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

                                    Form 10-Q

X QUARTERLY  REPORT PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES  EXCHANGE
  ACT OF 1934 For the quarterly period ended June 30, 2009

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

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 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 Exchange Act).
                                                                YES ___  NO  X
                                                                            ---

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

As of August 13, 2009, the registrant has 4,807,702  shares of common stock, par
value $.50 per share, outstanding.






                    PROVIDENCE AND WORCESTER RAILROAD COMPANY


                     Index to Quarterly Report on Form 10-Q



     Part I - Financial Information

        Item 1 - Financial Statements:

          Condensed Balance Sheets - June 30, 2009
          and December 31, 2008 (Unaudited).................................3

          Condensed Statements of Operations -
          Three and Six Months Ended June 30, 2009
          and 2008 (Unaudited) .............................................4

          Condensed Statements of Cash Flows  -
          Six Months Ended June 30, 2009 and 2008
          (Unaudited) ......................................................5

          Notes to Condensed Financial
          Statements (Unaudited) ........................................6-10

        Item 2 -Management's Discussion and Analysis of Financial
               Condition and Results of Operations......................11-17

        Item 3 -Quantitative and Qualitative Disclosures
               About Market Risk..........................................17

        Item 4T -Controls and Procedures..................................18

   Part II - Other Information:

        Item 4 -Submission of Matters to a Vote of Security Holders.......19

        Item 5 -Reports on Form 8-K.......................................19

        Item 6 -Exhibits..................................................19


   Signatures.............................................................20

                                       2


Part I - FINANCIAL INFORMATION

Item 1.  Financial Statements
- -----------------------------


                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                            CONDENSED BALANCE SHEETS
                 (Dollars in Thousands Except Per Share Amounts)
                                   (Unaudited)

ASSETS
                                                            JUNE 30,DECEMBER 31,
                                                              2009         2008
                                                            -------      -------
Current Assets:
 Cash and cash equivalents ...........................      $ 1,437      $   876
 Accounts receivable, net of allowance for
  doubtful accounts of $130 in 2009 and 2008 .........        1,669        3,526
 Materials and supplies ..............................        1,032        1,103
 Prepaid expenses and other current assets ...........           22          442
 Deferred income taxes ...............................          348          318
                                                            -------      -------
  Total Current Assets ...............................        4,508        6,265
Property and Equipment, net ..........................       80,845       80,787
Land Held for Development ............................       11,958       11,958
                                                            -------      -------
Total Assets .........................................      $97,311      $99,010
                                                            =======      =======

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
 Accounts payable ....................................      $ 2,389      $ 2,418
 Accrued expenses ....................................        1,629        1,460
                                                            -------      -------
  Total Current Liabilities ..........................        4,018        3,878
                                                            -------      -------
Deferred Income Taxes ................................       11,718       12,123
                                                            -------      -------
Deferred Grant Income ................................        8,108        8,212
                                                            -------      -------
Commitments and Contingent Liabilities................
Shareholders' Equity:
 Preferred stock, 10% noncumulative, $50 par
  value; authorized, issued and outstanding
  640 shares in 2009 and 2008 ........................           32           32
 Common stock, $.50 par value; authorized
  15,000,000 shares; issued and outstanding
  4,807,702 shares in 2009 and 4,801,340
  shares in 2008 .....................................        2,404        2,401
 Additional paid-in capital ..........................       36,821       36,705
 Retained earnings ...................................       34,210       35,659
                                                            -------      -------
  Total Shareholders' Equity .........................       73,467       74,797
                                                            -------      -------
Total Liabilities and Shareholders' Equity ...........      $97,311      $99,010
                                                            =======      =======

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

                                       3


                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                       CONDENSED STATEMENTS OF OPERATIONS
                 (Dollars in Thousands Except Per Share Amounts)
                                   (Unaudited)

                                        Three Months Ended    Six Months Ended
                                             June 30,              June 30,
                                          2009       2008       2009      2008
                                        -------    -------    -------   -------
Revenues:
 Operating Revenues ..............      $ 6,111    $ 8,094    $11,052   $14,090
 Other Income ....................        1,189        188      1,334       307
                                        -------    -------    -------   -------
   Total Revenues ................        7,300      8,282     12,386    14,397
                                        -------    -------    -------   -------

Operating Expenses:
 Maintenance of way and
  structures .....................          909      1,150      2,166     2,524
 Maintenance of equipment ........          817        888      1,870     1,730
 Transportation ..................        2,099      2,772      4,069     5,023
 General and administrative ......        1,183      1,213      2,389     2,540
 Depreciation ....................          772        719      1,507     1,438
 Taxes, other than income
  taxes ..........................          609        595      1,196     1,211
 Car hire, net ...................          153        229        304       431
 Employee retirement plans .......           61         58        122       116
 Track usage fees ................          130        178        258       276
                                        -------    -------    -------   -------
  Total Operating Expenses .......        6,733      7,802     13,881    15,289
                                        -------    -------    -------   -------

Income (Loss) before Income
 Taxes ...........................          567        480     (1,495)    (892)
Provision for Income Taxes
 (Benefit) .......................          245        160       (435)     (290)
                                        -------    -------    -------   -------
Net Income (Loss) ................          322        320     (1,060)     (602)

Preferred Stock Dividends ........           --         --          3         3
                                        -------    -------    -------   -------
Net Income (Loss) Available to
 Common Shareholders .............      $   322    $   320    $(1,063)  $  (605)
                                        =======    =======    =======   =======

Basic and Diluted Income
 (Loss) Per Common Share .........      $   .07    $   .07    $  (.22)  $  (.13)
                                        =======    =======    =======   =======

Weighted-Average Common Shares
 Outstanding:
 For basic .......................    4,805,754  4,794,964  4,804,389 4,782,213
 For diluted .....................    4,875,021  4,875,813  4,804,389 4,782,213
                                      =========  =========  ========= =========

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

                                       4


                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                       CONDENSED STATEMENTS OF CASH FLOWS
                             (Dollars in Thousands)
                                   (Unaudited)

                                                       Six Months Ended June 30,
                                                             2009         2008
                                                           -------      -------
Cash flows from operating activities:
 Net loss ............................................     $(1,060)     $  (602)
 Adjustments to reconcile net loss to net
  cash flows from (used in) operating
  activities:
   Depreciation ......................................       1,507        1,438
   Amortization of deferred grant income .............        (128)        (126)
   Gains from sale and disposal of property,
     equipment and easements .........................         (66)         (26)
   Deferred income taxes .............................        (435)        (290)
   Share-based compensation ..........................          81          103
   Increase (decrease) in cash from:
     Accounts receivable .............................       1,881         (915)
     Materials and supplies ..........................          71         (161)
     Prepaid expenses and other ......................         420           57
     Accounts payable and accrued expenses ...........         181         (333)
                                                           -------      -------
 Net cash flows from (used in) operating
  activities .........................................       2,452         (855)
                                                           -------      -------
Cash flows from Investing Activities:
 Purchase of property and equipment ..................      (1,606)      (1,746)
 Proceeds from sale of property, equipment
  and easements ......................................          66           26
                                                           -------      -------
 Net cash flows used in investing activities .........      (1,540)      (1,720)
                                                           -------      -------
Cash Flows from Financing Activities:
 Payments on line of credit ..........................          --         (900)
 Dividends paid ......................................        (389)        (387)
 Issuance of common shares to GATX
  Corporation ........................................          --        5,509
 Issuance of common shares for stock options
  exercised and employee stock purchases .............          38           36
 Proceeds from deferred grant income .................          --          182
                                                           -------      -------
 Net cash flows (used in) from financing
  activities .........................................        (351)       4,440
                                                           -------      -------

Increase in Cash and Cash Equivalents ................         561        1,865
Cash and Cash Equivalents, Beginning of
 Period ..............................................         876          181
                                                           -------      -------
Cash and Cash Equivalents, End of Period .............     $ 1,437      $ 2,046
                                                           =======      =======

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

                                       5


                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

               NOTES TO CONDENSED FINANCIAL STATEMENTS (Unaudited)

                 (Dollars in Thousands Except Per Share Amounts)

1.   In the opinion of management,  the accompanying condensed interim financial
     statements of the Providence and Worcester Railroad Company (the "Company")
     contain all adjustments (consisting solely of normal recurring adjustments)
     necessary to present fairly the financial  position as of June 30, 2009 and
     the results of operations and cash flows for the Interim periods ended June
     30,  2009 and 2008.  Results for  interim  periods  may not be  necessarily
     indicative  of the results to be expected for the full year.  These interim
     financial  statements  should  be read in  conjunction  with the  Company's
     Annual Report on Form 10-K for the year ended  December 31, 2008 filed with
     the Securities and Exchange Commission.

