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

                                Form 10-K

 X ANNUAL REPORT PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES EXCHANGE
   ACT OF 1934
   For the fiscal year ended December 31, 2008

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

Commission file number 0-16704

                PROVIDENCE AND WORCESTER RAILROAD COMPANY

         (Exact name of registrant as specified in its charter)

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

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

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

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

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

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

                            (Title of Class)
   ________________________________________________________________

Indicate by check mark if the registrant is a well-known seasoned issuer,
as defined in Rule 405 of the Securities Act.
                                                         Yes      No  X
Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Act.
                                                         Yes      No  X

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

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

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated filer, a non-accelerated  filer or a smaller reporting company.  See
the definitions of "large accelerated  filer,"  "accelerated filer" and "smaller
reporting company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer               Accelerated filer
 Non-accelerated filer   X             Smaller reporting company




Indicate by check mark whether the registrant is a shell company (as
defined in Rule 12b-2 of the Act)                        Yes      No  X

As of June 30,  2008,  the  aggregate  market  value of the voting stock held by
non-affiliates  of the  Registrant  was  $52,329,402.  (For  this  purpose,  all
directors of the Registrant are considered affiliates.)

As of March 6,  2009,  the  Registrant  had  4,803,900  shares of  Common  Stock
outstanding.

Documents Incorporated by Reference -
- -------------------------------------

Portions of the  Registrant's  Proxy  Statement  for the 2009 Annual  Meeting of
Shareholders  to be held on April 29, 2009, is  incorporated  by reference  into
Part III of this Form 10-K.

Exhibit Index - Page IV-1.


       IMPORTANT NOTICE REGARDING THE AVAILABILITY OF PROXY MATERIALS FOR
        THE ANNUAL MEETING OF SHAREHOLDERS TO BE HELD ON APRIL 29, 2009.

     The Company's Proxy Statement,  sample proxy card and 2008 Annual Report on
Form 10-K are available at: www.edocumentview.com/pwx.





                                     PART I

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

     Providence  and Worcester  Railroad  Company  ("P&W" or "the Company") is a
class II regional freight  railroad  operating in  Massachusetts,  Rhode Island,
Connecticut  and New York. The Company is the only  interstate  freight  carrier
serving the State of Rhode Island and  possesses  the  exclusive  and  perpetual
right to conduct  freight  operations  over the Northeast  Corridor  between New
Haven,  Connecticut and the Massachusetts/Rhode  Island border. Since commencing
independent operations in 1973, the Company, through a series of acquisitions of
connecting  lines,  has grown  from 45 miles of track to its  current  system of
approximately  516 miles.  P&W  services the largest  international  doublestack
intermodal  terminal  facility in New  England in  Worcester,  Massachusetts,  a
strategic location for regional transportation and distribution enterprises.

     The Company  transports a wide variety of  commodities  for its  customers,
including  automobiles,   construction  aggregates,  iron  and  steel  products,
chemicals,  lumber, scrap metals, plastic resins, cement, coal, construction and
demolition  debris,  and processed foods and edible  foodstuffs,  such as frozen
foods,  corn syrup and animal and vegetable oils. Its customers include Aventine
Renewable Energy,  Inc.,  Cargill,  Inc., The Dow Chemical Company,  Exxon Mobil
Corporation,  First Light Power Resources,  Frito-Lay, Inc., International Paper
Company, Northeast Utilities, Nucor Steel and Tilcon Connecticut,  Inc. In 2008,
P&W transported 33,953 carloads of freight and 20,938 intermodal containers. The
Company also generates  income through sales of properties,  grants of easements
and licenses and leases of land and tracks.

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


Industry Overview

 General

     Freight  railroads  are  divided  into  three  classes  based on  operating
revenues:  Class I, $359.6  million or more;  Class II, $28.8  million to $359.6
million;  and Class III,  less than $28.8  million.  As a result of mergers  and
consolidations,  there are now only seven Class I railroads in the country.  The
Class I railroads handle 93% of the nation's rail freight business.

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

     One  result  of  revitalization  of the  industry  has been the  growth  of
regional (over 350 miles) and short-line  railroads,  which has been fueled by a
trend among Class I railroads to divest  certain  branch lines in order to focus
on their  long-haul core systems.  There are now more than 550 of these regional
and  short-line  railroads.  They  operate  in 47 of  the 48  contiguous  states
comprising the  continental  United  States,  account for 29% of all rail track,
employ 11% of all rail workers and generate about 9% of all rail revenue.

     Generally,  freight  railroads  handle two types of  traffic:  conventional
carloads and intermodal  containers  used in the shipment of goods via more than
one  mode  of  transportation,  e.g.,  by  ship,  rail  and  truck.  By  using a
hub-and-spoke approach to shipping,  multiple containers can be moved by rail to
and  from an  intermodal  terminal  and then  either  delivered  to their  final
destinations  by truck or transferred to ship for export.  Over the past decade,
commodity  shippers  have  increasingly  turned  to  intermodal   transportation
principally  as an  alternative to long-haul  trucking.  The  development of new
intermodal  technology,  which  allows  containers  to be moved by rail  double-
stacked (i.e.,  stacked one on top of the other) on specially designed railcars,
together  with  increasing  highway  traffic  congestion  and  the  shortage  of
long-haul  truck  drivers have  contributed  to this trend.  Beginning  with the
second  quarter of 2007 and  continuing  through 2008,  the number of containers
arriving in southern New England by way of  landbridge  (across the  continental
United States)  declined,  as containers  began being routed from Far East ports

                                      I-1


directly to East Coast ports over all-water  routes.  The economic  downturn has
compounded the decline in container volumes.


Regional Developments

     Over the past several years, a number of  development  projects  within the
Company's  service area have been  completed.  Some have increased port capacity
along  the  extensive  coastline  of  southern  New  England  and  improved  the
intermodal  transportation and distribution  infrastructure in the region, while
others have improved the  Company's  connections  to Class I carriers  servicing
southern New England.  This  infrastructure  presents the Company with  multiple
opportunities  for  increased  business and routing  options,  and enhancing its
customers' market access.

 Quonset/Davisville

     The  State  of Rhode  Island  and the  federal  government  are  continuing
redevelopment  efforts on a 1,000 acre portion of the former  naval  facility at
Quonset/Davisville  for an active port and industrial  park that houses a number
of  rail-oriented  industries and an auto port.  Construction  of a freight rail
improvement   project,   providing   additional   track  capacity  and  Phase  1
double-stack clearances on the Northeast Corridor between Quonset/Davisville and
Boston  Switch,  the  connection  of the Corridor to the  Company's  mainline at
Central  Falls,  RI, was completed in October 2006.  Shipment of  automobiles by
rail  commenced  in the fall of 2007 with the  Company  handling  167  autoracks
through 2007 and 1043 autoracks in 2008.

 Port of Providence

     Infrastructure  improvements  undertaken by the Port of Providence  and the
Company in 2003,  including the  installation of paving,  lighting and "on dock"
rail, have accommodated substantial growth in the Company's movement of imported
coal to inland  markets.  Coal proved to be a significant  source of revenue for
the Company during 2008.

     In October  2006,  the Company  initiated  rehabilitation  of a substantial
portion of its South  Providence  yard to  facilitate  handling  unit  trains of
ethanol.  This commodity is being transported by rail throughout the country and
is a component  of the  gasoline  mix  available  at gasoline  service  stations
throughout  southern New England.  Rehabilitation was completed and shipments of
ethanol  commenced  during the third  quarter of 2007.  The  Company  intends to
undertake rehabilitation of the remainder of the South Providence yard in 2009.

 Middletown/Hartford Line

     In cooperation with the state of Connecticut,  the Company has been engaged
in the  restoration  of the rail line  extending  from  Middletown  to Hartford,
Connecticut.  In April 2000, the State of Connecticut appropriated $1.85 million
to fund its portion of the project  (approximately 70%). The portion of the line
south of Rocky Hill is currently in service.

 New London and Willimantic Interchanges

     Through its New London  interchange  with the New England Central  Railroad
("NEC"),  P&W began  interchanging  traffic with the Canadian  National  Railway
("CN") and the Canadian Pacific Railway ("CP"). With the Company's  reactivation
of the  Willimantic  Interchange  in late  2007,  across a route  with  improved
overhead   clearances  to  NEC,  the  Willimantic   Branch  became  the  primary
interchange route to NEC and further strengthened the Company's connections with
CP via the Green  Mountain  gateway at  Bellows  Falls,  Vermont  and CN via St.
Albans, Vermont.


Railroad Operations

     The Company's  rail freight  system  comprises  approximately  516 miles of
track.  The Company  interchanges  freight  traffic with CSX  Transportation  at
Worcester,  Massachusetts  and at New Haven,  Connecticut;  with Pan Am Railways
(formerly Springfield Terminal Railway Company) at Gardner, Massachusetts;  with
NEC at New London and Willimantic,  Connecticut; with CN and CP via the NEC; and
with New York and  Atlantic  Railroad  at Fresh Pond  Junction  on Long  Island.
Through its  connections,  P&W links more than 80 communities on its lines.  The


                                      I-2


Company  operates four  classification  yards (areas  containing  tracks used to
group freight cars destined for a particular industry or interchange) located in
Worcester, Massachusetts, Cumberland, Rhode Island and Plainfield and New Haven,
Connecticut.

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

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

 Customers

     The Company  serves  approximately  165 customers in  Massachusetts,  Rhode
Island, Connecticut and New York. The Company's 10 largest customers account for
more than half of its operating  revenues.  In 2008,  one customer,  which ships
construction  aggregates from three separate quarries on P&W's system to asphalt
production  plants  in  Connecticut  and  New  York,  accounted  for  10% of the
Company's operating revenues. No other customer accounted for 10% or more of its
total operating revenues in 2008.

 Markets

     The Company transports a wide variety of commodities for its customers.  In
recent years, chemicals and plastics (including ethanol,  beginning in 2007) and
construction aggregates were the two largest commodity groups transported by the
Company, constituting 36% and 13%, respectively, of conventional carload freight
revenues in 2008.  The following  table  summarizes  the Company's  conventional
carload freight revenues by commodity group as a percentage of such revenues:

Commodity                                        2008  2007  2006
- ---------                                        ----  ----  ----
Chemicals and plastics (including ethanol).        36%   37%   33%
Construction aggregates ...................        13    17    19
Coal ......................................        12     8    11
Metal products ............................        10     9     7
Food and agricultural products ............         9    12    12
Forest and paper products .................         9    12    14
Other (including automobiles) .............        11     5     4
                                                 ----  ----  ----
 Total......................................      100%  100%  100%
                                                  ===   ===   ===

 Sales and Marketing

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

 Safety

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

                                      I-3


minimize  the  risk of  derailments  and  believes  its rail  system  is in good
condition.  In addition,  the Company has an employee training program utilizing
classroom  instruction  and video programs on topics  including  NORAC Operating
Rules,  Safety Rules,  Rail  Security  Awareness  plans and Hazardous  Materials
Awareness, as well as manufacturer-provided training materials.

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

 Rail Traffic

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

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

 Employees

     As of December 31, 2008,  the Company had 153 full-time  employees,  118 of
whom are represented by three railroad labor  organizations that are national in
scope.  The Company's  non-management  employees have been represented by unions
since the Company commenced independent operations in 1973.

     The  Company's  initial  agreement  with the  United  Transportation  Union
covering the trainmen was unusual in the railroad industry since it provided the
Company with discretion in determining crew sizes, eliminated craft distinctions
and provided a guaranteed annual wage for a maximum number of hours worked.  The
Company's  collective  bargaining  agreements have been in effect since February
1973 for trainmen,  since May 1974 for clerical  employees and  dispatchers  and
since June 1974 for maintenance employees. These contracts do not expire but are
subject to  renegotiation  after the agreed-upon  moratoria.  The Company signed
eight year agreements with the United Transportation Union (trainmen) in October
2005, the Transportation Communications International Union (clerical) in August
2006 and the Brotherhood of Railroad  Signalmen  (maintenance) in July 2007. The
Company considers its employee and labor relations to be good.


