of  service  with the  Company  and
               taking into account any cost of living increases.

                                       23


          o    Periodically  reviews and approves  stock  ownership  guidelines,
               including  granting  or  making   recommendations  to  the  Board
               concerning employee stock options.

          o    Consults with the Chairman of the Board and makes recommendations
               to the Board for new or  material  changes to  existing  employee
               benefit plans.

          o    Reviews the status of and  reports to the Board on the  Company's
               director   compensation   practices.   Any  changes  in  director
               compensation should come upon the recommendation of the Committee
               but with full discussion and concurrence by the Board.

          o    Oversees  the  preparation  and  review of,  and  discusses  with
               management,  the  Company's  Compensation  Discussion  & Analysis
               ("CD&A") and related disclosures required by the SEC.

          o    Reviews and decides  whether to  recommend  the final CD&A to the
               Board for inclusion in the Company's annual proxy statement.

          o    Conducts an annual evaluation of the adequacy of this Charter and
               recommends any proposed amendments to the Board for approval.

          o    Reports  to the  Board on a  regular  basis so that the  Board is
               informed of the Committee's activities.

          o    Such other duties and  responsibilities as may be assigned to the
               Committee, from time to time, by the Board and/or the Chairman of
               the Board, or as designated in plan documents.

MEETINGS
- --------

     The   Committee   shall   meet   sufficiently   often  to   discharge   its
responsibilities  hereunder, but at least as often as required by applicable SEC
rules and AMEX listing  requirements.  Meetings may be called by the Chairman of
the Board,  the President of the Company or the  Chairperson  of the  Committee.
Appropriate  members of  management  and staff will  prepare  draft  agendas and
related  background  information  for  each  Committee  meeting,  which  will be
reviewed and approved by the Committee Chairperson in advance of distribution to
the other  Committee  members.  The Company's  corporate  Secretary or Assistant
Secretary will be present at all meetings.  Any background  materials,  together
with such agenda,  should be distributed to the Committee members, the President
and  corporate  Secretary  in  advance  of the  meeting  for  their  review  and
discussion.  The  corporate  Secretary  will  maintain one set of all  Committee
minutes, agendas and background information,  and the like, to be filed with the
corporate  records of the Company  and will be  provided a set of all  Committee
correspondence.  All  meetings of the  Committee  shall be held  pursuant to the
By-laws of the  Company  with regard to notice and waiver  thereof,  and written
minutes of each meeting shall be duly filed in the Company  records.  Reports of
meetings   of  the   Committee   shall  be  made  to  the   Board  at  its  next
regularly-scheduled  meeting following the Committee meeting  accompanied by any
recommendations  to the  Board  approved  by the  Committee.  In  addition,  all
Directors are to be furnished copies of each Committee meeting's minutes.



                                       24


[GRAPHIC OMITTED]


- ------
X
- ------

Using a black ink pen, mark your votes with an X as shown in this example.
Please do not write outside the designated area.

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

Annual Meeting of Shareholders - April 25, 2007

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


This Proxy is Solicited on Behalf of the Board of Directors

April 25, 2007

The undersigned,  whose signature appears below, hereby appoints Robert H. Eder,
P. Scott Conti, and Robert J. Easton,  attorneys each with power of substitution
and with all the powers the undersigned would possess if personally  present, to
vote the Preferred  Stock of Providence and Worcester  Railroad  Company held of
record by the undersigned on March 2, 2007 at the annual meeting of shareholders
to  be  held  on  April  25,  2007  in  Worcester,  Massachusetts,  and  at  any
adjournments thereof, as follows.

A. Proposals - The Board of Directors recommends a vote FOR the listed nominees
and FOR Proposal 2.

1. Election of Directors:

             For   Withhold          For   Withhold               For   Withhold
             ---   --------          ---   --------               ---   --------
01-F. Barrett             02-S. Conti                03-J. Garrahy


             For   Withhold                For   Withhold         For   Withhold
             ---   --------                ---   --------         ---   --------
04-J. Garvey              05-C. McCollam, Jr.          06-C. Scott


                                                   For      Against     Abstain
                                                   ---      -------     -------
2.   Amendment to the Company's Employee Stock
     Purchase  Plan extending the term thereof
     for an additional ten years.

3.   In their discretion, upon such other
     matters as may properly come before
     the meeting.

B.   Non-Voting Items
Change of Address - Please print new address below.
- --------------------------------------------------------------------------------


- --------------------------------------------------------------------------------

C.   Authorized  Signatures - This section must be completed for your vote to be
     counted. - Date and Sign Below

Sign exactly as your name appears  hereon.  When signing as attorney,  executor,
administrator,  trustee  or  guardian,  please  give  full  title as such.  If a
corporation,  please sign full corporate name by duly authorized  officer.  If a
partnership,  please sign in partnership name by authorized  person.  In case of
joint tenants or multiple owners, each party must sign.

Date (mm/ldd/yyyy) -       Signature 1 - Please keep   Signature 2 - Please keep
Please print date below.   signature within the box.   signature within the box.

- -------------------------  -------------------------   -------------------------
        /  /
- -------------------------  -------------------------   -------------------------


[GRAPHIC OMITTED]





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

Proxy - Providence and Worcester Railroad Company

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


This Proxy is Solicited on Behalf of the Board of Directors

April 25, 2007

The undersigned,  whose signature appears below, hereby appoints Robert H. Eder,
P. Scott Conti, and Robert J. Easton,  attorneys each with power of substitution
and with all the powers the undersigned would possess if personally  present, to
vote the Common  Stock of  Providence  and  Worcester  Railroad  Company held of
record by the undersigned on March 2, 2007 at the annual meeting of shareholders
to  be  held  on  April  25,  2007  in  Worcester,  Massachusetts,  and  at  any
adjournments thereof, as follows.

PLEASE DATE, SIGN AND RETURN THIS PROXY USING THE ENCLOSED ENVELOPE.

(Items to be voted appear on reverse side.)





[GRAPHIC OMITTED]



- ------
X
- ------
Using a black ink pen, mark your votes with an X as shown in this example.
Please do not write outside the designated areas.

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

Annual Meeting Proxy Card

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


A. Proposals - The Board of Directors recommends a vote FOR the listed nominees
and FOR Proposal 2.

1. Election of Directors.

                  For  Withhold            For  Withhold           For  Withhold
                  ---  --------            ---  --------           ---  --------
01-Richard Anderson           02-Robert Eder           03-John Healy




                                                   For      Against     Abstain
                                                   ---      -------     -------
2.   Amendment to the Company's Employee Stock
     Purchase  Plan extending the term thereof
     for an additional ten years.

3.   In their discretion, upon such other
     matters as may properly come before
     the meeting.


B.   Non-Voting Items
Change of Address - Please print new address below.
- --------------------------------------------------------------------------------


- --------------------------------------------------------------------------------


C.   Authorized  Signatures - This section must be completed for your vote to be
     counted. Date and Sign Below

Sign exactly as your name appears  hereon.  When signing as attorney,  executor,
administrator,  trustee  or  guardian,  please  give  full  title as such.  If a
corporation,  please sign full corporate name by duly authorized  officer.  If a
partnership,  please sign in partnership name by authorized  person.  In case of
joint tenants or multiple owners, each party must sign.

Date (mm/ldd/yyyy) -       Signature 1 - Please keep   Signature 2 - Please keep
Please print date below.   signature within the box.   signature within the box.

- -------------------------  -------------------------   -------------------------
        /  /
- -------------------------  -------------------------   -------------------------