     In  connection  with  preparation  of  the  financial   Statements  and  in
     accordance with recently issued Statement of Financial Accounting Standards
     No. 165 "Subsequent Events" ("SFAS 165"), the Company evaluated  subsequent
     events  after the balance  sheet date of June 30, 2009  through  August 13,
     2009.  Management is not aware of any  significant  subsequent  events that
     would have a material impact on the financial statements.

2.   Recent Accounting Pronouncements:

     In December 2007 the Financial  Accounting  Standards Board ("FASB") issued
     Statement   of   Financial    Accounting   Standards   ("SFAS")   No   160,
     "Noncontrolling   Interests  in  Consolidated  Financial  Statements  -  an
     amendment  of ARB No.  51",  ("SFAS No.  160").  SFAS No. 160 was issued to
     improve the relevance,  comparability,  and  transparency  of the financial
     information that a reporting entity provides in its consolidated  financial
     statements  by  establishing  accounting  and  reporting  standards for the
     noncontrolling  interest in a subsidiary and for the  deconsolidation  of a
     subsidiary.  The provisions of SFAS No. 160 shall be applied  prospectively
     as of the  beginning of the fiscal year in which it is  initially  applied,
     except for the  presentation  and disclosure  requirements,  which shall be
     applied  retrospectively  for  all  periods  presented.  SFAS  No.  160  is
     effective for fiscal years and interim  periods  within those fiscal years,
     beginning on or after December 15, 2008.  The Company  adopted SFAS No. 160
     on January 1, 2009. The adoption of SFAS No. 160 did not have any impact on
     its Financial Statements.

     In December  2007, the FASB issued SFAS No. 141 (revised  2007),  "Business
     Combinations" ("SFAS No. 141(R)"). SFAS No. 141R establishes principles and
     requirements  for  how  the  acquirer  in  a  business  combination  should
     recognize and measure in its financial  statements the identifiable  assets
     acquired,  the liabilities  assumed and any noncontrolling  interest in the
     acquiree,  recognize  and measure  the  goodwill  acquired in the  business
     combination or a gain from a bargin purchase and determine what information
     to disclose to enable  users of the  financial  statements  to evaluate the
     nature and financial effects of the business combination. The provisions of
     SFAS No.  141(R) shall be applied  prospectively  to business  combinations
     with  acquisition  dates on or after  the  beginning  of the  first  annual
     reporting  period  in which it is  initially  applied.  SFAS No.  141(R) is
     effective for fiscal years and interim  periods  within those fiscal years,
     beginning  on or after  December  15,  2008.  The Company  adopted SFAS No.
     141(R) on January 1, 2009. The adoption of SFAS No. 141(R) did not have any
     impact on its Financial Statements.

     In April 2008,  the FASB issued FSP FAS  141(R)-1,  "Accounting  for Assets
     Acquired and Liabilities Assumed in a Business  Combination That Arise form
     Contingencies"  which  amends  and  clarifies  SFAS No.  141(R),  "Business
     Combinations", to address application issues raised by preparers, auditors,
     and members of the legal profession on initial recognition and measurement,
     subsequent  measurement  and  accounting,  and  disclosure  of  assets  and
     liabilities arising from contingencies in a business  combination.  FSP FAS
     141(R)-1 is effective for assets or liabilities  arising from contingencies


                                       6


     in business  combinations for which the acquisition date is on or after the
     beginning  of the  first  annual  reporting  period  beginning  on or after
     December 15, 2008. The Company adopted FSP FAS 141(R)-1 on January 1, 2009.
     The adoption of FSP FAS  141(R)-1 did not have any impact on its  Financial
     Statements.

     In September  2006, the FASB issued SFAS No. 157,  "Fair Value  Measurement
     ("SFAS No. 157")." SFAS No. 157 defines fair value, establishes a framework
     for measuring  fair value in accordance  with GAAP and expands  disclosures
     about fair value  measurements.  On February 12, 2008,  the FASB issued FSP
     FAS No. 157-2,  "Effective  Date of FASB  Statement No. 157" that partially
     deferred the effective date of SFAS No. 157 for one year for  non-financial
     assets and non- financial  liabilities  that are recognized or disclosed at
     fair value in the financial  statements on a non-recurring  basis. SFAS No.
     157 does not require any new fair value  measurements,  rather,  it applies
     under other  accounting  pronouncements  that  require or permit fair value
     measurements.   The   provisions   of  SFAS  No.  157  are  to  be  applied
     prospectively  as of the  beginning  of the  fiscal  year  in  which  it is
     initially  applied,   with  any  transition   adjustment  recognized  as  a
     cumulative-effect  adjustment to the opening balance of retained  earnings.
     Notwithstanding the effective date deferral discussed above, SFAS No. 157-2
     was adopted on January 1, 2008.  The Company  adopted the  provision of FSP
     SFAS No. 157-2 regarding non-financial assets and non-financial liabilities
     on January 1, 2009 and it did not have a material  impact on its  Financial
     Statements.

     In  June  2009,  the  FASB  issued  SFAS  No.  167,   "Amendments  to  FASB
     Interpretation  No.  46(R)." SFAS No. 167,  among other things,  requires a
     qualitative  rather than a  quantitative  analysis to determine the primary
     beneficiary of a variable  interest  entity  ("VIE");  requires  continuous
     assessments  of whether an enterprise is the primary  beneficiary of a VIE;
     enhances  disclosures  about an  enterprise's  involvement  with a VIE; and
     amends certain  guidance for  determining  whether an entity is a VIE. SFAS
     No. 167 will be effective  for the Company on January 1, 2010,  and will be
     applied  prospectively.  Under SFAS No. 167, a VIE must be  consolidated if
     the  enterprise  has both (a) the power to direct the activities of the VIE
     that most significantly impact the entity's economic  performance,  and (b)
     the  obligation to absorb losses or the right to receive  benefits from the
     VIE that  could  potentially  be  significant  to the VIE.  The  Company is
     evaluating  the impact  that the  adoption of SFAS No. 167 will have on our
     consolidated financial statements. The Company does not expect the adoption
     of SFAS No. 167 to have a material impact on the financial statements.

     In June 2009,  the FASB issued  SFAS 168,  "The FASB  Accounting  Standards
     Codification and the Hierarchy of Generally Accepted Accounting  Principles
     - a replacement  of FASB  Statement No. 162" (SFAS 168).  SFAS 168 provides
     for the FASB Accounting  Standards  Codification  (the  "Codification")  to
     become the single official source of  authoritative,  nongovernmental  U.S.
     generally accepted  accounting  principles (GAAP). The Codification did not
     change GAAP but  reorganizes  the  literature.  SFAS 168 is  effective  for
     interim and annual periods ending after September 15, 2009.

     In May 2009,  the FASB issued SFAS No. 165,  "Subsequent  Events." SFAS No.
     165  establishes  authoritative  accounting  and  disclosure  guidance  for
     recognized  and  non-recognized  subsequent  events  that  occur  after the
     balance sheet date but before financial statements are issued. SFAS No. 165
     also requires  disclosure of the date through which an entity has evaluated
     subsequent  events and the basis for that date.  SFAS No. 165 was effective
     for the Company  beginning  with the Quarterly  Report on Form 10-Q for the
     three  and  six  months   ended  June  30,   2009,   and  will  be  applied
     prospectively.  The adoption of SFAS No. 165 had no impact on the financial
     statements.

     In April 2009 the FASB  issued  Staff  Position  No.  FAS  107-1,  "Interim
     Disclosures about Fair Value of Financial  Instruments" ("FSP 107-1").  FSP
     107-1  expands  the  fair  value  disclosures  required  for all  financial
     instruments within the scope of Statement of Financial Accounting Standards
     ("SFAS")  No. 107 to include  interim  periods.  The  Company  adopted  the
     provisions of FSP 107-1 for the quarter  ended June 30, 2009.  The adoption
     of FSP 107-1 had no impact on the Company's financial statements.