Competition

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

                                      I-4


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


Governmental Regulation

     The  Company is subject to  governmental  regulation  by the United  States
Surface  Transportation  Board (the "STB"), the Federal Railroad  Administration
(the "FRA"), the Transportation  Security  Administration  (the "TSA") and other
federal,  state and local  regulatory  authorities with respect to certain rates
and  railroad  operations,  as well  as a  variety  of  health,  safety,  labor,
environmental  and other  matters,  all of which  could  potentially  affect the
competitive position and profitability of the Company. Additionally, the Company
is subject to STB regulation and may be required to obtain STB approval prior to
its  acquisition  of any new  railroad  properties.  Management  of the  Company
believes that the regulatory  freedoms  granted by the Staggers Rail Act of 1980
(the  "Staggers  Rail Act")  have been  beneficial  to the  Company by giving it
flexibility  to adjust  prices and  operations  to respond to market  forces and
industry changes.  However, various interests, and certain members of the United
States Congress (which has jurisdiction  over federal  regulation of railroads),
have from time to time expressed  their  intention to support  legislation  that
would eliminate or reduce significant freedoms granted by the Staggers Rail Act.


Environmental Matters

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


Internet Address and SEC Reports

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


Item 1A. Risk Factors
- ---------------------

 Fluctuations in Operating Revenues

     Historically,  the Company's  operating revenues have been tied to national
and regional economic  conditions,  especially those impacting the manufacturing
sector,   while  the  Company's   expenses  have  been   relatively   inelastic.
Increasingly,  the Company's  business is impacted by global economic  events. A
downturn in general economic  conditions  could materially  adversely affect the
Company's  business and results of  operations.  In addition,  shifts in the New
England  economy  between  manufacturing  and service  sectors could  materially
affect the Company's performance.  The Company's operating revenues and expenses
have also  fluctuated  due to  unpredictable  events,  such as  adverse  weather
conditions and customer  plant  closings.  While  generally the Company has been
able to  replace  revenues  lost  due to plant  closings  through  expansion  of
existing  business or replacement with new customers,  there can be no assurance
that it could do so in the future. The occurrence of such  unpredictable  events
in the future  could  cause  further  fluctuations  in  operating  revenues  and
expenses and materially adversely affect the Company's financial performance.

                                      I-5


 Availability of Acquisition and Growth Opportunities and Associated Risks

     The Company  believes that its ability to grow depends,  in part,  upon its
ability to acquire additional  connecting rail lines. There are a limited number
of  acquisition  targets  in  the  Company's  market.  In  addition,  in  making
acquisitions,  the Company  competes  with other  short-line  and regional  rail
operators,  some of which are larger and have greater  financial  resources than
the Company. The growing competition for such acquisitions may cause an increase
in  acquisition  prices  and  related  costs,   resulting  in  fewer  attractive
acquisition opportunities, which could materially adversely affect the Company's
growth.  No  assurance  can be given  that the  Company  will be able to acquire
suitable  additional rail lines or that, if acquired,  the Company would be able
to successfully operate such additional rail lines.

     Acquisitions of additional  rail lines may be subject to regulatory  review
and  approval by the STB.  The Company is a Class II railroad  and  acquisitions
made by Class II railroads are subject to a requirement that employees  affected
by an acquisition be paid up to one year's severance.


 Competition

     For customers  located  directly on line,  which constitute the majority of
the Company's freight  business,  the Company is the only rail carrier providing
direct service.  However,  the Company competes with other freight  railroads on
the location of new  businesses  in the region.  The Company also  competes with
other  modes  of  transportation   such  as  long-haul  trucking  companies  and
ocean-going vessels,  including short-sea shipping. Any improvement in the cost,
quality or availability of these alternate modes of transportation, for example,
legislation granting increases in truck size or allowable weight, could increase
this  competition  and materially  affect the Company's  business and results of
operations.  In addition,  the revenues  derived from the handling of intermodal
containers could be materially adversely affected by the rerouting of containers
from Far East ports  directly to East Coast ports via an all-water  route rather
than by way of landbridge.


 Customer Concentration

     The  Company's  ten largest  customers  accounted  for more than 50% of the
Company's  operating revenues for 2008 with one customer accounting for 10%. The
Company's  business  could  be  materially  adversely  affected  if any of these
customers reduces shipments of commodities transported by the Company.

     Although in the past the Company has been able to replace revenues lost due
to a reduction in existing  customers' rail service  requirements,  no assurance
can be given that it could do so in the future.


 Labor Issues

     Substantially all of the Company's non-management employees are represented
by  national   railroad  labor   organizations.   The  Company's   inability  to
satisfactorily  conclude  negotiations  with unions could  materially  adversely
affect the  Company's  operations  and  financial  performance.  Similarly,  any
protracted  work  stoppages  against the Company's  connecting  railroads  could
materially  adversely  affect the Company's  business and results of operations.
Historically,  Congress has  intervened in such events to avoid  disruptions  in
interstate  commerce,  but there can be no assurance  that it would do so in the
future.

     All railroad industry employees are covered by the Railroad  Retirement Act
and the Railroad Unemployment Insurance Act in lieu of Social Security and other
federal and state  unemployment  insurance  programs,  and the Federal Employers
Liability  Act in lieu of state  workers'  compensation.  Increases in the taxes
payable pursuant to the Railroad Retirement Act and/or the Railroad Unemployment
Insurance Act would increase the Company's costs of operations.


 Relationships with Other Railroads

     The railroad  industry in the United  States is dominated by a small number
of large Class I carriers that have  substantial  market control and negotiating

                                      I-6


leverage. A majority of the Company's carloadings is interchanged with a Class I
carrier,  CSX  Transportation.  A decision by CSX  Transportation to discontinue
serving  routes  or  to   disadvantageously   price  the  transport  of  certain
commodities could materially adversely affect the Company's business.

     The Company's  ability to provide rail service to its customers  depends in
large part upon its ability to maintain  cooperative  relationships with all its
connecting  carriers with respect to, among other matters,  freight  rates,  car
supply,  interchange  and trackage  rights.  A  deterioration  in the  operating
relationships  with or  service  provided  by those  connecting  carriers  could
materially adversely affect the Company's business.


 Rail Infrastructure and Availability of Government Programs

     Certain  of  the  Company's  growth   opportunities   are  contingent  upon
anticipated improvements to P&W's existing rail infrastructure. No assurance can
be given that the  Company  will be able to complete  such  projects as planned.
Unforeseen   delays  or  other  problems   which  prevent   completion  of  such
improvements  could  materially  adversely  affect the  Company's  business  and
results of  operations.  In  addition,  the Company has worked with  federal and
state  agencies to improve its rail  infrastructure  and has been  effective  in
obtaining federal and state financial support for certain projects. There can be
no  assurance,  however,  that such federal and state  programs or funds will be
available in the future or that the Company will be eligible to  participate  in
such  programs.  Failure to  participate  in federal  and state  programs  or to
receive  federal or state  funding for rail  infrastructure  improvements  would
cause the  Company to incur the full cost of those  infrastructure  improvements
undertaken  and  completed  and   significantly   increase  its  costs  of  rail
infrastructure improvement.


 Potential for Increased Governmental Regulation and Mandated Upgrade to
  Property

     The Company is subject to governmental  regulation by the STB, the FRA, the
TSA and other federal,  state and local  regulatory  authorities with respect to
certain rates and railroad operations,  as well as a variety of health,  safety,
labor, environmental, security and other matters, all of which could potentially
affect the competitive position and profitability of the Company.  Management of
the Company  believes that the regulatory  freedoms granted by the Staggers Rail
Act have been  beneficial  to the  Company  by giving it  flexibility  to adjust
prices and operations to respond to market forces and industry changes. However,
various   interests   and  certain   members  of  the  United  States  House  of
Representatives  and Senate (which have jurisdiction over the federal regulation
of  railroads)  have from time to time  expressed  their  intention  to  support
legislation that would eliminate or reduce  significant  freedoms granted by the
Staggers  Rail Act.  If enacted,  these  proposals,  or court or  administrative
rulings to the same effect under current law, could materially  adversely affect
the Company's business and results of operations.


 Casualty Losses

     The  Company  has  obtained  insurance  coverage  for losses  arising  from
personal  injury and for property  damage in the event of  derailments  or other
accidents or occurrences.  The Company  believes that its insurance  coverage is
adequate based on its experience. However, under catastrophic circumstances such
as accidents involving passenger trains or spillage of hazardous materials,  the
Company's  liability could exceed its insurance limits.  The Company  transports
hazardous  chemicals  throughout  its  system  and  conducts  operations  on the
Northeast  Corridor  on which there is heavy  passenger  traffic.  Insurance  is
available from only a limited number of insurers,  and there can be no assurance
that  insurance  protection at the Company's  current levels will continue to be
available  or, if  available,  will be  obtainable  on terms  acceptable  to the
Company.  Losses or other  liabilities  incurred  by the  Company  which are not
covered by  insurance  or which  exceed the  Company's  insurance  limits  could
materially  adversely affect the Company's  financial  condition,  liquidity and
results of operation.


 Environmental Matters

     The Company's railroad  operations and real estate ownership are subject to
extensive   federal,   state  and  local   environmental  laws  and  regulations
concerning,  among other things,  emissions to the air, discharges to waters and
the handling, storage, transportation and disposal of waste and other materials.
The Company  transports  hazardous  materials and  periodically  uses  hazardous

                                      I-7


material  in its  operations.  While the Company  believes it is in  substantial
compliance  with  all  applicable   environmental  laws  and  regulations,   any
allegations or findings to the effect that the Company had violated such laws or
regulations could materially adversely affect the Company's business and results
of operations.  The Company  operates on properties that have been used for rail
operations for over a century.  There can be no assurance that historic releases
of hazardous waste or materials will not be discovered, requiring remediation of
Company properties, and that the cost of such remediation would not be material.


Item 1B. Unresolved Staff Comments
- ----------------------------------

 None

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

 Track

     P&W's rail system extends over  approximately  516 miles of track, of which
it owns  approximately 163 miles. The Company has the right to use the remaining
353  miles  pursuant  to  perpetual  easements  and  long-term  trackage  rights
agreements.  Under certain of these  agreements,  the Company pays fees based on
usage.

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

     Of the  approximately  516 miles that  comprise the Company's  system,  306
miles, or 58.5%,  are located in  Connecticut,  95 miles, or 19%, are located in
Massachusetts,  87 miles,  or 17%, are located in Rhode Island and 28 miles,  or
5.5%, are located in New York.


 Rail Facilities

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

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


 Other Properties

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

     The Company has invested nearly $12 million in the development of the South
Quay in East  Providence,  Rhode  Island  which has  resulted in the creation of
approximately  33 acres of  waterfront  land.  The Company also owns 12 acres of
land  adjacent  to the South  Quay,  as well as 11 acres off Dexter  Road,  East
Providence, all of which are being held for future development.

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

                                      I-8



 Rolling Stock

     The following schedule sets forth the rolling stock owned by the Company as
of December 31, 2008:

     Description                                                    Number
     -----------                                                    ------
     Locomotive ..................................................      30
     Gondola .....................................................       5
     Open-Top Hopper..............................................     137
     Flat Car  ...................................................       5
     Ballast Car..................................................      30
     Passenger Equipment..........................................       7
     Caboose......................................................       2
                                                                    ------
         Total....................................................     216
                                                                    ======

     The 30 diesel  electric  locomotives,  which include nine  pre-owned  3,900
horsepower GE B39-8 locomotives  acquired in 2002 and 2003 and four pre-owned GE
B40-8  locomotives  acquired in 2004 and 2005,  are used on a daily  basis,  are
maintained to a high standard,  comply with all FRA and  Association of American
Railroads  rules and regulations and are adequate for the needs of the Company's
freight operations.  The gondolas,  open-top hoppers, flat cars and ballast cars
are  considered  modern rail cars and are used in track  maintenance  and,  very
occasionally,  by certain P&W customers.  Other rail freight customers use their
own freight cars or obtain such equipment  from other sources.  The ballast cars
are used in track maintenance. From time to time, the Company has leased ballast
cars to other railroads. The passenger equipment and caboose are not utilized in
P&W's rail freight  operations  but are used on an occasional  basis for Company
functions, excursions and charter trips.

     In January  2008,  simultaneous  with the purchase by GATX  Corporation  of
239,523  shares  of  common  stock  of the  Company  for the  purchase  price of
$5,509,029 ($23.00/share),  the Company and GATX entered into various agreements
including an Exclusive  Railcar Supply Agreement (the "ERSA") for a term of five
(5) years to renew  automatically for successive one-year periods unless earlier
terminated by either  party.  Under the ERSA,  provided that  market-competitive
terms are furnished,  GATX became the exclusive supplier of substantially all of
P&W's railcar needs, while various other agreements between the parties provided
for the Company's  acquisition of 137 open-top hopper cars, its lease of 72 mill
gondolas, and its lease of 200 automobile-carrying railcars (autoracks).


 Equipment

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

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

     In July  2008,  the  Company  installed  a  fifty-ton  drop  table  unit to
facilitate  the  efficient  exchange of wheels on  locomotives  and  railcars by
lowering the wheels beneath the level of the Engine House floor and across to an
adjacent track where exchange with a second wheel set is made.

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

     On January 29, 2002, the Company received a "Notice of Potential Liability"
from the United States  Environmental  Protection  Agency  ("EPA")  regarding an
existing  Superfund  Site (the "Site") that includes the J.M.  Mills Landfill in
Cumberland,  Rhode  Island.  EPA sends  these  "Notice"  letters to  potentially


                                      I-9


responsible  parties ("PRPs") under the  Comprehensive  Environmental  Response,
Compensation,  and Liability Act ("CERCLA"). EPA identified the Company as a PRP
based on its status as an owner and/or  operator  because its railroad  property
traverses the Site. Via these Notice letters,  EPA makes a demand for payment of
past costs  (identified  in the letter as $762,000) and future costs  associated
with the response  actions taken to address the  contamination  at the Site, and
requests PRPs to indicate their  willingness  to  participate  and resolve their
potential  liability  at the Site.  The Company has  responded to EPA by stating
that it does not  believe it has any  liability  for this  Site,  but that it is
interested in cooperating with EPA to address issues concerning liability at the
Site.  At this point,  two other  parties have already  committed  via a consent
order with EPA to pay for the Remedial Investigation/Feasibility Study ("RI/FS")
phase of the  clean-up at the Site,  which will take  approximately  two or more
years to complete. After that, EPA will likely seek to negotiate the cost of the
Remedial  Design and  implementation  of the remedy at the Site with the PRPs it
has identified via these Notice  Letters  (which  presently  includes over sixty
parties,  and is likely to increase after EPA completes its investigation of the
identity of PRPs).  On December  15,  2003,  the EPA issued a second  "Notice of
Potential  Liability"  letter  to the  Company  regarding  the  Site.  EPA again
identified  the  Company as a PRP,  this time  because EPA  "believes  that [the
Company]  accepted  hazardous  substance  for transport to disposal or treatment
facilities and selected the site for disposal." The Company  responded  again to
EPA stating that it is interested in  cooperating  with EPA but that it does not
believe it has engaged in any activities that caused  contamination at the Site.
The Company  believes that none of its activities  caused  contamination  at the
Site,  and will  contest this claim by EPA and  therefore no liability  has been
accrued for this matter.

     In connection with the EPA claim described  above, the two parties who have
committed  to  conduct  the  RI/FS at the  Site  filed a  complaint  in the U.S.
District  Court of Rhode Island against the Company,  in an action  entitled CCL
Custom Manufacturing,  Inc. v. Arkwright Incorporated,  et al (consolidated with
Unilever Bestfoods v. American Steel & Aluminum Corp. et al), C.A. No. 01-496/L,
on December  18,  2002.  The Company  was one of about  sixty  parties  named by
Plaintiffs in this suit, to recover response costs incurred in investigating and
responding  to the  releases of  hazardous  substances  at the Site.  Plaintiffs
alleged that the Company is liable under 42 U.S.C. ss. 961(a)(3) of CERCLA as an
"arranger"  or  "generator"  of waste  that  ended up at the Site.  The  Company
entered into a Generator Cooperation Agreement with other defendants to allocate
costs in responding to this suit, and to share  technical  costs and information
in evaluating the Plaintiffs'  claims.  Although the Company does not believe it
generated  any waste that ended up at the Site,  or that its  activities  caused
contamination at the Site, the Company paid $45,000 to settle this suit in March
2006.


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

  Not applicable.



                                      I-10



                                     Part II
                                     -------

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

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


                                       Common Stock
                                       ------------
                                      Trading Prices         Dividends Paid
                                      --------------         --------------
                                  High            Low     Preferred      Common
                                  ----            ---     ---------      ------
2007
- ----
     First Quarter ........     $19.50         $16.70        $5.00       $ .04
     Second Quarter .......      21.61          17.46          -0-         .04
     Third Quarter ........      19.55          14.35          -0-         .04
     Fourth Quarter .......      20.74          16.50          -0-         .04


2008
- ----
     First Quarter ........     $20.00         $15.75        $5.00       $ .04
     Second Quarter .......      21.40          18.55          -0-         .04
     Third Quarter ........      20.24          14.79          -0-         .04
     Fourth Quarter .......      17.18           7.72          -0-         .04




As of February 28, 2009, there were  approximately  667 holders of record of the
Company's common stock.

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



                                      II-1






                                PERFORMANCE GRAPH


                      PREPARED BY BURNHAM SECURITIES INC.
                 FOR PROVIDENCE AND WORCESTER RAILROAD COMPANY.


                                 5 - Year Return
                   Providence and Worcester Railroad Company,
                     U.S. Railroad Index and Russell 2000(R) Index

                               [GRAPHIC OMITTED]


*Compiled by Burnham Securities Inc.
- --------------------------------------------------------------------------------
Index  Components:  Burlington  Northern  Santa Fe Corp.  (NYSE:BNI),  CSX Corp.
(NYSE:CSX),  Genesee & Wyoming Inc. (NYSE:GWR), Kansas City Southern (NYSE:KSU),
Norfolk Southern Corp. (NYSE:NSC), Pioneer Railcorp (OTCPK:PRRR), Providence and
Worcester   Railroad  Co.   (NASDAQ:PWX),   Union  Pacific   Corp.   (NYSE:UNP).
RailAmerica,  Inc.,  acquired and taken  private on February 14, 2007,  has been
removed from the index.
- --------------------------------------------------------------------------------


                         Fiscal Years Ended December 31
                         ------------------------------
                              2003     2004     2005     2006     2007     2008
- --------------------------   -----    -----    -----    -----    -----    -----
- --------------------------   -----    -----    -----    -----    -----    -----
PWX                          100.0    153.5    171.4    226.1    195.7    142.1
U.S. Railroad Index          100.0    126.4    173.6    189.1    225.5    197.9
Russell 2000                 100.0    117.0    120.9    141.4    137.6     89.7
- --------------------------   -----    -----    -----    -----    -----    -----

The Russell  2000(R) Index measures the performance of small  capitalization  US
companies by measuring the  performance of the 2,000 smallest  securities in the
Russell 3000(R) Index. The U.S. Railroad Index is compiled by Burnham Securities
Inc. and includes 8 railroad-operating companies.

The Board of Directors  recognizes  that the market price of stock is influenced
by many factors,  only one of which is issuer  performance.  The Company's stock
price may also be  influenced  by market  perception,  economic  conditions  and
government  regulation.  The stock price  performance  shown in the graph is not
necessarily an indicator of future price performance.



                                      II-2


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

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


                                             Years Ended December 31,
                                   2008      2007      2006      2005      2004
                                 -------   -------   -------   -------   -------
                                     (in thousands, except per share amounts)
Income Statement Data:
 Operating revenues ........    $ 29,736   $26,164   $28,451   $26,734   $24,943
 Other income ...............      1,050       890     1,373     1,208     1,547
                                 -------   -------   -------   -------   -------
 Total Revenues .............     30,786    27,054    29,824    27,942    26,490
 Operating expenses .........     30,485    27,856    28,222    26,114    24,854
                                 -------   -------   -------   -------   -------
 Income (loss) before income
  taxes .....................        301      (802)    1,602     1,828     1,636
 Provision for income taxes
  (benefit) .................        135      (150)      560       615       631
                                 -------   -------   -------   -------   -------
 Net income (loss) ..........        166      (652)    1,042     1,213     1,005
 Preferred stock dividend ...          3         3         3         3         3
                                 -------   -------   -------   -------   -------

 Net income (loss) available to
  common shareholders .......    $   163   $  (655)  $ 1,039   $ 1,210   $ 1,002
                                 =======   =======   =======   =======   =======

 Basic and diluted income
  (loss) per common share ...    $   .03   $  (.14)  $   .23   $   .27   $   .22
                                 =======   =======   =======   =======   =======

 Weighted average shares-basic     4,790     4,545     4,523     4,496     4,470
                                 =======   =======   =======   =======   =======

 Weighted average
  shares-diluted ............      4,866     4,545     4,602     4,574     4,548
                                 =======   =======   =======   =======   =======

 Cash dividends per share of
  Common Stock ..............    $  0.16   $  0.16   $  0.16   $  0.16   $  0.16
                                 =======   =======   =======   =======   =======


                                                   December 31,
                                   2008      2007      2006      2005      2004
                                 -------   -------   -------   -------   -------
                                                 (in thousands)
Balance Sheet Data:
 Total assets ................   $99,010   $95,158   $95,024   $93,484   $91,582
 Shareholders' equity .......     74,797    69,675    70,624    69,845    69,027



                                      II-3


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

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

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


Critical Accounting Policies

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

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

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


Overview

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

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

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

When comparing the Company's results of operations from one year to another, the
following  factors should be taken into  consideration.  First,  the Company has
historically  experienced fluctuations in operating revenues and expenses due to
unpredictable   events  such  as  one-time  freight  moves  and  customer  plant
expansions and shutdowns.  Second, the Company's freight volumes are susceptible
to  increases  and  decreases  due to changes  in  international,  national  and
regional  economic  conditions.  Third,  the  volume  of  capitalized  track  or
recollectible  projects  performed  by the  Company's  Maintenance  of  Way  and
Communications & Signals  Departments can vary  significantly from year to year,
thereby  impacting total  operating  expenses.  Fourth,  diesel fuel comprises a
significant  portion of the Company's  operating  costs. As fuel prices increase
the Company  attempts to recover  these costs through  surcharges  and increased
fees;  however,  the Company's  profitability can be impacted by changes in fuel
prices.

                                      II-4


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

One of the Company's  customers which ships  construction  aggregates from three
separate  quarries on the Company's rail system to asphalt  production plants in
Connecticut and New York,  accounted for 10.0%, 13.8% and 14.8% of its operating
revenues in 2008, 2007 and 2006, respectively. The Company does not believe that
this customer will cease to be a rail shipper or will substantially decrease its
freight volume in the foreseeable future. In the event that this customer should
cease or substantially  reduce its rail freight operations,  management believes
that the Company could  restructure its operations to reduce  operating costs by
an amount sufficient to largely offset the decrease in operating revenues.