                                       7


3.   Changes in Shareholders' Equity:
                                                                        Total
                                                    Additional          Share
                              Preferred   Common     Paid-in   Retained holders'
                                Stock     Stock      Capital   Earnings Equity
                               -------    -------    -------   -------  -------
     Balance December 31,2008. $    32    $ 2,401    $36,705   $35,659  $74,797
     Issuance of 6,362
      common shares for
      stock options
      exercised, employee
      stock purchases and
      employee stock
      awards .................                 3         66                  69
     Share-based
      compensation -
      options granted ........                           50                  50
     Dividends:
      Preferred stock,
      $5.00 per share ........                                     (3)       (3)
      Common stock, $.08
      per share ..............                                   (386)     (386)
     Net loss for the
      period .................                                 (1,060)   (1,060)
                                -----    -------    -------   -------   -------

     Balance June 30, 2009 ...  $  32    $ 2,404    $36,821   $34,210   $73,467
                                =====    =======    =======   =======   =======

4.   Revolving Line of Credit:

     In June 2009 the Company  obtained a revolving  line of credit  facility in
     the  amount  of  $5,000  from a  commercial  bank  expiring  in June  2011.
     Borrowings under this line of credit are unsecured,  due on demand and bear
     interest at either the bank's prime rate or one and three quarters per cent
     over  the  thirty,  sixty or  ninety  day  London  Interbank  Offered  Rate
     ("LIBOR")  with a LIBOR floor of one and one quarter  percent.  The Company
     pays no  commitment  fee on this  line of  credit  and has no  compensating
     balance  requirements.   It  is  subject  to  financial  and  non-financial
     covenants including  maintenance of a minimum net worth and restrictions as
     to the  incurrence  of  additional  indebtedness,  as well  as the  sale or
     encumbrance of its assets.  No borrowings have been made under this line of
     credit through June 30, 2009. This line of credit facility replaces another
     facility, in the same amount, from another commercial bank which expired on
     May 31, 2009.

5.   Other Income:
                                      Three Months Ended       Six Months Ended
                                            June 30,                 June 30,
                                     -------------------      ------------------
                                       2009        2008        2009        2008
                                      ------      ------      ------      ------
     Gains from sale and
      disposal of property,
      equipment and
      easements, net ......           $   55      $   26      $   66      $  26
     Rentals ..............              184         156         317        260
     Interest .............               --           6           1         21
     Other ................              950          --         950         --
                                      ------      ------      ------      ------
                                      $1,189      $  188      $1,334      $  307
                                      ======      ======      ======      ======

     In June 2009 the Company  received  $950,000 for the  settlement of certain
     legal proceedings and the granting of a permanent easement.

                                       8


6.   Income (Loss) per Common Share:

     Basic income (loss) per common share is computed using the weighted-average
     number of common  shares  outstanding  during each period.  Diluted  income
     (loss) per common share  reflects the effect of the  Company's  outstanding
     convertible preferred stock and stock options 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:

                                     Three Months Ended       Six Months Ended
                                            June 30,                June 30,
                                   ---------------------   ---------------------
                                       2009        2008        2009        2008
                                   ---------   ---------   ---------   ---------
     Weighted-average shares
      for basic ............       4,805,754   4,794,964   4,804,389   4,782,213
     Dilutive effect of
      convertible preferred
      stock and stock options         69,267      80,949          --          --
                                   ---------   ---------   ---------   ---------
     Weighted-average shares
      for diluted ..........       4,875,021   4,875,813   4,804,389   4,782,213
                                   =========   =========   =========   =========

     Options to purchase 35,621 shares of common stock were  outstanding for the
     three-month  period  ended  June 30,  2009,  but were not  included  in the
     computation  of diluted  income per share  because  their  effect  would be
     antidilutive.

     Preferred stock  convertible into 64,000 shares of common stock and options
     to purchase  51,960 and 48,833 shares of common stock were  outstanding for
     the  six-month  periods ended June 30, 2009 and 2008,  respectively.  These
     common  stock  equivalents  were not  included  in the  computation  of the
     diluted  loss per share for these  periods  because  their  effect would be
     antidilutive.

7.   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


                                       9


     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.  section  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 to settle  this suit in
     March 2006.

8.   Dividends:

     On July 29, 2009, the Company  declared a dividend of $.04 per share on its
     outstanding  Common Stock payable August 24, 2009 to shareholders of record
     August 10, 2009.

                                       10


PROVIDENCE AND WORCESTER RAILROAD COMPANY


ITEM 2-MANAGEMENT'S DISCUSSION AND ANALYSIS OF
- ----------------------------------------------
      FINANCIAL CONDITION AND RESULTS OF OPERATIONS
      ---------------------------------------------

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


Critical Accounting Policies
- ----------------------------

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

The  Company's  significant  accounting  policies are described in Note 1 of the
Notes to  Financial  Statements  in its Annual  Report on Form 10-K.  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 is a critical
accounting policy.

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 measuring  whether
the carrying amounts of the assets are recoverable.

Forward-Looking Statements
- --------------------------

This  Quarterly  Report  on  Form  10-Q  contains  forward-looking   statements,
including,  without  limitations,  statements  concerning  the conditions in our
industry and our  operations,  economic  performance  and  financial  condition,
including, in particular,  statements relating to our business and strategy. The
words "may," "might," "should,"  "estimate,"  "project,"  "plan,"  "anticipate,"
"expect,"  "intend,"  "outlook,"  "believe," and other similar  expressions  are
intended to identify forward-looking statements and information although not all
forward-looking  statements  include these identifying  words. You are cautioned
not to place undue  reliance on these  forward-looking  statements,  which speak
only as of their dates. These forward-looking  statements are based on estimates
and  assumptions by our management  that,  although we believe to be reasonable,
are inherently uncertain and subject to a number of risks and uncertainties.

In  particular,  our business  might be affected by  uncertainties  affecting he
railroad and transportation  industry generally as well as the following,  among
other factors:

     *    general  economic,  financial  and  political  conditions,   including
          downturns affecting the railroad industry and credit markets;

     *    our  ability to comply  with  financial  and  non-financial  covenants
          contained in our revolving line of credit;

     *    limitations  and   restrictions  on  the  operation  of  our  business
          contained in the documents governing our indebtedness;

                                       11


     *    increases in  transportation  costs,  including fuel prices,  which in
          some instances may not be passed on to customers;

     *    competitive pressures, including changes in competitors' pricing;

     *    our ability to generate  cash flows to invest in the  operation of our
          business;

     *    our dependence upon our key executives and other key employees;


Recent Accounting Pronouncements
- --------------------------------

In December  2007 the  Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards  ("SFAS") No 160,  "Noncontrolling
Interests in  Consolidated  Financial  Statements - an amendment of ARB No. 51",
("SFAS  No.  160").   SFAS  No.  160  was  issued  to  improve  the   relevance,
comparability,  and  transparency of the financial  information that a reporting
entity  provides  in  its  consolidated  financial  statements  by  establishing
accounting  and  reporting  standards  for  the  noncontrolling  interest  in  a
subsidiary and for the  deconsolidation of a subsidiary.  The provisions of SFAS
No. 160 shall be applied prospectively as of the beginning of the fiscal year in
which it is  initially  applied,  except  for the  presentation  and  disclosure
requirements,  which shall be applied retrospectively for all periods presented.
SFAS No. 160 is  effective  for fiscal  years and interim  periods  within those
fiscal years,  beginning on or after December 15, 2008. The Company adopted SFAS
No. 160 on January 1, 2009. The adoption of SFAS No. 160 did not have any impact
on its Financial Statements.

In  December  2007,  the FASB  issued  SFAS No. 141  (revised  2007),  "Business
Combinations"  ("SFAS No.  141(R)").  SFAS No. 141R  establishes  principles and
requirements for how the acquirer in a business combination should recognize and
measure in its  financial  statements  the  identifiable  assets  acquired,  the
liabilities assumed and any noncontrolling  interest in the acquiree,  recognize
and measure the goodwill  acquired in the business  combination or a gain from a
bargin  purchase and determine  what  information to disclose to enable users of
the financial  statements  to evaluate the nature and  financial  effects of the
business  combination.  The  provisions  of SFAS No.  141(R)  shall  be  applied
prospectively to business  combinations  with acquisition  dates on or after the
beginning of the first annual reporting period in which it is initially applied.
SFAS No. 141(R) is effective for fiscal years and interim  periods  within those
fiscal years,  beginning on or after December 15, 2008. The Company adopted SFAS
No. 141(R) on January 1, 2009.  The adoption of SFAS No. 141(R) did not have any
impact on its Financial Statements.