Results of Operations

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


                                           Years Ended December 31,
                                -----------------------------------------------
                                     2008            2007              2006
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Freight Revenues:
 Conventional carloads ......  $27,113   91.2%  $22,682   86.7%  $23,443   82.4%
 Containers .................    1,341    4.5     2,389    9.1     3,572   12.5
 Other freight-related ......      837    2.8       774    3.0       876    3.1
Other operating revenues.....      445    1.5       319    1.2       560    2.0
                               -------  -----   -------  -----   -------  -----
  Total .....................  $29,736  100.0%  $26,164  100.0%  $28,451  100.0%
                               =======  =====   =======  =====   =======  =====


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

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2008            2007              2006
                                -------------   --------------    -------------
                                      (in thousands, except percentages)

Chemicals and plastics
 (including ethanol) .........    $ 9,761   36.0% $ 8,387  37.0% $ 7,759   33.1%
Construction aggregate .......      3,389   12.5    3,840  16.9    4,359   18.6
Coal .........................      3,281   12.1    1,818   8.0    1,651    7.0
Metal products ...............      2,793   10.3    2,132   9.4    2,488   10.6
Food and agricultural products      2,522    9.3    2,777  12.2    2,749   11.7
Forest and paper products ....      2,467    9.1    2,756  12.2    3,181   13.6
Other (including automobiles)       2,900   10.7      972   4.3    1,256    5.4
                                  -------  -----  ------- -----  -------  -----
  Total ......................    $27,113  100.0% $22,682 100.0% $23,443  100.0%
                                  =======  =====  ======= =====  =======  =====


                                      II-5


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

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2008            2007              2006
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Salaries, wages, payroll taxes
 and employee benefits .......   $15,631   52.6% $15,204  58.1% $14,945   52.5%
Casualties and insurance .....       867    2.9      919   3.5      956    3.4
Depreciation .................     2,941    9.9    2,884  11.0    2,829    9.9
Diesel fuel ..................     3,986   13.4    2,524   9.6    2,495    8.8
Car hire, net ................       928    3.1      818   3.1    1,096    3.9
Purchased services, including
 legal and professional fees .     2,304    7.7    2,037   7.8    1,947    6.8
Repairs and maintenance of
 equipment ...................     1,993    6.7    1,711   6.5    1,943    6.8
Track and signal materials ...     1,716    5.8    2,135   8.2    2,949   10.4
Track usage fees .............       633    2.1      615   2.4      829    2.9
Other materials and supplies..     1,265    4.3    1,222   4.7    1,239    4.4
Other ........................     1,894    6.4    1,833   7.0    1,891    6.6
                                 -------  -----  ------- -----  -------  -----
 Total .......................    34,158  114.9   31,902 121.9   33,119  116.4
 Less capitalized and
  recovered costs ...........      3,673   12.4    4,046  15.4    4,897   17.2
                                 -------  -----  ------- -----  -------  -----
  Total ......................   $30,485  102.5% $27,856 106.5% $28,222   99.2%
                                 =======  =====  ======= =====  =======  =====



Year Ended December 31, 2008 Compared to Year Ended December 31, 2007

Operating Revenues

Operating  Revenues  increased $3.6 million,  or 13.7%, to $29.8 million in 2008
from $26.2  million in 2007.  This  increase is the net result of a $4.4 million
(19.5%) increase in conventional  freight revenues, a $63,000 (8.1%) increase in
other  freight-related  revenues  and  a  $126,000  (39.5%)  increase  in  other
operating  revenues  partially  offset by a $1.0  million  (44.8%)  decrease  in
container freight revenues.

The  increase  in  conventional  freight  revenues  is  attributable  to a 10.2%
increase in traffic volume and an 8.4% increase in the average revenue  received
per carloading.  The Company's  conventional  carloadings  increased by 3,156 to
33,953 in 2008 from 30,797 in 2007. Shipments of ethanol,  coal, automobiles and
steel ingots accounted for  substantially all of the increase in traffic volume.
Ethanol and automobiles  are commodities  which the Company began hauling during
the third quarter of 2007.  These increases were somewhat offset by decreases in
shipments of construction aggregates,  chemicals (other than ethanol),  building
materials and certain other commodities  during the year. These decreases appear
to result from the current economic  downturn in the United States economy.  The
increase  in  the  average  revenue  received  per  conventional  carloading  is
attributable  to a  shift  in the  mix of  freight  hauled  toward  higher-rated
commodities, as well as some rate increases, including diesel fuel surcharges.

The decrease in container  freight  revenues is the result of a 48.3% decline in
traffic  volume  somewhat  offset by an 8.6%  increase  in the  average  revenue
received per container.  Container traffic volume decreased by 19,567 containers
to 20,938 in 2008 from  40,505 in 2007.  During the  second  quarter of 2007 the
Company  began to  experience a steady  decrease in the volume of its  container
traffic which continued  throughout  2008.  Among other factors,  rate increases
imposed by western  rail  carriers in the United  States  resulted in  steamship
lines using "all water"  routings to the East Coast for an  increasingly  larger
portion of container traffic,  thereby significantly reducing the volume of such
traffic  shipped  cross-country  by rail.  In  addition,  the  current  economic
downturn has added to the decline in container  traffic  volume.  The Company is
unable to predict if and when container traffic may significantly increase.

The increase in the average  revenue  received per container is  attributable to
contractual rate adjustments  based upon railroad  industry cost indices as well
as a change in the mix of containers handled.

                                      II-6


The increase in other  freight-related  revenues is primarily due to an increase
in secondary switching services provided to freight customers.  This is directly
related to the increase in conventional traffic volume during the year.

The increase in other operating revenues reflects greater maintenance department
billings for services rendered to freight customers and outside parties.


Other Income

Other  income  increased  by $160,000 to $1.1  million in 2008 from  $890,000 in
2007.  The most  significant  change was an increase in gains  realized from the
sale of property, equipment and easements, which revenues can vary significantly
from year to year.


Operating Expenses

Operating expenses increased by $2.6 million,  or 9.4%, to $30.5 million in 2008
from $27.9 million in 2007.  Higher  expenditures  for diesel fuel accounted for
$1.5 million of this  increase.  This is primarily  the result of  significantly
higher prices for petroleum  products which were in effect for most of the year.
The price of diesel fuel  decreased  during the fourth  quarter of 2008 and such
lower prices have continued into 2009.


Provision for Income Taxes (Benefit)

The provision for income taxes for 2008 is $135,000,  or 45%, of pre-tax  income
compared to 19% in 2007. The rate in 2008 reflects normal nondeductible expenses
compared to a relatively small pre-tax income.  The 2007 effective rate reflects
the utilization of track maintenance credits that were freed up by the operating
loss.


Year Ended December 31, 2007 Compared to Year Ended December 31, 2006

Operating Revenues

Operating  Revenues  decreased  $2.3 million,  or 8.0%, to $26.2 million in 2007
from $28.5 million in 2006.  This decrease  resulted from a $1.2 million (33.1%)
decrease  in  container  freight   revenues,   a  $761,000  (3.2%)  decrease  in
conventional   freight   revenues,   a  $102,000   (11.6%)   decrease  in  other
freight-related  revenues  and a $241,000  (43.0%)  decrease in other  operating
revenues.

The decrease in container freight revenues is attributable to a 35.9% decline in
traffic  volume  partially  offset by a 4.3%  increase  in the  average  revenue
received per container.  Intermodal  containers  handled  decreased by 22,678 to
40,505 in 2007 from 63,183 in 2006. Among other factors,  rate increases imposed
by western rail carriers in the United States  resulted in steamship lines using
"all  water"  routings  to the East  Coast  for a larger  portion  of  container
traffic,  thereby  significantly  reducing  the volume of such  traffic  shipped
cross-country  by rail.  This trend began during the second  quarter of the year
and the  Company is unable to  predict if and when this trend will be  reversed.
The increase in the average  revenue  received per container is primarily due to
contractual rate adjustments based upon railroad industry cost indices.

The decrease in conventional freight revenues is the result of an 8.8% reduction
in traffic  volume  partially  offset by a 6.1% increase in the average  revenue
received per carloading.  The Company's  conventional  carloadings  decreased by
2,983 to 30,797 in 2007 from 33,780 in 2006.  The largest  single  reduction  in
conventional  traffic volume was construction  aggregates which declined by more
than a half million dollars.  Declines in other  commodities were largely offset
by increases  in coal,  ethanol and  automobiles.  Shipments of these latter two
commodities  commenced  during  the  second  half of the  year  and the  Company
anticipates that they will contribute to future traffic growth.  The increase in
the average revenue received per conventional carloading results from a shift in
the mix of traffic away from construction  aggregates,  a lower rated commodity,
as well as modest rate increases, including diesel fuel surcharges.

The  decrease  in other  freight-related  revenues  is  attributable  to reduced
billings for demurrage  charges which is related to the decrease in conventional
traffic volume.

                                      II-7


The decrease in other operating revenues results from a reduction in maintenance
department  billings.  Revenues of this nature  typically vary from year to year
depending upon the needs of freight customers and other outside parties.


Other Income

Other  income  decreased  by $483,000  to $890,000 in 2007 from $1.4  million in
2006.  This  decrease is due to a reduction  in gains from the sale of property,
equipment and easements, which revenue can vary significantly from year to year.


Operating Expenses

Operating  expenses decreased  $366,000,  or 1.3%, to $27.9 million in 2007 from
$28.2 million.  The Company's operating expenses are of a fixed nature to a very
high degree and,  therefore,  do not fluctuate  proportionally with increases or
decreases in  operating  revenues.  The  decrease in track and signal  materials
expense of $814,000  was offset by a $1.0  million  decrease  in  reimbursements
received from the states for  non-capitalized  crossing signals and other public
improvements.


Provision for Income Taxes (Benefit)

The  Company's  federal  income tax  benefit for 2007 was reduced by $113,000 of
railroad track  maintenance  credits which were utilized in 2005 and 2006. These
credits  were "freed up" by carrying  back a portion of the net  operating  loss
incurred in 2007 to those years.


Liquidity and Capital Resources

On January 10, 2008, the Company entered into an agreement with GATX Corporation
("GATX")  whereby GATX  acquired  239,523  newly-issued  shares of the Company's
common  stock  (4.99%) for  approximately  $5.5  million  which was and is being
utilized  for capital  improvements  to enhance the  Company's  operations.  The
Company and GATX also entered into an Exclusive Railcar Supply Agreement whereby
GATX has the  exclusive  right to supply the Company  with  railcars for certain
rail traffic on market-competitive  terms. In addition, the Company exchanged 72
of its mill  gondolas for 137  open-top  hoppers  owned by GATX.  The Company is
leasing the 72 mill gondolas from GATX under operating leases for a period of up
to  7  years  at  minimum  annual  rentals  of  $248,000.  This  amount  is  not
significantly  different  from  the  rentals  previously  paid to  GATX  for the
open-top hoppers which have been used by the Company to transport coal.

The Company  generated  $832,000,  $3.3  million  and $3.8  million of cash from
operations in 2008,  2007 and 2006,  respectively.  The Company's total cash and
cash equivalents  increased by $695,000 in 2008 and decreased by $1.1 million in
2007  and  $810,000  in 2006.  The  principal  utilization  of cash  during  the
three-year  period was for expenditures for property and equipment  acquisitions
and improvements and payment of dividends.

During  2008,  2007  and 2006  the  Company  generated  $583,000,  $288,000  and
$863,000, respectively, from the sale of properties not considered essential for
railroad operations and from the granting of easements and licenses. The Company
holds various properties which could be made available for sale, lease or grants
of easements and  licenses.  Revenues  from sales of  properties,  easements and
licenses can vary significantly from year to year.

The Company has a revolving  line of credit of $5.0 million  with its  principal
bank,  which line expires on May 31, 2009.  Borrowings under this line of credit
are  unsecured,  due on demand and bear interest at either the bank's prime rate
or one and one-half  percent over either the one or three month London Interbank
Offered  Rates.  The  Company  pays no  commitment  fee on this  line and has no
compensating balance requirements. The Company repaid the $900,000 of borrowings
outstanding as of December 31, 2007 in January 2008 and had no advances  against
this line during the year.

Substantially  all of the mainline  track owned by the Company meets FRA Class 3
standards  (permitting  freight  train  speeds  of 40 miles per  hour),  and the
Company  intends to continue to maintain  this track at this level.  The Company
expended  $2.6  million,  $3.5  million  and  $3.4  million  for  additions  and

                                      II-8


improvements  to its  track  structure  in 2008,  2007 and  2006,  respectively.
Deferred grant income of $172,000 in 2008, $520,000 in 2007 and $121,000 in 2006
financed a portion of these  additions  and  improvements.  Improvements  to the
Company's  track  structure  are  made,  for the  most  part,  by the  Company's
Maintenance of Way Department personnel.

In  2008,  the  Company  paid  dividends  in the  amount  of  $5.00  per  share,
aggregating $3,000, on its outstanding  noncumulative  preferred stock and $0.16
per share,  aggregating  $767,000,  on its outstanding  common stock.  Continued
payment of such  dividends is contingent  upon the Company's  continuing to have
the necessary financial resources available.