In April 2008, the FASB issued FSP FAS 141(R)-1, "Accounting for Assets Acquired
and Liabilities Assumed in a Business Combination That Arise form Contingencies"
which amends and clarifies SFAS No. 141(R), "Business Combinations",  to address
application  issues  raised by  preparers,  auditors,  and  members of the legal
profession on initial  recognition and measurement,  subsequent  measurement and
accounting,  and disclosure of assets and liabilities arising from contingencies
in a  business  combination.  FSP  FAS  141(R)-1  is  effective  for  assets  or
liabilities  arising from  contingencies in business  combinations for which the
acquisition  date is on or after the  beginning  of the first  annual  reporting
period  beginning on or after  December 15,  2008.  The Company  adopted FSP FAS
141(R)-1 on January 1, 2009.  The  adoption of FSP FAS 141(R)-1 did not have any
impact on its Financial Statements.

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurement  ("SFAS
No.  157")."  SFAS No. 157 defines  fair  value,  establishes  a  framework  for
measuring fair value in accordance with GAAP and expands  disclosures about fair
value  measurements.  On February 12, 2008,  the FASB issued FSP FAS No.  157-2,
"Effective Date of FASB Statement No. 157" that partially deferred the effective
date of SFAS No. 157 for one year for non-  financial  assets and  non-financial
liabilities  that are  recognized  or disclosed  at fair value in the  financial
statements on a non-recurring  basis. SFAS No. 157 does not require any new fair
value  measurements,  rather,  it applies under other accounting  pronouncements
that require or permit fair value  measurements.  The provisions of SFAS No. 157
are to be applied  prospectively as of the beginning of the fiscal year in which
it  is  initially  applied,  with  any  transition  adjustment  recognized  as a
cumulative-effect  adjustment  to the  opening  balance  of  retained  earnings.
Notwithstanding  the effective date deferral discussed above, SFAS No. 157-2 was


                                       12


adopted on January 1, 2008.  The Company  adopted the  provision of FSP SFAS No.
157-2 regarding non-financial assets and non-financial liabilities on January 1,
2009 and it did not have a material impact on its Financial Statements.

In June 2009, the FASB issued SFAS No. 167,  "Amendments to FASB  Interpretation
No. 46(R)." SFAS No. 167, among other things, requires a qualitative rather than
a  quantitative  analysis to  determine  the primary  beneficiary  of a variable
interest  entity  ("VIE");   requires  continuous   assessments  of  whether  an
enterprise is the primary  beneficiary of a VIE;  enhances  disclosures about an
enterprise's involvement with a VIE; and amends certain guidance for determining
whether an entity is a VIE.  SFAS No. 167 will be  effective  for the Company on
January 1, 2010,  and will be applied  prospectively.  Under SFAS No. 167, a VIE
must be  consolidated  if the  enterprise  has both (a) the power to direct  the
activities  of the VIE that most  significantly  impact  the  entity's  economic
performance,  and (b) the  obligation  to absorb  losses or the right to receive
benefits  from the VIE that could  potentially  be  significant  to the VIE. The
Company is evaluating  the impact that the adoption of SFAS No. 167 will have on
our consolidated financial statements.  The Company does not expect the adoption
of SFAS No. 167 to have a material impact on the financial statements.

In June  2009,  the  FASB  issued  SFAS  168,  "The  FASB  Accounting  Standards
Codification and the Hierarchy of Generally Accepted  Accounting  Principles - a
replacement  of FASB  Statement  No. 162" (SFAS 168).  SFAS 168 provides for the
FASB Accounting Standards Codification (the "Codification") to become the single
official  source  of  authoritative,  nongovernmental  U.S.  generally  accepted
accounting   principles  (GAAP).  The  Codification  did  not  change  GAAP  but
reorganizes the literature. SFAS 168 is effective for interim and annual periods
ending after September 15, 2009.

In May 2009,  the FASB issued SFAS No. 165,  "Subsequent  Events."  SFAS No. 165
establishes  authoritative accounting and disclosure guidance for recognized and
non-recognized  subsequent  events that occur  after the balance  sheet date but
before financial statements are issued. SFAS No. 165 also requires disclosure of
the date through which an entity has evaluated  subsequent  events and the basis
for that date.  SFAS No. 165 was  effective for the Company  beginning  with the
Quarterly  Report on Form 10-Q for the three and six months ended June 30, 2009,
and will be applied prospectively. The adoption of SFAS No. 165 had no impact on
the financial statements.

In April 2009 the FASB issued Staff Position No. FAS 107-1, "Interim Disclosures
about Fair Value of Financial  Instruments" ("FSP 107-1"). FSP 107-1 expands the
fair value disclosures  required for all financial  instruments within the scope
of  Statement  of  Financial  Accounting  Standards  ("SFAS") No. 107 to include
interim periods. The Company adopted the provisions of FSP 107-1 for the quarter
ended June 30, 2009.  The  adoption of FSP 107-1 had no impact on the  Company's
financial statements.

Results of Operations
- ---------------------

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

                       Three Months Ended June 30,  Six Months Ended June 30,
                      ---------------------------- -----------------------------
                           2009            2008         2009           2008
                      -------------  ------------- -------------- --------------
                                  (In thousands, except percentages)
Freight Revenues:
 Conventional
  carloads ......     $5,685   93.0% $7,477  92.4% $10,087  91.3% $12,756  90.5%
 Containers .....        171    2.8     351   4.3      426   3.9      720   5.1
 Other freight
  related .......        128    2.1     182   2.3      315   2.8      417   3.0
Other Operating
 Revenues .......        127    2.1      84   1.0      224   2.0      197   1.4
                      ------  -----  ------ -----  ------- -----  ------- -----
   Total ........     $6,111  100.0% $8,094 100.0% $11,052 100.0% $14,090 100.0%
                      ======  =====  ====== =====  ======= =====  ======= =====

                                       13


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

                       Three Months Ended June 30,  Six Months Ended June 30,
                      ---------------------------- -----------------------------
                           2009            2008         2009           2008
                      -------------  ------------- -------------- --------------
                                  (In thousands, except percentages)
Salaries, wages,
 payroll taxes and
 employee benefits.   $3,892  63.7% $3,863  47.7%  $7,744   70.1%  $7,800  55.3%
Casualties and
 insurance ......        315   5.2     222   2.7      536    4.8      447   3.2
Depreciation ....        772  12.6     719   8.9    1,507   13.6    1,438  10.2
Diesel fuel .....        457   7.5   1,215  15.0      884    8.0    1,920  13.6
Car hire, net ...        153   2.5     229   2.8      304    2.8      431   3.0
Purchased
 services,
 including legal
 and professional
 fees ...........        566   9.3     461   5.7    1,051    9.5      969   6.9
Repair and
 maintenance of
 equipment ......        394   6.4     338   4.2      966    8.7      646   4.6
Track and signal
 materials ......        364   6.0     271   3.3      646    5.9      545   3.9
Track usage fees.        130   2.1     177   2.2      258    2.3      275   2.0
Other materials
 and supplies ...        211   3.5     280   3.5      501    4.5      577   4.1
Other ...........        425   6.9     499   6.2      923    8.4      975   6.9
                      ------ -----  ------ -----  -------  -----  ------- -----
 Total ..........      7,679 125.7   8,274 102.2   15,320  138.6   16,023 113.7
 Less capitalized
  and recovered
  costs .........        946  15.5     472   5.8    1,439   13.0      734   5.2
                      ------ -----  ------ -----  -------  -----  ------- -----
   Total ........     $6,733 110.2% $7,802  96.4% $13,881  125.6% $15,289 108.5%
                      ====== =====  ====== =====  =======  =====  ======= =====


Six Months Ended June 30, 2009 Compared to Six Months Ended June 30, 2008

Operating Revenues:

Operating revenues decreased $3.0 million, or 21.6%, to $11.1 million in the six
months  ended June 30,  2009 from $14.1  million in 2008.  This  decrease is the
result of a $2.7 million (20.9%) decrease in conventional  freight  revenues,  a
$294,000 (40.8%) decrease in container  freight revenues and a $102,000 (24.5%),
decrease in other  freight-related  revenues  offset,  to a minor  extent,  by a
$27,000 (13.7%) increase in other operating revenues.

The decrease in conventional  freight  revenues  results from a 19.8% decline in
traffic volume and a small (1.3%)  reduction in the average revenue received per
conventional  carloading.  The Company's  conventional  carloadings decreased by
3,174 to 12,820 in the first six months of 2009 from 15,994 in 2008.