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

On January 29, 2002, the Company received a "Notice of Potential Liability" from
the United States Environmental  Protection Agency ("EPA") regarding an existing
Superfund Site (the "Site") that includes the J.M. Mills Landfill in Cumberland,
Rhode  Island.  EPA sends  these  "Notice"  letters to  potentially  responsible
parties ("PRPs") under the Comprehensive  Environmental Response,  Compensation,
and Liability Act  ("CERCLA").  EPA identified the Company as a PRP based on its
status as an owner and/or operator because its railroad  property  traverses the
Site.  Via these  Notice  letters,  EPA makes a demand for payment of past costs
(identified  in the letter as  $762,000)  and future costs  associated  with the
response  actions taken to address the  contamination  at the Site, and requests
PRPs to indicate their  willingness to participate  and resolve their  potential
liability at the Site.  The Company has responded to EPA by stating that it does
not believe it has any  liability  for this Site,  but that it is  interested in
cooperating with EPA to address issues concerning liability at the Site. At this
point, two other parties have already  committed via a consent order with EPA to
pay for the  Remedial  Investigation/Feasibility  Study  ("RI/FS")  phase of the
clean-up  at the  Site,  which  will  take  approximately  two or more  years to
complete. After that, EPA will likely seek to negotiate the cost of the Remedial
Design  and  implementation  of the  remedy  at the  Site  with  the PRPs it has
identified  via these  Notice  Letters  (which  presently  includes  over  sixty
parties,  and is likely to increase after EPA completes its investigation of the
identity of PRPs).  On December  15,  2003,  the EPA issued a second  "Notice of
Potential  Liability"  letter  to the  Company  regarding  the  Site.  EPA again
identified  the  Company as a PRP,  this time  because EPA  "believes  that [the
Company]  accepted  hazardous  substance  for transport to disposal or treatment
facilities and selected the site for disposal." The Company  responded  again to
EPA stating that it is interested in  cooperating  with EPA but that it does not
believe it has engaged in any activities that caused  contamination at the Site.
The Company  believes that none of its activities  caused  contamination  at the
Site,  and will  contest this claim by EPA and  therefore no liability  has been
accrued for this matter.

In  connection  with the EPA claim  described  above,  the two  parties who have
committed  to  conduct  the  RI/FS at the  Site  filed a  complaint  in the U.S.
District  Court of Rhode Island against the Company,  in an action  entitled CCL
Custom Manufacturing,  Inc. v. Arkwright Incorporated,  et al (consolidated with
Unilever Bestfoods v. American Steel & Aluminum Corp. et al), C.A. No. 01-496/L,
on December  18,  2002.  The Company  was one of about  sixty  parties  named by
Plaintiffs in this suit, to recover response costs incurred in investigating and
responding  to the  releases of  hazardous  substances  at the Site.  Plaintiffs
alleged that the Company is liable under 42 U.S.C. ss. 961(a)(3) of CERCLA as an
"arranger"  or  "generator"  of waste  that  ended up at the Site.  The  Company
entered into a Generator Cooperation Agreement with other defendants to allocate
costs in responding to this suit, and to share  technical  costs and information
in evaluating the Plaintiffs'  claims.  Although the Company does not believe it
generated  any waste that ended up at this Site, or that its  activities  caused
contamination at the Site, the Company paid $45,000 to settle this suit in March
2006.

Pursuant to permits issued by the United States  Department of the Army Corps of
Engineers and the Rhode Island Coastal Resources Management Council, the Company
created 33 acres of waterfront  land in East  Providence,  Rhode Island  ("South
Quay"). The permits for the property,  which have been extended to December 2009
and May 2009, respectively, also allow for construction of a dock along the west
face of the  South  Quay.  The  property,  which has a  carrying  value of $12.0
million, is adjacent to a 12 acre site also owned by the Company.

The  property is located  one-half  mile from I-195.  In 2006,  the Rhode Island
Department  of   Transportation   ("RIDOT")  awarded  a  contract  to  construct
Waterfront  Drive,  which provides direct  vehicular  access from the interstate
highway  system to the South Quay,  which  project was  completed  in 2007.  The
planned  extension by RIDOT of Waterfront  Drive northward  toward an industrial
area in which the Company owns two additional  waterfront  parcels comprising 11
acres, creating direct access to such property, is in the design stage.

                                      II-9


The City of East Providence has created a waterfront  redevelopment  area with a
zoning overlay that would encourage development of offices, hotels, restaurants,
shops,  marinas,  apartments and other "clean" employment.  The Company has been
cooperating with the City of East Providence in these efforts.

Selected Quarterly Financial Data

Historically,  the Company has experienced lower operating revenues in the first
quarter of the year. The following table sets forth selected  financial data for
each quarter of 2008 and 2007.  The  information  for each of these  quarters is
unaudited  but  includes  all  normal  recurring  adjustments  that the  Company
considers  necessary for a fair presentation.  These results,  however,  are not
necessarily indicative of results for any future period.



                                               Year Ended December 31, 2008
                                          --------------------------------------
                                           First    Second     Third    Fourth
                                          Quarter   Quarter   Quarter   Quarter
                                          -------   -------   -------   -------
                                        (in thousands, except per share amounts)
Operating Revenues ....................   $ 5,996   $ 8,094   $ 8,136   $ 7,510
Other income ..........................       119       188       617       126
                                          -------   -------   -------   -------
Total revenues ........................     6,115     8,282     8,753     7,636
Operating expenses ....................     7,487     7,802     7,964     7,232
                                          -------   -------   -------   -------
Income (loss) before income taxes
 (benefit) ............................    (1,372)      480       789       404
Provision for income taxes (benefit)         (450)      160       255       170
                                          -------   -------   -------   -------
Net income (loss) .....................   $  (922)  $   320   $   534   $   234
                                          -------   -------   -------   -------

Basic and diluted income (loss) per
 common share .........................   $  (.19)  $   .07   $   .11   $   .04
                                          -------   -------   -------   -------


                                               Year Ended December 31, 2007
                                          --------------------------------------
                                           First    Second     Third    Fourth
                                          Quarter   Quarter   Quarter   Quarter
                                          -------   -------   -------   -------
                                        (in thousands, except per share amounts)
Operating Revenues ....................   $ 5,185   $ 6,972   $ 7,296   $ 6,711
Other income ..........................       115       478       159       138
                                          -------   -------   -------   -------
Total revenues ........................     5,300     7,450     7,455     6,849
Operating expenses ....................     7,101     6,893     7,174     6,688
                                          -------   -------   -------   -------
Income (loss) before income taxes
 (benefit) ............................    (1,801)      557       281       161
Provision for income taxes (benefit)         (640)      210       100       180
                                          -------   -------   -------   -------
Net income (loss) .....................   $(1,161)  $   347   $   181   $   (19)
                                          -------   -------   -------   -------

Basic and diluted income (loss) per
 common share .........................   $  (.26)  $   .08   $   .04   $   .00
                                          -------   -------   -------   -------


Inflation

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

Seasonality

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

                                     II-10


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

Cash and Cash Equivalents

As of December 31, 2008, the Company is exposed to market risks which  primarily
include changes in U.S. interest rates and purchases of diesel fuel.

The  Company  invests  cash  balances  in excess of  operating  requirements  in
short-term  securities,  generally  with  maturities  of 90  days  or  less.  In
addition,  the  Company's  revolving  line  of  credit  agreement  provides  for
borrowings  which bear  interest  at  variable  rates based on either the bank's
prime rate or one and one-half percent over either the one or three month London
Interbank Offered Rates. The Company had no borrowings  outstanding  pursuant to
the  revolving  line of credit  agreement  at  December  31,  2008.  The Company
believes that the effect,  if any, of reasonably  possible  near-term changes in
interest rates on the Company's financial position,  results of operations,  and
cash flows should not be material.

The Company  purchases in excess of one million gallons of diesel fuel each year
to operate its locomotives. The Company does not hedge its diesel fuel purchases
but has been able to mitigate the impact of increased diesel fuel prices through
the  imposition  of diesel  fuel  surcharges  on the  freight  rates  charged to
customers.



                                     II-11


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

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY


                          INDEX TO FINANCIAL STATEMENTS



                                                        Page
                                                        ----
Report of Independent Registered Public Accounting
 Firm................................................   II-13

Balance Sheets as of December 31, 2008 and 2007......   II-14

Statements   of   Operations  for  the   Years   Ended
 December 31, 2008, 2007 and 2006....................   II-15

Statements of Shareholders' Equity for the Years Ended
 December 31, 2008, 2007 and 2006....................   II-16

Statements   of  Cash  Flows  for  the   Years   Ended
 December 31, 2008, 2007 and 2006....................   II-17

Notes to Financial Statements........................   II-18




                                     II-12



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of
Providence and Worcester Railroad Company
Worcester, Massachusetts

We have audited the accompanying balance sheets of Providence and Worcester
Railroad Company (the "Company") as of December 31, 2008 and 2007, and the
related statements of operations, shareholders' equity and cash flows for each
of the three years in the period ended December 31, 2008. Our audits also
included the financial statement schedule listed in the Index at Item 15. These
financial statements and financial statement schedule are the responsibility of
the Company's management. Our responsibility is to express an opinion on the
financial statements and financial statement schedule based on our audits.

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

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Providence and Worcester Railroad Company as
of December 31, 2008 and 2007, and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 2008, in
conformity with accounting principles generally accepted in the United States of
America. Also, in our opinion, such financial statement schedule, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.


/s/ DELOITTE & TOUCHE LLP

Boston, Massachusetts
March 25, 2009



                                     II-13



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



                                                                December 31,
                                                              2008         2007
                                                            -------      -------
ASSETS
Current Assets:
 Cash and cash equivalents ...........................      $   876      $   181
 Accounts receivable, net of allowance for doubtful
  accounts of $130 in 2008 and $150 in 2007 ..........        3,526        2,726
 Materials and supplies ..............................        1,103          914
 Prepaid expenses and other current assets ...........          442           90
 Deferred income taxes ...............................          318          325
                                                            -------      -------
  Total Current Assets ...............................        6,265        4,236

Property and Equipment, net ..........................       80,787       78,964
Land Held for Development ............................       11,958       11,958
                                                            -------      -------
Total Assets .........................................      $99,010      $95,158
                                                            =======      =======

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
 Borrowings under line of credit .....................      $    --      $   900
 Accounts payable ....................................        2,418        2,809
 Accrued expenses ....................................        1,460        1,511
                                                            -------      -------
  Total Current Liabilities ..........................        3,878        5,220
                                                            -------      -------
Deferred Income Taxes ................................       12,123       11,969
                                                            -------      -------
Deferred Grant Income ................................        8,212        8,294
                                                            -------      -------

Commitments and Contingent Liabilities

Shareholders' Equity:
 Preferred stock, 10% noncumulative, $50 par value;
  authorized, issued and outstanding 640 shares
  in 2008 and 2007 ...................................           32           32
 Common stock, $.50 par value; authorized
  15,000,000 shares; issued and outstanding
  4,801,340 shares in 2008 and 4,552,557 shares
  in 2007 ............................................        2,401        2,276
 Additional paid-in capital ..........................       36,705       31,104
 Retained earnings ...................................       35,659       36,263
                                                            -------      -------
  Total Shareholders' Equity .........................       74,797       69,675
                                                            -------      -------
Total Liabilities and Shareholders' Equity ...........      $99,010      $95,158
                                                            =======      =======


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



                                     II-14


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



                                                      Years Ended December 31,
                                                    2008       2007       2006
                                                 --------   --------   --------

Revenues:
 Operating Revenues ......................        $29,736   $ 26,164   $ 28,451
 Other Income ............................          1,050        890      1,373
                                                 --------   --------   --------
   Total Revenues ........................         30,786     27,054     29,824
                                                 --------   --------   --------

Expenses:
 Operating:
  Maintenance of way and structures ......          3,934      3,746      3,971
  Maintenance of equipment ...............          4,105      3,539      3,692
  Transportation .........................         10,284      8,598      8,555
  General and administrative .............          5,064      5,205      4,544
  Depreciation ...........................          2,941      2,884      2,829
  Taxes, other than income taxes .........          2,349      2,223      2,299
  Car hire, net ..........................            928        818      1,095
  Employee retirement plans ..............            247        228        408
  Track usage fees .......................            633        615        829
                                                 --------   --------   --------
   Total Operating Expenses ..............         30,485     27,856     28,222
                                                 --------   --------   --------

Income (Loss) before Income Taxes ........            301       (802)     1,602

Provision for Income Taxes (Benefit) .....            135       (150)       560
                                                 --------   --------   --------

Net Income (Loss) ........................            166       (652)     1,042

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

Net Income (Loss) Available to Common
 Shareholders ............................        $   163    $  (655)   $ 1,039
                                                  =======    =======    =======

Basic and Diluted Income (Loss) Per Common
 Share ...................................        $   .03    $  (.14)   $   .23
                                                  =======    =======    =======

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


                                     II-15


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


                                Years Ended December 31, 2008, 2007 and 2006
                                                   Additional            Share-
                              Preferred  Common     Paid-in   Retained  holders'
                                 Stock    Stock     Capital   Earnings   Equity
                                -------  -------   -------    -------   -------
Balance, January 1, 2006 ..     $    32  $ 2,254   $30,230    $37,329   $69,845

Issuance of 13,011 common shares
 to fund the Company's 2007
 profit sharing plan
 contribution .............                    6       205                  211
Issuance of 13,489 common shares
 for stock options exercised,
 employee stock purchases, and
 other ....................                    7       158                  165
Conversion of 5 shares of
 preferred stock into 500
 shares of common stock ...          --       --                             --
Share-based compensation -
 options granted ..........                             87                   87
Dividends paid:
 Preferred stock, $5.00 per
  share ...................                                        (3)       (3)
 Common stock,
  $.16 per share...........                                      (723)     (723)
Net income for the year ...                                     1,042     1,042
                                -------  -------   -------    -------   -------
Balance, December 31, 2006.          32    2,267    30,680     37,645    70,624

Issuance of 9,581 common
 shares to fund the
 Company's 2007
 profit sharing plan
 contribution .............                    5       173                  178
Issuance of 8,920 common
 shares for stock options
 exercised, employee stock
 purchases, and other .....                    4       131                  135
Share based compensation -
 options granted ..........                            120                  120
Dividends paid:
 Preferred stock, $5.00 per
  share ...................                                        (3)       (3)
 Common stock,
  $.16 per share...........                                      (727)     (727)
Net loss for the year .....                                      (652)     (652)
                                -------  -------   -------    -------   -------
Balance, December 31, 2007.        32      2,276     31,104    36,263    69,675

Issuance of 239,523 common
 shares to GATX Corporation.                 120      5,389               5,509
Issuance of 9,260 common shares
 for stock options exercised,
 employee stock purchases, and
 other ....................                    5        122                 127
Share based compensation -
 options granted ..........                             90                   90
Dividends paid:
 Preferred stock, $5.00 per
  share ...................                                        (3)       (3)
 Common stock,
  $.16 per share ..........                                      (767)     (767)
Net Income for the year ...                                       166       166
                                -------  -------   -------    -------   -------
Balance, December 31, 2008.     $    32  $ 2,401   $36,705    $35,659   $74,797
                                =======  =======   =======    =======   =======

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


                                     II-16


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

                                                     Years Ended December 31,
                                                  2008        2007        2006
                                                -------     -------     -------
Cash Flows from Operating
 Activities:
 Net income (loss) ...........................  $   166     $  (652)    $ 1,042
 Adjustments to reconcile net income to net
  cash flows from operating activities:
   Depreciation ..............................    2,941       2,884       2,829
   Amortization of deferred grant income .....     (254)       (247)       (240)
   Profit-sharing plan contribution to be
     funded with common stock ................       --          --         178
   Gains from sale, condemnation and disposal
     of property, equipment and easements, net     (523)       (288)       (766)
   Deferred income taxes .....................      161         (60)        503
   Share-based compensation ..................      127         165         115
   Increase (decrease) in cash and cash
     equivalents from:
     Accounts receivable .....................     (966)        684        (127)
     Materials and supplies ..................     (189)        569         171
     Prepaid expenses and other ..............     (352)         58           4
     Accounts payable and accrued expenses ...     (279)        206          77
                                                -------     -------     -------
 Net cash flows from operating activities ....      832       3,319       3,786
                                                -------     -------     -------
Cash Flows from Investing Activities:
 Purchase of property and equipment ..........   (4,987)     (5,293)     (5,077)
 Proceeds from sale and condemnation of
  property, equipment and easements ..........      583         288         863
                                                -------     -------     -------
 Net cash flows used in investing activities..   (4,404)     (5,005)     (4,214)
                                                -------     -------     -------
Cash Flows from Financing Activities:
 Net borrowings (payments) under line of
  credit .....................................     (900)        900          --
 Dividends paid ..............................     (770)       (730)       (726)
 Issuance of common shares to GATX Corporation    5,509          --          --
 Issuance of common shares for stock options
  exercised and employee stock purchases .....       90          90         137
 Proceeds from deferred grant income .........      338         354         207
                                                -------     -------     -------
 Net cash flows from (used in) financing
  activities .................................    4,267         614        (382)
                                                -------     -------     -------
Increase (Decrease) in Cash and Cash
 Equivalents .................................      695      (1,072)       (810)
Cash and Cash Equivalents, Beginning of Year .      181       1,253       2,063
                                                -------     -------     -------
Cash and Cash Equivalents, End of Year .......  $   876     $   181     $ 1,253
                                                =======     =======     =======

Supplemental Disclosures:
 Cash paid during year for interest ..........  $    --     $    47     $    --
 Cash paid (received) during year for income
  taxes, net .................................  $   (73)    $    --     $   136
                                                =======     =======     =======

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


                                     II-17


PROVIDENCE AND WORCESTER RAILROAD COMPANY
NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2008, 2007 AND 2006
(Dollars in Thousands Except Per Share Amounts)

1.   Description of Business and Summary of Significant Accounting Policies

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

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

     One  customer  accounted  for  10.0%,  13.8%  and  14.8%  of the  Company's
     operating revenues in 2008, 2007 and 2006, respectively,  and this customer
     accounted  for .3% and 8.2% of total  accounts  receivable  at December 31,
     2008 and 2007, respectively.

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

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

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

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

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

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

               Track structure                     20 to 67 years
               Buildings and other structures      33 to 45 years
               Equipment, including rolling stock   4 to 25 years

     The Company evaluates  long-lived assets for impairment  whenever events or
     changes in circumstances  indicate that the carrying amount of an asset may
     not be recoverable.  When factors  indicate that assets should be evaluated
     for  possible  impairment,  the  Company  uses an  estimate  of the related
     undiscounted  future cash flows over the  remaining  lives of the assets in
     determining whether the carrying amounts of the assets are recoverable.  If
     an impairment  exists it is measured by comparing the carrying value to the
     fair value. No impairments were recognized in the three years presented.

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

     The  Company  has  availed  itself of various  federal  and state  programs
     administered by the states of Connecticut,  Massachusetts  and Rhode Island
     for  reimbursement  of expenditures for capital  improvements.  In order to
     receive  reimbursement,  the Company must submit requests for the projects,
     including  cost  estimates.  The Company  receives  from 70% to 100% of the
     costs of such projects,  which have included  bridges,  track structure and
     public  improvements.  To the extent that such grant  proceeds  are used to
     fund capital improvements to bridges and track structure, they are recorded
     as  deferred  grant  income and  amortized  into  operating  revenues  on a
     straight-line  basis  over  the  estimated  useful  lives  of  the  related
     improvements ($254 in 2008, $247 in 2007 and $240 in 2006).

                                     II-18


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

     Revenue Recognition
     -------------------

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

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

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

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

     The Company provides reserves for potential  payments of tax to various tax
     authorities  related to uncertain tax positions and other issues.  Prior to
     2007,  these reserves were recorded when management  determined that it was
     probable  that a loss would be  incurred  related to these  matters and the
     amount  of the loss was  reasonably  determinable.  In  2007,  the  Company
     adopted FASB  Interpretation  No. 48,  Accounting for Uncertainty in Income
     Taxes. As a result, reserves recorded subsequent to adoption are based on a
     determination of whether and how much of a tax benefit taken by the Company
     in its tax filings or  positions  is "more  likely than not" to be realized
     following  resolution  of any  potential  contingencies  related to the tax
     benefit,  assuming  that the matter in  question  will be raised by the tax
     authorities.   Potential  interest  and  penalties   associated  with  such
     uncertain tax positions is recorded as a component of income tax expense.

     Deferred  income taxes are recorded  based on the  differences  between the
     financial statement and tax basis of assets and liabilities.  Such deferred
     income taxes are also adjusted to reflect changes in the U.S. tax laws when
     enacted and changes in state tax rates.  Valuation  allowances are recorded
     against deferred tax assets that are not expected to be realized.

     Income (Loss) per Common Share
     ------------------------------

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

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


                                                     Years Ended December 31,
                                                   2008        2007        2006
                                               ---------   ---------   ---------
     Weighted average shares for basic ......  4,790,005   4,545,160   4,522,763
     Dilutive effect of convertible preferred
      stock and options .....................     76,114          --      79,603
                                               ---------   ---------   ---------
     Weighted average shares for diluted ....  4,866,119   4,545,460   4,602,366
                                               =========   =========   =========


     Options to purchase  7,410,  43,634 and 3,731  shares of common  stock were
     outstanding during 2008, 2007 and 2006, respectively, but were not included
     in the  computation  of diluted  (loss)  earnings per common share  because
     their effect would be antidilutive.  Shares of preferred stock  convertible
     into 64,000  shares of common stock were  outstanding  during 2007 but were
     not  included  in the  computation  of the  diluted  loss per common  share
     because of their antidilutive effect.

                                     II-19


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

     The  preparation of the Company's  financial  statements in conformity with
     accounting  principles  generally  accepted in the United  States  requires
     management  to make  estimates  and  assumptions  that affect the  reported
     amounts of assets and liabilities  and disclosure of contingent  assets and
     liabilities  at the  date of the  financial  statements  and  the  reported
     amounts of  revenues  and  expenses  during the  reporting  period.  Actual
     results may differ from those estimates.

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

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

     Comprehensive Income equals net income for 2008, 2007 and 2006.

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

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

2.   Share-Based Compensation

     The Company has a  non-qualified  stock  option plan  ("SOP")  covering all
     management  personnel  who have a minimum of one year of  service  with the
     Company  and who are not  holders of a majority  of either its  outstanding
     common stock or its outstanding preferred stock. In addition, the Company's
     outside  directors  are eligible to  participate  in the SOP. The Company's
     stockholders  have authorized 5% of the shares of common stock  outstanding
     (240,067  shares at December 31, 2008) for issuance under the SOP.  Options
     granted under the SOP, which are fully vested when granted, are exercisable
     over a ten year period at the closing market price for the Company's common
     stock on the last  business  day of the year prior to the date the  options
     are granted.  The Company  issues new common stock to satisfy stock options
     exercised.

     The Company recognizes  compensation expense for new stock option grants at
     fair value on the grant date and recognizes this expense over the requisite
     service  period  for  awards   expected  to  vest.   Stock-based   employee
     compensation  expense,  net of income taxes, in the amounts of $58, $77 and
     $56, have been charged against income in 2008, 2007 and 2006, respectively,
     for stock options  granted.  The  Company's  policy is to estimate the fair
     market  value of each  option  granted  on the  date of  grant,  the  first
     business  day in  January  of each  year,  using the  Black-Scholes  option
     pricing model, and record the compensation expense on a straight-line basis
     over the year in which the grant was made.