Shipments of most commodities  handled by the Company decreased during the first
six months of 2009. This decline is primarily  attributable to the current state
of the United States and world  economies and is consistent  with the experience
of other  railroads in North  America.  Carloadings  for some new customers have
partially  offset the overall  decrease in conventional  traffic  volume.  While
there have been some recent signs of improvement,  management  cannot predict if
and when economic conditions will improve enough to enable the Company to return
to operating  profitability.  The small decrease in the average revenue received
per  conventional  carloading is largely  attributable  to a reduction in diesel
fuel  surcharges  due to the  significant  reduction  in the cost of diesel fuel
experienced this year.

                                       14


The decrease in container  freight  revenues is the result of a 47.1% decline in
traffic  volume  partially  offset by an 11.9%  increase in the average  revenue
received per container.  Container  traffic volume decreased by 5,410 containers
to 6,069  containers  in the first six months of 2009 from 11,479  containers in
2008. This  significant  decline in traffic volume continues a trend which began
in 2007 in which  cross  country  container  traffic  to the East Coast has been
shifted from rail to all water routes.  Current economic conditions have further
added to this decline in traffic.  The increase in the average revenue  received
per container is  attributable  to a change in the mix of traffic  toward higher
rated  containers as well as contractual  rate  adjustments  based upon railroad
industry cost indices.

The  decrease  in other  freight-related  revenues  results,  primarily,  from a
decrease in demurrage revenue.  This decrease is consistent with the decrease in
conventional traffic volume and the related decline in net car hire expense.

The  small  increase  in  other-operating   revenues  reflects  an  increase  in
maintenance  department  billings,  primarily during the second quarter of 2009,
for services rendered to freight customers and other outside parties.

Other Income:

Other  income  increased  from  $307,000 in the first six months of 2008 to $1.3
million in 2009. This increase is attributable to $950,000 received in June 2009
for the settlement of certain legal  proceedings and the granting of a permanent
easement.

Operating Expenses:

Operating  expenses for the first six months of 2009  decreased by $1.4 million,
or 9.2%, to $13.9 million from $15.3 million in 2008.  Reductions in the cost of
diesel fuel due to declining  prices of petroleum  products as well as decreased
usage due to the  reduced  traffic  volume  accounted  for $1.0  million of this
decrease.  Also  contributing to decreased  operating costs is the fact that the
Company's  maintenance of way personnel were engaged in more  capitalized  track
projects in the first half of 2009 than was the case in 2008  resulting  in more
capitalized labor and overhead costs. Decreases in other operating expenses have
been some what offset by increased costs incurred for the repair and maintenance
of locomotives and freight cars during the six month period.

Provision for Income Taxes (Benefit):

The income tax benefit for the first six months of 2009 is equal to 29.1% of the
pre-tax loss.  This  effective rate reflects the federal income tax rate reduced
by the  effect  of non  deductible  expenses  and  the  non  utilization  of net
operating losses for state tax purposes.


Three Months Ended June 30, 2009 Compared to Three Months Ended June 30, 2008

Operating Revenues:

Operating  revenues  decreased  $2.0 million,  or 24.5%,  to $6.1 million in the
second  quarter of 2009 from $8.1  million in the second  quarter of 2008.  This
decrease is the result of $1.8 million (24.0%) decrease in conventional  freight
revenues a,  $180,000  (51.3%)  decrease in  container  freight  revenues  and a
$54,000 (29.7%) decrease in other  freight-related  revenues offset,  to a small
degree, by a $43,000 (51.2%) increase in other operating revenues.

                                       15


The decrease in conventional  freight  revenues is attributable to 20.4% decline
in traffic  volume and a 4.5%  decrease  in the  average  revenue  received  per
conventional  carloading.  The Company's  conventional  carloadings decreased by
2,068 to 8,063 in the second  quarter of 2009 from  10,131 in 2008.  The reasons
for the  declines  in  conventional  traffic  volume  and  average  revenue  per
carloading are as previously discussed for the six months ended June 30, 2009.

The decrease in container  freight  revenues is the result of a 56.7% decline in
traffic  volume  partially  offset by a 12.5%  increase in the  average  revenue
received per container.  Container  traffic volume decreased by 3,143 containers
to 2,402 in the second quarter of 2009 from 5,545 in the second quarter of 2008.
The reasons for the decrease in traffic volume and the average revenue  received
per container during the second quarter are as previously discussed.

The reasons for the decrease in other freight-related  revenues and the increase
in other operating revenues are as previously discussed

Other Income:

Other  income  increased  from  $188,000  in the second  quarter of 2008 to $1.2
million in the second quarter of 2009, primarily because of $950,000 received in
June 2009 as previously discussed.

Operating Expenses:

Operating expenses for the second quarter of 2009 decreased by $1.1 million,  or
13.7%,  to $6.7  million from $7.8  million in the second  quarter of 2008.  The
principal  reasons for this overall  reduction were decreased diesel fuel costs,
in the  amount of  $758,000  and  increased  levels of track  capitalization  as
previously discussed.

Provision for Income Taxes:

The  income  tax  provision  for  the  second   quarter  of  2009  is  equal  to
approximately  43% of pre-tax  income.  This  effective tax rate  represents the
federal  income tax rate  increased  by the impact of state income taxes and non
deductible expenses.

Liquidity and Capital Resources
- -------------------------------

During the six months ended June 30, 2009 the Company  generated $2.5 million of
cash from its operations.  Total cash and cash equivalents increased by $561,000
during the period.  The principal uses of cash, other than for operations,  were
for capital expenditures and the payment of dividends.  Management believes that
cash  generated  from  operations  during  the  remainder  of the  year  will be
sufficient to fund its operations, capital additions and dividend requirements.

The Company's $5.0 million  revolving  line of credit with its, then,  principal
bank expired on May 31, 2009.  In June 2009 the Company  obtained a $5.0 million
line of credit facility with another commercial bank which expires in June 2011.
Borrowings  under this new line of credit are unsecured,  due on demand and bear
interest at either the bank's prime rate or one and three quarters per cent over
the thirty,  sixty or ninety day London Interbank  Offered Rate ("LIBOR") with a
LIBOR floor of one and one quarter  percent.  The Company pays no commitment fee
on this line of  credit  and has no  compensating  balance  requirements.  It is
subject to financial and  non-financial  covenants  including  maintenance  of a
minimum  net  worth  and   restrictions  as  to  the  incurrence  of  additional
indebtedness, as well as the sale or encumbrance of its assets. Although we have
not utilized this revolving credit facility,  a review of the underlying  credit
commitment  indicates  there is  relatively  little risk that funds would not be
available should we attempt to draw on the line of credit.

                                       16


Seasonality
- -----------

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

Item 3. Quantitative and Qualitative Disclosures About Market Risk
- ------------------------------------------------------------------

Cash and Equivalents

As of June 30,  2009,  the Company is exposed to market  risks  which  primarily
include changes in U.S. interest rates.

The  Company  invests  cash  balances  in excess of  operating  requirements  in
short-term  securities,  generally  with  maturities  of 90  days  or  less.  In
addition,  the  Company's  revolving  line  of  credit  agreement  provides  for
borrowings  which bear interest at variable rates based on either the prime rate
or one and three  quarters  percent  over LIBOR.  The Company had no  borrowings
outstanding pursuant to the revolving line of credit agreement at June 30, 2009.
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.

Item 4T. Controls and Procedures
- --------------------------------

Our management with the  participation of our Chief Executive  Officer and Chief
Financial  Officer,  evaluated the effectiveness of our disclosure  controls and
procedures (as defined in rule 13a- 15(e) and 15d-15(e) under the Securities and
Exchange  Act of 1934)  as of June 30,  2009.  Based on this  evaluation,  Chief
Executive  Officer and Chief  Financial  Officer  concluded that, as of June 30,
2009,  our disclosure  controls and  procedures  were effective in ensuring that
information  to be  disclosed  by us in the reports that we file or submit under
Securities  and  Exchange  Act of 1934 is recorded,  processed,  summarized  and
reported   within  the  periods   specified  in  the   Securities  and  Exchange
Commission's rules and forms and that information required to be disclosed by us
in the reports that we file or submit under the  Securities  and Exchange Act of
1934 is accumulated and communicated to our management,  including our principal
executive  and  principal  financial  officers,  or persons  performing  similar
functions,   as  appropriate  to  allow  timely  decisions   regarding  required
disclosure.