                                     II-20


     Key assumptions  used to apply the  Black-Scholes  option pricing model are
     set forth below:

                                             2008       2007       2006
                                          ---------  ---------  ---------
     Average risk-free interest rate           3.7%      4.68%      4.32%
     Expected life of option grants            6.0 years 7.0 years  7.0 years
     Expected volatility of underlying stock   75%       87%        88%
     Expected dividend payment rate, as a
      percentage of the share price on the
      date of grant                             .96%      .82%      1.07%
     Weighted average grant date fair value  $10.55    $14.39     $10.70

     The  following  table  summarizes  the  stock  option  activity  under  the
     Company's plan for 2008:

                                                           Weighted Average
                                                            ----------------
                                             Number of      Exercise   Fair
                                             Options          Price    Value
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2007...................     43,634         12.62

     Granted ...........................      8,380           16.72   $10.55
     Exercised .........................     (2,009)           8.69
     Expired ...........................     (3,387)          18.18
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2008 ................     46,618          $13.13
                                             ======          ======   ======


     The total intrinsic value of options exercised for the years ended December
     31,  2008,   2007  and  2006  totaled   approximately   $14,  $14  and  $76
     respectively,  and cash proceeds from the exercise of stock options totaled
     approximately  $17, $21 and $67 for the years ended December 31, 2008, 2007
     and 2006, respectively.  The income tax benefits realized from the exercise
     of stock options was not material for the periods presented.

     The aggregate  intrinsic value of the stock options  outstanding,  based on
     the closing  stock price of the  Company's  common stock as of December 31,
     2007 and  2006,  totaled  approximately  $174 and $342,  respectively.  The
     aggregate intrinsic value as of December 31, 2008 was a negative $53.

     Common Stock Awards
     -------------------

     The Company has awarded  certain of its employees  common stock under stock
     award plans.  During the years ended December 31, 2008,  2007 and 2006, the
     Company   awarded  1,970,   2,575  and  1775  shares,   respectively.   The
     compensation  expense  recorded  for these  awards was $37, $45 and $28 for
     2008, 2007 and 2006, respectively.

                                     II-21


3.   Property and Equipment

     Property and equipment consists of the following: December 31,


                                                              December 31,
                                                           2008           2007
                                                         -------        -------
     Land and improvements, excluding land held
     for development ..............................      $11,952        $11,587
     Track structure ..............................       81,515         78,840
     Buildings and other structures ...............        8,462          8,612
     Equipment ....................................       24,503         26,780
                                                         -------        -------
                                                         126,432        125,819
     Less accumulated depreciation ................       45,645         46,855
                                                         -------        -------
     Total property and equipment, net ............      $80,787        $78,964
                                                         =======        =======



4.   Land Held for Development

     Pursuant  to permits  issued by the United  States  Department  of the Army
     Corps of  Engineers  and the  Rhode  Island  Coastal  Resources  Management
     Council,   the  Company  created  33  acres  of  waterfront  land  in  East
     Providence,  Rhode Island  ("South  Quay").  The permits for the  property,
     which have been extended to December 2009 and May 2009, respectively,  also
     allow for construction of a dock along the west face of the South Quay. The
     property,  which has a carrying value of $11,958,  is adjacent to a 12 acre
     site also owned by the Company.

     The property is located one half-mile from I-195. In 2006, the Rhode Island
     Department of Transportation awarded a contract for roadway improvements to
     provide direct vehicular  access from the interstate  highway system to the
     South Quay,  which project was completed in 2007. The planned  extension by
     RIDOT of Waterfront  Drive northward toward an industrial area in which the
     Company  owns  two  additional  waterfront  parcels  comprising  11  acres,
     creating direct access to such property, is in the design stage.

     The City of East  Providence  has created a waterfront  redevelopment  area
     with a zoning overlay that would encourage development of offices,  hotels,
     restaurants,  shops, marinas,  apartments and other "clean" employment. The
     Company  has been  cooperating  with the City of East  Providence  in these
     efforts.

5.   Revolving Line of Credit

     The Company has a revolving  line of credit with its principal  bank in the
     amount of $5,000  expiring  May 31,  2009.  Borrowings  under  this line of
     credit are unsecured,  due on demand and bear interest at either the bank's
     prime rate or one and one half  percent  over either the one or three month
     London Interbank  Offered Rates. The Company pays no commitment fee on this
     line  and has no  compensating  balance  requirements.  During  the  second
     quarter of 2007,  the Company  borrowed  $1,200  under this line and repaid
     $300 during the fourth quarter  leaving an  outstanding  balance of $900 at
     December  31,  2007.  This  balance  was  repaid in full in  January  2008.
     Interest expense of $52 was incurred during 2007 and is included in general
     and administrative expense.

                                     II-22


6.   Accrued Expenses

     Accrued expenses consist of the following: December 31,


                                                              December 31,
                                                           2008           2007
                                                         -------        -------
     Salaries and wages .......................          $   486        $   540
     Payroll taxes ............................              142            134
     Simplified employee pension plan
     contributions ............................              232            209
     Legal and professional fees ..............              178            138
     Casualty loss claims .....................              280            308
     Other ....................................              142            182
                                                         -------        -------
                                                         $ 1,460        $ 1,511
                                                         =======        =======


7.   Other Income

     Other income consists of the following:         Years Ended December 31,
                                                   2008        2007        2006
                                                  ------      ------      ------
     Gains from sale, condemnation and
      disposal of property, equipment and
      easements, net ......................       $  523      $  288      $  766
     Rentals and license fees under various
      operating leases ....................          494         577         547
     Interest .............................           33          25          60
                                                  ------      ------      ------
                                                  $1,050      $  890      $1,373
                                                  ======      ======      ======


8.   Income Taxes (Benefit)

     The provision for income taxes (benefit)  consists of the following:

                                                     Years Ended December 31,
                                                   2008        2007       2006
                                                  ------      ------     ------
     Current:
      Federal ..........................          $  (44)     $  (90)    $   51
      State ............................              18          --          6
                                                  ------      ------     ------
                                                     (26)        (90)        57
     Deferred, Federal and State .......             161         (60)       503
                                                  ------      ------     ------
                                                  $  135      $ (150)    $  560
                                                  ======      ======     ======


                                     II-23


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

                                                     Years Ended December 31,
                                                   2008        2007       2006
                                                  -----       -----      -----
     Depreciation ...........................     $ 423       $ 495      $ 508
     Deferred grant income ..................        29         (96)        42
     Net operating loss carry forward .......      (278)       (362)        --
     Contribution carry forward .............        12         (75)        --
     Accrued casualty and other claims ......         9           1         21
     Accrued compensated time off and related
      payroll taxes .........................       (10)         12         (39)
     Share based compensation ...............       (32)        (42)        (31)
     Allowance for doubtful accounts ........         8           7          2
                                                  -----       -----      -----
                                                  $ 161       $ (60)     $ 503
                                                  =====       =====      =====


     In 2005  through  2008 the Company  generated  Railroad  Track  Maintenance
     Credits in the cumulative amount of $4,491.  These credits may be utilized,
     subject to certain  limitations,  to offset the Company's  current  federal
     income tax  liability.  Any credits not  utilized in the year earned may be
     carried  forward to offset future income tax liabilities for a period of 20
     years.  None of these  credits have been  utilized to date and,  therefore,
     such unused credits  constitute  deferred  income tax assets.  Such assets,
     however,  have been fully  reserved  since their future  realization is not
     assured.

     Deferred income taxes reflect the net tax effects of temporary  differences
     between  the  carrying  amount  of assets  and  liabilities  for  financial
     reporting  purposes and the amounts used for income tax  purposes.  The tax
     effects of significant  items  comprising the Company's net deferred income
     tax liability as of December 31, 2008 and 2007 are as follows:

                                                               December 31,
                                                            2008          2007
                                                          -------       -------
     Deferred income tax liabilities -
      Differences between book and tax basis
      of property and equipment ...............           $15,846       $15,423
                                                          -------       -------
     Deferred income tax assets:
      Deferred grant income ...................             2,915         2,944
      Net operating loss carry forward ........               640           362
      Contribution carry forward ..............                63            75
      Accrued casualty and other claims .......               100           109
      Accrued compensated time off and related
       payroll taxes ..........................               172           162
      Share based compensation ................               105            73
      Allowance for doubtful accounts and other                46            54
                                                          -------       -------
                                                            4,041         3,779
                                                          -------       -------

     Net deferred income tax liability ........           $11,805       $11,644
                                                          =======       =======


     At  December  31,  2008,   the  Company  had  federal  net  operating  loss
     carryforwards of $1,983, which begin to expire in 2025.

                                     II-24


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

                                                      Years Ended December 31,
                                                     2008       2007       2006
                                                     ----       ----       ----
     Federal statutory rate ..............             34%       (34%)       34%
     Railroad track maintenance credits ..             --         14         (2)
     Non deductible expenses, state income
      taxes, and other ...................              4          1          3
     Other ...............................              7         --         --
                                                     ----       ----       ----
     Effective tax rate ..................             45%       (19%)       35%
                                                     ====       ====       ====


     The Company is subject to U.S.  federal income tax as well as income tax in
     the   Commonwealth   of   Massachusetts.   All  U.S.   federal  income  and
     Massachusetts income tax matters have been concluded through 2006.

9.   Commitments and Contingent Liabilities

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

     On January 29, 2002, the Company received a "Notice of Potential Liability"
     from the United States Environmental Protection Agency ("EPA") regarding an
     existing   Superfund   Site  that  includes  the  J.M.  Mills  Landfill  in
     Cumberland,  Rhode Island.  EPA sends these "Notice" letters to potentially
     responsible   parties  ("PRPs")  under  the   Comprehensive   Environmental
     Response,  Compensation,  and Liability Act ("CERCLA").  EPA identified the
     Company as a PRP based on its status as an owner  and/or  operator  because
     its railroad  property  traverses the Site. Via these Notice  letters,  EPA
     makes a demand for payment of past costs (identified in the letter as $762)
     and future costs  associated with the response actions taken to address the
     contamination at the Site, and requests PRPs to indicate their  willingness
     to  participate  and resolve  their  potential  liability at the Site.  The
     Company has responded to EPA by stating that it does not believe it has any
     liability for this Site, but that it is interested in cooperating  with EPA
     to address  issues  concerning  liability at the Site.  At this point,  two
     other  parties have already  committed  via a consent order with EPA to pay
     for the Remedial  Investigation/Feasibility  Study  ("RI/FS")  phase of the
     clean-up at the Site,  which will take  approximately  two or more years to
     complete.  After that,  EPA will likely seek to  negotiate  the cost of the
     Remedial Design and  implementation of the remedy at the Site with the PRPs
     it has identified via these Notice letters (which  presently  includes over
     sixty  parties,   and  is  likely  to  increase  after  EPA  completes  its
     investigation  of the  identity of PRPs).  On December  15,  2003,  the EPA
     issued a second  "Notice  of  Potential  Liability"  letter to the  Company
     regarding the Site.  EPA again  identified  the Company as a PRP, this time
     because EPA "believes that [the Company] accepted  hazardous  substance for
     transport  to disposal or  treatment  facilities  and selected the site for
     disposal." The Company responded again to EPA stating that it is interested
     in cooperating  with EPA but that it does not believe it has engaged in any
     activities that caused contamination at the Site. The Company believes that
     none of its activities  caused  contamination at the Site, and will contest
     this claim by EPA and,  therefore,  no liability  has been accrued for this
     matter.

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


                                     II-25


     contamination  at the Site,  the  Company  paid $45 to settle  this suit in
     March 2006.

10.  Employee Benefit Plans

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

     The Company has a deferred profit-sharing plan ("Plan") which covers all of
     its  employees  who  are  members  of  its  collective   bargaining  units.
     Contributions  to the Plan are  required  in years in which the Company has
     income from "railroad operations" as defined in the Plan. Contributions are
     to be equal to at least 10% but not more than 15% of the  greater of income
     before income taxes or income from railroad operations subject to a maximum
     contribution of $3.5 per eligible  employee.  Contributions to the Plan may
     be made in cash or in shares of the  Company's  common  stock valued at the
     closing  market price for the  Company's  stock on the last business day of
     the year prior to the date the options are granted.  Contributions  accrued
     under this Plan amounted to $178 in 2006. No contribution was made for 2008
     or 2007 since the Company did not generate income from railroad  operations
     during those years. The Company made its 2006  contribution in newly-issued
     shares of its common stock.

     The Company also has a  Simplified  Employee  Pension  plan  ("SEP")  which
     covers  substantially  all  employees  who  are not  members  of one of its
     collective bargaining units. Contributions to the SEP are discretionary and
     are  determined  annually  as  a  percentage  of  each  covered  employee's
     compensation  up to the  maximum  amount  allowable  by law.  Contributions
     accrued  under the SEP  amounted to $232 in 2008,  $208 in 2007 and $212 in
     2006 which,  in each year,  was less than the maximum  amount  allowable by
     law.

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

     The  Company has an  Employee  Stock  Purchase  Plan  ("ESPP")  under which
     eligible employees may purchase registered shares of common stock at 85% of
     the market price for such shares.  An aggregate of 200,000 shares of common
     stock are authorized  for issuance under the ESPP which was  established in
     1997.  Any  shares  purchased  under  the  ESPP are  subject  to a two year
     lock-up.  ESPP purchases  amounted to 5,281 shares in 2008, 4,492 shares in
     2007 and 4,376 shares in 2006.

11.  GATX Corporation

     On January  10,  2008,  the Company  entered  into an  agreement  with GATX
     Corporation  ("GATX") whereby GATX acquired 239,523  (approximately  4.99%)
     newly-issued  shares of the Company's common stock for  approximately  $5.5
     million to be utilized for capital  improvements  to enhance the  Company's
     railroad lines.  The parties also entered into an Exclusive  Railcar Supply
     Agreement  whereby GATX has the exclusive  right to supply the Company with
     railcars for certain rail traffic on market-competitive terms. In addition,
     the Company  exchanged 72 of its mill  gondolas  for 137  open-top  hoppers
     owned by GATX, which exchange was accounted for as a purchase.  The Company
     agreed to lease the 72 mill gondolas from GATX under operating leases for a
     period of up to 7 years at a minimum annual rental of $248 through  January
     2015.  Rental expense of $241 was incurred under this lease in 2008 leaving
     a maximum total commitment of $1,493 as of December 31, 2008.

12.  Preferred Stock

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

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



                                     II-26


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

None.

Item 9A. (T) Controls and Procedures
- ------------------------------------

Management's  Report  Regarding the  Effectiveness  of  Disclosure  Controls and
Procedures

The Company's management,  with the participation of its Chief Executive Officer
and Chief  Financial  Officer,  have  conducted an  evaluation  of the Company's
disclosure  controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
of the  Securities  Exchange Act of 1934 (the  "Exchange  Act")).  Based on such
evaluation,  the Company's Chief Executive  Officer and Chief Financial  Officer
have concluded  that, as of the end of the period covered by this annual report,
the Company's disclosure controls and procedures were effective.

Management's  Report  Regarding  the  Effectiveness  of  Internal  Controls  and
Procedures

The  Company's  management  is  responsible  for  establishing  and  maintaining
adequate internal control over financial reporting for the Company as defined in
Rules  13a-15(f)  and  15d-15(f) of the Exchange  Act.  The  Company's  internal
control over  financial  reporting is designed to provide  reasonable  assurance
regarding  the  reliability  of  financial  reporting  and  the  preparation  of
financial statements for external purposes in accordance with generally accepted
accounting  principles.  The Company's internal control over financial reporting
includes those policies and procedures that:

     (i)  pertain to the  maintenance  of records that,  in  reasonable  detail,
          accurately and fairly reflect the transactions and dispositions of the
          assets of the Company;

     (ii) provide  reasonable   assurance  that  transactions  are  recorded  as
          necessary to permit preparation of financial  statements in accordance
          with generally accepted accounting  principles,  and that receipts and
          expenditures  of the  Company are being made only in  accordance  with
          authorizations of management and directors of the Company; and

     (iii) provide reasonable assurance regarding prevention or timely detection
          of  unauthorized  acquisition,  use or  disposition  of the  Company's
          assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not  prevent  or  detect  misstatements.  In  addition,  projections  of any
evaluation  of  effectiveness  to future  periods  are  subject to the risk that
controls may become inadequate as a result of changes in conditions, or that the
degree of compliance with the applicable polices and procedures may deteriorate.

The Company's management,  with the participation of its Chief Executive Officer
and Chief  Financial  Officer,  has  conducted an  evaluation  of the  Company's
internal control over financial reporting as of the end of the period covered by
this  annual  report  based  on the  framework  in  Internal  Control-Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission.   Such  evaluation  included  reviewing  the  documentation  of  the
Company's internal controls, evaluating the design effectiveness of the internal
controls and testing their operating effectiveness.

Based on such evaluation,  the Company's management has concluded that as of the
end of the period covered by this annual report,  the Company's internal control
over financial reporting was effective.

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

None.


                                     II-27


                                    PART III

Item 10. Directors, Executive Officers and Corporate Governance
- ---------------------------------------------------------------

For  information  with  respect to the  directors  of the  Company,  see Pages 2
through 7 and 9 through 12 of the Company's  definitive  proxy statement for the
2009 annual meeting of its shareholders,  which pages are incorporated herein by
reference.

The following are the executive officers of the Company:

                                                 Date of First
Name                       Age      Position  Election to Office
- ----                       ---      --------  ------------------
Robert H. Eder              76      Chairman         1980
P. Scott Conti              51      President        2005
David F. Fitzgerald         58      Vice President   2005
Frank K. Rogers             47      Vice President   2005
Robert J. Easton            65      Treasurer        1988
Marie A. Angelini           50      Secretary        2007

Any officer  elected or appointed  by the  Company's  Board of Directors  may be
removed  at any  time by the  affirmative  vote of a  majority  of the  Board of
Directors. Mr. Conti served as Vice President from March 1999 until his election
as President in 2005. Upon joining the Company in 1988, he served as Engineering
Manager through  December 1997, and then as Chief Engineer from 1998 until March
1999. Mr.  Fitzgerald joined the Company in 1973 and served as Superintendent of
Transportation  prior to his  promotion to Vice  President in 2005.  Mr.  Rogers
joined the  Company in 1994 and served as  Director  of  Marketing  prior to his
promotion to Vice President in 2005. Ms. Angelini joined the Company in 2005 and
served as Assistant  General  Counsel prior to her promotion to General  Counsel
and election as Secretary in 2007.

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

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

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

See pages 7 and 9 through 16 of the Company's definitive proxy statement for the
2009 annual meeting of its shareholders,  which pages are incorporated herein by
reference.

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

See  pages 8 and 9 of the  Company's  definitive  proxy  statement  for the 2009
annual  meeting of its  shareholders,  which  pages are  incorporated  herein by
reference.

                                     III-1


The following  table sets forth  information as of the end of the Company's most
recently  completed  fiscal year with respect to compensation  plans  (including
individual  compensation  arrangements)  under which  equity  securities  of the
Company are authorized for issuance.

                       Number of Securities                        Number of
                       To be Issued Upon     Weighted Average      Securities
                           Exercise of       Exercise Price of     Remaining
                       Outstanding Options  Outstanding Options  Available For
     Plan Category     Warrants and Rights  Warrants and Rights  Future Issuance
     -------------    --------------------  -------------------  ---------------

Equity compensation
plans approved
by security holders ..       46,618               $13.13            291,435

Equity compensation
plans not approved by
security holders .....          N/A                  N/A            182,010

Total ................       46,618               $13.13            473,445

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

See pages 2 and 17 of the  Company's  definitive  proxy  statement  for the 2009
annual  meeting  of its  shareholders  which  pages are  incorporated  herein by
reference.

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

See pages 17 and 18 of the  Company's  definitive  proxy  statement for the 2009
annual  meeting  of its  shareholders  which  pages are  incorporated  herein by
reference.



                                     III-2


                                     PART IV

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


(a)  (1)  All financial statements:

          An index of financial  statements is included in Item 8, page II-12 of
          this annual report.

     (2)  Financial Statement schedule:
          Schedule II Valuation and Qualifying Accounts........Page IV-3

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

     (3)  Listing of Exhibits.

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

          (23) Consent of Independent Registered Public Accounting Firm.

          (31) Certification  Pursuant to Section 302 of the  Sarbanes-Oxley Act
               of 2002.

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

(b)  Not applicable.

(c)  Exhibits (annexed).

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


                                      IV-1


                                   SIGNATURES

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


                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

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

                                By Robert H. Eder
                             Chief Executive Officer
                              Dated: March 25, 2009

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

     Signature                Title                  Date
     ---------                -----                  ----
/s/ Robert H. Eder
________________________ Chief Executive        March 25, 2009
Robert H. Eder           Officer
                         and Chairman
                         (Principal
                         Executive Officer)

/s/ P. Scott Conti
________________________ President and          March 25, 2009
P. Scott Conti           Director
                         (Chief Operating
                         Officer)
/s/ Robert J. Easton
________________________ Treasurer              March 25, 2009
Robert J. Easton         (Principal financial
                         officer and principal
                         accounting officer)
/s/ Richard W. Anderson
________________________ Director               March 25, 2009
Richard W. Anderson
Richard W. Anderson
/s/ Frank W. Barrett
________________________ Director               March 25, 2009
Frank W. Barrett
/s/ J. Joseph Garrahy
________________________ Director               March 25, 2009
J. Joseph Garrahy
/s/ John J. Healy
________________________ Director               March 25, 2009
John J. Healy


                                      IV-2


                                                                     SCHEDULE II


                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                        VALUATION AND QUALIFYING ACCOUNTS

                  YEARS ENDED DECEMBER 31, 2008, 2007 AND 2006
                              (IN THOUSAND DOLLARS)

         Column A        Column B    Column C Additions    Column D   Column E
         --------        --------    ------------------    --------   --------
                                      (1)        (2)
                         Balance   Charged to Charged to              Balance
                            at     costs and    other                  at end
       Description      beginning   expenses   accounts                  of
                        of period              describe   Deductions   period
Allowance for doubtful
 accounts:
Year ended
 December 31, 2008.....   $150         $  6                  $ 26        $130
                          ====         ====                  ====        ====
Year ended
 December 31, 2007.....   $175         $  0                  $ 25        $150
                          ====         ====                  ====        ====
Year ended
 December 31, 2006.....   $175         $  0                  $  0        $175
                          ====         ====                  ====        ====



                                      IV-3


                                                                      EXHIBIT 23




CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in Registration Statement Nos.
333-65937, 333-65949, and 333-21617 each on Form S-8 of our report dated March
25, 2009, relating to the financial statements and financial statement schedule
of Providence and Worcester Railroad Company, appearing in this Annual Report on
Form 10-K of Providence and Worcester Railroad Company for the year ended
December 31, 2008.


/s/ DELOITTE & TOUCHE LLP

Boston, Massachusetts
March 25, 2009






                                                                    EXHIBIT 31.1

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

I, ROBERT H. EDER, certify that:

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

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

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

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

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

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

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

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

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

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

DATE:  March 25, 2009
                                          /s/ Robert H. Eder
                                     By:
                                         ______________________________
                                         Robert H. Eder
                                         Chairman of the Board
                                          and Chief Executive Officer




                                                                    EXHIBIT 31.2

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

I, ROBERT J. EASTON certify that:

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

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

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

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

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

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

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

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

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

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

DATE:  March 25, 2009
                                         /s/ Robert J. Easton
                                     By:
                                         ______________________________
                                         Robert J. Easton
                                         Treasurer and Principal
                                          Financial Officer







                                                                      EXHIBIT 32



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

In  connection  with the Annual  Report of  Providence  and  Worcester  Railroad
Company (the  Company) on form 10-K for the year ended  December  31,  2008,  as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
Report),  I, Robert H. Eder,  Chief Executive  Officer of the Company,  certify,
pursuant  to 18 U.S.C.  sec.  1350,  as adopted  pursuant  to Section 906 of the
Sarbanes-Oxley Act of 2002, that:

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

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




                                 /s/ Robert H. Eder

                                _____________________________
                                Robert H. Eder,
                                Chairman of the Board and Chief
                                Executive Officer
                                March 25, 2009

In  connection  with the Annual  Report of  Providence  and  Worcester  Railroad
Company (the  Company) on form 10-K for the year ended  December  31,  2008,  as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
Report), I, Robert J. Easton,  Chief Financial Officer of the Company,  certify,
pursuant  to 18 U.S.C.  sec.  1350,  as adopted  pursuant  to Section 906 of the
Sarbanes-Oxley Act of 2002, that:

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

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




                                 /s/ Robert J. Easton

                                _____________________________
                                Robert J. Easton,
                                Treasurer and Chief Financial Officer
                                March 25, 2009