We  continually  seek ways to improve the  effectiveness  and  efficiency of our
internal  controls over the financial  reporting,  resulting in frequent process
refinement.  However,  there have been no changes in our  internal  control over
financial  reporting  that occurred  during our last fiscal period to which this
Quarterly  Report on Form 10Q for the quarter  ended June 30, 2009  relates that
have materially  affected,  or are reasonably likely to materially  affect,  our
internal control over financial reporting.

                                       17


PART II - Other Information
- ---------------------------


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

          The Annual Meeting of Shareholders  was held on April 29, 2009. Of the
          4,803,900  shares of common stock entitled to vote,  4,336,152  shares
          were  present,  in person or by proxy.  Of the 640 shares of preferred
          stock  entitled  to vote,  503 shares  were  present,  in person or by
          proxy.

          All  directors  of the Company are elected on an annual  basis and the
          following were so elected at this Annual Meeting:

          Richard  W.  Anderson,  Robert  H.  Eder,  John J.  Healy  and Paul F.
          Titterton were elected Common Stock Directors.  Mr. Anderson  received
          4,152,765  affirmative  votes and  183,387  votes  withheld,  Mr. Eder
          received 3,580,909  affirmative votes and 755,243 votes withheld,  Mr.
          Healy received 4,150,018  affirmative votes and 186,134 votes withheld
          and Mr. Titterton  received  4,152,473  affirmative  votes and 183,679
          votes withheld of common shares.

          Frank W. Barrett, P. Scott Conti, J. Joseph Garrahy,  James C. Garvey,
          Charles M.  McCollam,  Jr. and Craig M. Scott were  elected  Preferred
          Stock Directors.  Each of them received 503 affirmative  votes with no
          votes  withheld of preferred  shares except for Mr. Conti who received
          500 affirmative votes with 3 votes withheld.

Item 5.  Reports on Form 8-K
         -------------------

          A report on Form 8-K was filed on June 29,  2009 in which the  Company
          announced  that it had  consummated  a $5  million  unsecured  line of
          credit facility with Commerce Bank & Trust Company.

Item 6.   Exhibits
          --------

          (10) Material  Contracts - Business Loan Agreement dated June 25, 2009
               between the Registrant and Commerce Bank & Trust Company

          (31.1) Rule 13a-14(a) Certification of Chairman of the Board and Chief
               Executive  Officer pursuant to Section 302 of the  Sarbanes-Oxley
               Act of 2002

          (31.2)  Rule  13a-14(a)   Certification  of  Treasurer  and  Principal
               Financial  Officer pursuant to Section 302 of the  Sarbanes-Oxley
               Act of 2002

          (32) Certifications  of  Chairman  of the Board  and  Chief  Executive
               Officer and Treasurer and Principal Financial Officer pursuant to
               18 U.S.C  Section 1350 as adopted  pursuant to Section 906 of the
               Sarbanes-Oxley Act of 2002


                                       18



                                   SIGNATURES
                                   ----------


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


                                       PROVIDENCE AND WORCESTER
                                        RAILROAD COMPANY


                                     By: /s/ Robert H. Eder
                                         ----------------------------
                                         Robert H. Eder,
                                         Chairman of the Board
                                          and Chief Executive Officer




                                     By: /s/ Robert J. Easton
                                         ----------------------------
                                         Robert J. Easton
                                         Treasurer and Chief
                                          Financial Officer


DATED:  August 13, 2009

                                       19

                                                                    EXHIBIT 10.1
                         Commerce Bank & Trust Company







         June 25, 2009

         Providence and Worcester Railroad Company
         75 Hammond Street
         P.O. Box 16551 Worcester, MA 01601
         Attn: P. Scott Conti, President

         Re: $5 Million Promissory Note dated June 25, 2009

         Dear Mr. Conti:

         As you know, Commerce Bank & Trust Company ("Commerce") has issued a
         commitment to Providence and Worcester Railroad Company ("P&W" or the
         "Company") for a $5 Million unsecured line of credit (the "Line") and,
         in that connection, has furnished P&W with documents for execution
         including a Promissory Note (the "Note") and a Business Loan Agreement
         (the "Agreement") (the Note and the Agreement are together referred to
         herein as the "Loan Documents"). The Loan Documents are form documents
         that include various provisions that are inconsistent with the terms of
         Commerce's commitment to P&W and, to the extent inconsistent, are
         inapplicable to our business arrangement. Accordingly, this letter
         serves to identify such provisions, listed on Exhibit A attached
         hereto, and to confirm the inapplicability of the provisions to the
         Loan notwithstanding their inclusion in the Loan Documents.

         Accordingly, Commerce hereby agrees that the provisions listed on
         Exhibit A attached hereto are inapplicable to the Line notwithstanding
         their inclusion in the Loan Documents, that all such provisions are
         null and void and that Commerce shall have no rights against P&W with
         respect to any such provision, including, without limitation, any right
         of enforcement, whether by declaring a default under the Line or
         otherwise.

         If you are in agreement with the matters set forth in this letter,
         please acknowledge your agreement by signing this letter in the space
         indicated below.


         Very truly yours,


         /s/ John McKenna

         John McKenna
         Senior Vice
         President/Director Commerce
         Bank & Trust Company



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

  386-390 MAIN STREET o PO BOX 15020 o WORCESTER, MASSACHUSETTS o 01615-0020 o
                              PHONE: 508-797-6800
                             WWW.BANKATCOMMERCE.COM





[OBJECT OMITTED]
ACKNOWLEDGED AND AGREED BY
PROVIDENCE AND WORCESTER RAILROAD COMPANY
this 25th day of June, 2009

/s/ Robert J. Easton

Robert J. Easton
Treasurer


Attest:


/s/ Marie A. Angelini

Marie A. Angelini
General Counsel









                                    EXHIBIT A
                       TO LETTER AGREEMENT BY AND BETWEEN
                 COMMERCE BANK & TRUST COMPANY ("Commerce") and
       PROVIDENCE AND WORCESTER RAILROAD COMPANY ("P&W" or the "Company")

 Promissory Note in the face amount of $5,000,000 dated June 25, 2009 executed
 ------------------------------------------------------------------------------
                       and delivered by P&W to Commerce:
                       ---------------------------------


1. Change in Ownership. This provision is inapplicable to P&W, a publicly-traded
   --------------------
company.

2. Jury Waiver. This provision is inapplicable.
   ------------

Business Loan Agreement regarding $5,000,000 loan (the "Loan") by and between
Commerce and P&W dated June , 2009 (the "Agreement")

1.   Representations and Warranties

     a.  Collateral  for the Loan.  P&W has not  granted  and  Commerce  has not
     obtained  a  security  interest  in any  assets  for  the  Loan,  which  is
     unsecured.  Each reference to the term "Collateral," as well as any and all
     of the  provisions of the Agreement  with respect to Collateral  including,
     without limitation, those representations and warranties concerning (a) the
     location  of  Company  books  concerning  the  Collateral,   (b)  any  use,
     generation,   manufacture,  storage,  treatment,  disposal  or  release  of
     Hazardous  Substances  (as  defined  in  the  Agreement)  with  respect  to
     Collateral,  (c)  Commerce's  right to enter upon any  property  serving as
     Collateral,  (d) the absence of urea  formaldehyde or any form thereof from
     Collateral,  (e) P&W's due diligence with respect to Collateral,  (f) P&W's
     release and waiver of any claims against Commerce with respect to Hazardous
     Substances  or like matters,  and (g) the priority of Commerce's  lien upon
     Collateral are inapplicable.

     b. Litigation and Claims.  P&W is a defendant in certain lawsuits  relating
     to casualty  losses,  many of which are covered by  insurance  subject to a
     deductible.  P&W believes  that adequate  provisions  have been made in its
     audited financial statements for the period ended December 31, 2009 for any
     expected  liabilities  which  may  result  from  the  disposition  of  such
     lawsuits.

2.   Affirmative Covenants

     a. Collateral/Security  Interest for the Loan. Because P&W has not granted,
     and Commerce has not  obtained,  a security  interest in any assets for the
     Loan  which  is  unsecured,  the  provisions  of  the  paragraphs  entitled
     "Insurance,"    "Insurance   Reports,"    "Compliance   with   Governmental
     Requirements,"  "Inspection" and "Additional  Assurances" are inapplicable.

     b. Environmental Studies. This provision is inapplicable.





     c. Lender's Expenditures.  To the extent the expenditures for which P&W has
     agreed to be liable relate to Collateral, they are inapplicable.

3.   Negative Covenants

     a. Continuity of Operations.  The provisions of subsection (2) with respect
     to the sale of  Collateral  outside the  ordinary  course of  business  are
     inapplicable,  as is the prohibition of dividend  payments in cash on P&W's
     stock.

4.   Default. This provision with respect to change in ownership is inapplicable
     to  P&W,  a  publicly-traded  company.

5.   Miscellaneous  Provisions.  The  provision  waiving P&W's right to trial by
     jury is hereby deleted.

6.   Definitions.   Definitions  of  the  terms  Collateral,  Grantor,  Security
     Agreement and Security Interest are inapplicable to the transaction.

                                [OBJECT OMITTED]

- --------------------------------------------------------------------------------
Principal      Loan Date  Maturity  Loan No Call / Coil Account Officer Initials
$5,000,000.00 06-25-2009 06-25-2011           540 / 404          ***"

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
  References in the boxes above are for Lender's use only and do not limit the
         applicability of this document to any particular loan or item
Any item above containing "***" has been omitted due to text length limitations.
- --------------------------------------------------------------------------------

Borrower: Providence and Worcester Railroad Lender:Commerce Bank & Trust Company
          Railroad Company                          Commercial Lending
          75 Hammond Street                          386 Main Street
          Worcester, MA 01610-1729                   PO Box 15020
                                                     Worcester, MA 01615-0020

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


THIS BUSINESS LOAN AGREEMENT  dated June 25, 2009, Is made and executed  between
Providence and Worcester Railroad Company ("Borrower") and Commerce Bank & Trust
Company ("Lender") on the following terms and conditions.  Borrower has received
prior  commercial  loans from Lender or has  applied to Lender for a  commercial
loan or loans or other  financial  accommodations,  including those which may be
described  on any  exhibit or  schedule  attached  to this  Agreement.  Borrower
understands and agrees that: (A) In granting,  renewing,  or extending any Loan,
Lender Is relying upon Borrower's representations, warranties, and agreements as
set forth in this  Agreement;  (B) the granting,  renewing,  or extending of any
Loan by Lender at all times  shall be  subject to  Lender's  sole  judgment  and
discretion;  and (C) all such Loans shall be and remain subject to the terms and
conditions of this Agreement.

TERM.  This Agreement shall be effective as of June 25, 2009, and shall continue
in full force and effect until such time as all of Borrower's  Loans in favor of
Lender have been paid in full, including principal,  interest,  costs, expenses,
attorneys'  fees, and other fees and charges,  or until such time as the parties
may agree in writing to terminate this Agreement.

CONDITIONS  PRECEDENT TO EACH ADVANCE.  Lender's  obligation to make the initial
Advance and each subsequent Advance under this Agreement shall be subject to the
fulfillment to Lender's  satisfaction of all of the conditions set forth in this
Agreement and in the Related Documents.

     Loan  Documents.  Borrower shall provide to Lender the following  documents
     for the Loan: (1) the Note; (2) together with all such Related Documents as
     Lender may require for the Loan; all in form and substance  satisfactory to
     Lender and Lender's counsel.

     Borrower's  Authorization.   Borrower  shall  have  provided  in  form  and
     substance  satisfactory  to Lender  properly  certified  resolutions,  duly
     authorizing the execution and delivery of this Agreement,  the Note and the
     Related  Documents.  In addition,  Borrower  shall have provided such other
     resolutions,  authorizations,  documents and  instruments  as Lender or its
     counsel, may require.

     Payment of Fees and Expenses.  Borrower shall have paid to Lender all fees,
     charges,  and other expenses which are then due and payable as specified in
     this Agreement or any Related Document.

     Representations  and  Warranties.  The  representations  and warranties set
     forth in this Agreement,  in the Related Documents,  and in any document or
     certificate delivered to Lender under this Agreement are true and correct.

     No Event of  Default.  There  shall not exist at the time of any  Advance a
     condition  which would  constitute an Event of Default under this Agreement
     or under any Related Document.

REPRESENTATIONS AND WARRANTIES. Borrower represents and warrants to Lender, as
of the date of this Agreement, as of the date of each disbursement of loan
proceeds, as of the date of any renewal, extension or modification of any Loan,
and at all times any Indebtedness exists:

     Organization.  Borrower is a  corporation  for profit  which is, and at all
     times shall be, duly  organized,  validly  existing,  and in good  standing
     under and by virtue of the laws of the State of Rhode  Island.  Borrower is
     duly authorized to transact  business in all other states in which Borrower
     is doing  business,  having  obtained all necessary  filings,  governmental
     licenses and approvals for each state in which Borrower is doing  business.
     Specifically,  Borrower  is, and at all times shall be duly  qualified as a
     foreign  corporation in all states in which the failure to so qualify would
     have a material  adverse  effect on its  business or  financial  condition.
     Borrower  has the full power and  authority  to own its  properties  and to
     transact  the  business  in  which it is  presently  engaged  or  presently
     proposes to engage.  Borrower  maintains its principal office at 75 Hammond
     Street, Worcester, MA 01610-1729.  Unless Borrower has designated otherwise
     in writing,  this is the principal office at which Borrower keeps its books
     and records including its records concerning the Collateral.  Borrower will
     notify  Lender prior to any change in the location of  Borrower's  state of
     organization or any change in Borrower's name. Borrower shall do all things
     necessary to preserve  and to keep in full force and effect its  existence,
     rights  and  privileges,  and shall  comply  with all  regulations,  rules,
     ordinances,   statutes,   orders  and  decrees  of  any   governmental   or
     quasi-governmental authority or court applicable to Borrower and Borrower's
     business activities.

     Assumed  Business  Names.  Borrower has filed or recorded all  documents or
     filings  required by law  relating to all  assumed  business  names used by
     Borrower.  Excluding the name of Borrower, the following is a complete list
     of all assumed business names under which Borrower does business: None.

     Authorization.  Borrower's  execution,  delivery,  and  performance of this
     Agreement and all the Related  Documents  have been duly  authorized by all
     necessary  action  by  Borrower  and  do not  conflict  with,  result  in a
     violation  of, or  constitute  a default  under  (1) any  provision  of (a)
     Borrower's articles of incorporation or organization, or bylaws. or (b) any
     agreement  or  other  instrument  binding  upon  Borrower  or (2) any  law,
     governmental  regulation,  court decree, or order applicable to Borrower or
     to Borrower's properties.

     Financial Information.  Each of Borrower's financial statements supplied to
     Lender truly and completely  disclosed Borrower's financial condition as of
     the date of the statement, and there has been no material adverse change in
     Borrower's  financial  condition  subsequent to the date of the most recent
     financial statement supplied to Lender. Borrower has no material contingent
     obligations except as disclosed in such financial statements.

     Legal Effect. This Agreement  constitutes,  and any instrument or agreement
     Borrower is  required  to give under this  Agreement  when  delivered  will
     constitute legal,  valid, and binding  obligations of Borrower  enforceable
     against Borrower in accordance with their respective terms.

     Properties.  Except as  contemplated  by this  Agreement  or as  previously
     disclosed in Borrower's financial statements or in writing to Lender and as
     accepted  by  Lender,  and  except  for  property  tax  liens for taxes not
     presently  due and  payable,  Borrower  owns and has  good  title to all of
     Borrower's properties free and clear of all Security Interests, and has not
     executed any security  documents or financing  statements  relating to such
     properties.  All of Borrower's  properties  are titled in Borrower's  legal
     name,  and Borrower has not used or filed a financing  statement  under any
     other name for at least the last five (5) years.

     Hazardous Substances.  Except as disclosed to and acknowledged by Lender in
     writing,  Borrower  represents  and warrants  that (1) During the period of
     Borrower's ownership of xxx xxxxaxxxxx,  there has been no use, generation,
     manufacture, storage, treatment, disposal, release or threatened release of
     any Hazardous  Substance by any person on, under,  about or from any of xxx
     xxxxxxxxxx.  (2) Borrower  has no  knowledge  of, or reason to believe that
     there has been (a) any breach or violation of any  Environmental  Laws; (b)
     any use, generation,  manufacture, storage, treatment, disposal, release or
     threatened release of any Hazardous  Substance on, under, about or from xxx
     xxxxxxxxxx  by any prior owners or occupants of any of xxx  xxxxxxxxxx;  or
     (c) any actual or threatened litigation or claims of any kind by any person
     relating to such matters. (3) Neither Borrower nor any tenant,  contractor,
     agent  or  other  authorized  user  of  any of xxx  xxxxxxxxxx  shall  use,
     generate,  manufacture,  store, treat,  dispose of or release any Hazardous
     Substance  on,  under,  about or from any of xxx  xxxxxxxxxx;  and any such
     activity  shall be conducted in  compliance  with all  applicable  federal,
     state,  and local laws,  regulations,  and  ordinances,  including  without
     limitation  all  Environmental  Laws.  Borrower  authorizes  Lender and its
     agents to enter upon xxx xxxxxxxxxx to make such  inspections  and tests as
     Lender may deem appropriate to determine  compliance of xxx xxxxxxxxxx with
     this  section  of the  Agreement.  In  addition,  Borrower  represents  and
     warrants that Borrower's xxxxxxxxxx does not contain urea formaldehyde foam
     insulation or urea formaldehyde  resin in violation of any applicable state
     laws.  Any  inspections  or tests  made by  Lender  shall be at  Borrower's
     expense and for Lender's purposes only and shall not be construed to create
     any responsibility or liability on the part of Lender to Borrower or to any
     other person. The representations and warranties contained herein are based
     on Borrower's due diligence in  investigating  xxx xxxxxxxxxx for hazardous
     waste and Hazardous Substances. Borrower hereby (1) releases and waives any
     future claims  against  Lender for indemnity or  contribution  in the event
     Borrower becomes liable for cleanup or other costs under any such laws, and
     (2) agrees to indemnity,  defend,  and hold harmless Lender against any and
     all claims, losses,  liabilities,  damages,  penalties,  and expenses which
     Lender may directly or indirectly sustain or suffer resulting from a breach
     of  this  section  of  the  Agreement  or  as a  consequence  of  any  use,
     generation,  manufacture,  storage, disposal, release or threatened release
     of a hazardous waste or substance on xxx xxxxxxxxxx. The provisions of this
     section of the Agreement, including the obligation to indemnify and defend,
     shall  survive  the  payment  of  the  Indebtedness  and  the  termination,
     expiration or  satisfaction  of this Agreement and shall not be affected by
     Lender's  acquisition of any interest in any of xxx xxxxxxxxxx,  whether by
     foreclosure or otherwise.

     Litigation and Claims. No litigation, claim, investigation,  administrative
     proceeding or similar  action  (including  those for unpaid taxes)  against
     Borrower is pending or  threatened,  and no other event has occurred  which
     may  materially   adversely  affect  Borrower's   financial   condition  or
     properties,  other than litigation,  claims,  or other events, if any, that
     have been disclosed to and acknowledged by Lender in writing.

     Taxes. To the best of Borrower's  knowledge,  all of Borrower's tax returns
     and reports that are or were required to be filed, have been filed, and all
     taxes,  assessments and other governmental  charges have been paid in full,
     except those  presently  being or to be contested by Borrower in good truth
     in the ordinary  course of business and for which  adequate  reserves  have
     been provided.






                                       BUSINESS LOAN AGREEMENT
                                                 (Continued) Page 2 Page 2


[OBJECT OMITTED]

     Lien Priority.  Unless otherwise previously disclosed to Lender in writing,
     Borrower  has not  entered  into or granted  any  Security  Agreements.  or
     permitted  the  filing  or  attachment  of  any  Security  Interests  on or
     affecting any of xxx xxxxxxxxxx  directly or indirectly  securing repayment
     of Borrowers  Loan and Note,  that would be prior or that may in any way be
     superior  to  Lender's  Security  Interests  and  rights  in  and  to  xxxx
     xxxxxxxxxx.

     Binding Effect. This Agreement, the Note, xxx xxxxxxxx xxxxxxxxxx xxxxxxxx,
     and all Related Documents are binding upon the signers thereof,  as well as
     upon  their  successors,  representatives  and  assigns,  and  are  legally
     enforceable in accordance with their respective terms.

AFFIRMATIVE COVENANTS.  Borrower  covenants and agrees with Lender that, so long
     as this Agreement remains in effect,  Borrower will:

     Notices of Claims and Litigation.  Promptly inform Lender in writing of (1)
     all material adverse changes in Borrower's financial condition, and (2) all
     existing   and   all   threatened   litigation,   claims,   investigations,
     administrative  proceedings or similar  actions  affecting  Borrower or any
     Guarantor which could materially affect the financial condition of Borrower
     or the financial condition of any Guarantor.

     Financial Records.  Maintain its books and records in accordance with GAAP,
     applied  on a  consistent  basis,  and permit  Lender to examine  and audit
     Borrower's books and records at all reasonable times.

     Financial Statements. Furnish Lender with the following:

          Annual  Statements.  As soon as available,  but in no event later than
          one-hundred-twenty  (120)  days  after  the end of each  fiscal  year,
          Borrower's  balance  sheet and income  statement  for the year  ended,
          audited by a certified public accountant satisfactory to Lender.

          Interim Statements.  As soon as available,  but in no event later than
          45 days after the end of each fiscal quarter, Borrower's balance sheet
          and  profit  and loss  statement  for the period  ended,  prepared  by
          Borrower.

     All financial reports required to be provided under this Agreement shall be
     prepared  in  accordance  with GAAP,  applied on a  consistent  basis,  and
     certified by Borrower as being true and correct.

     Additional Information. Furnish such additional information and statements,
     as Lender may request from time to time.

     Financial  Covenants and Ratios.  Comply with the  following  covenants and
     ratios:

          Tangible Net Worth Requirements. Maintain a minimum Tangible Net Worth
          of not less than: $70,000,000.00.  Other Net Worth requirements are as
          follows:  Minimum  Net  Worth  will be  tested  quarterly.  Except  as
          provided above, all computations made to determine compliance with the
          requirements  contained in this paragraph  shall be made in accordance
          with generally accepted accounting principles, applied on a consistent
          basis, and certified by Borrower as being true and correct.

     Insurance.  Maintain  fire  and  other  risk  insurance,  public  liability
     insurance,  and such other  insurance as Lender may require with respect to
     Borrower's properties and operations, in form, amounts,  coverages and with
     insurance companies acceptable to Lender Borrower.  upon request of Lender,
     will  deliver to Lender from time to time the policies or  certificates  of
     insurance  in form  satisfactory  to Lender,  including  stipulations  that
     coverages  will not be  cancelled or  diminished  without at least ten (10)
     days prior  written  notice to Lender.  Each  insurance  policy  also shall
     include an endorsement  providing that coverage in favor of Lender will not
     be impaired  in any way by any act.  Omission or default of Borrower or any
     other person.  In  connection  with all policies  covering  assets in which
     Lender holds or is offered x xxxxxxxx xxxxxxxx for the Loans, Borrower will
     provide  Lender with such  lenders loss  payable or other  endorsements  as
     Lender may require.

     Insurance Reports.  Furnish to Lender,  upon request of Lender,  reports on
     each  existing  insurance  policy  showing such  information  as Lender may
     reasonably  request,  including without  limitation the following:  (1) the
     name of the insurer;  (2) the risks insured;  (3) the amount of the policy,
     (4) the properties  insured;  (5) the then current  property  values on the
     basis of which  insurance has been obtained,  and the manner of determining
     those values; and (6) the expiration date of the policy. In addition,  upon
     request of Lender  (however not more often than  annually).  Borrower  will
     have  an  independent  appraiser  satisfactory  to  Lender  determine,   as
     applicable,  the actual cash value or replacement  cost of xxx  xxxxxxxxxx.
     The cost of such  appraisal  shall be paid by Borrower.

     Other  Agreements.  Comply  with all  terms  and  conditions  of all  other
     agreements,  whether now or hereafter  existing,  between  Borrower and any
     other  party and notify  Lender  immediately  in writing of any  default in
     connection with any other such agreements.

     Loan  Proceeds.  Use all  Loan  proceeds  solely  for  Borrower's  business
     operations,  unless  specifically  consented  to the  contrary by Lender in
     writing.

     Taxes,   Charges  and  Liens.  Pay  and  discharge  when  due  all  of  its
     indebtedness and obligations, including without limitation all assessments.
     faxes,  governmental  charges,  levies and liens, of every kind and nature,
     imposed upon Borrower or its properties,  income, or profits,  prior to the
     date on which  penalties  would  attach,  and all lawful  claims  that,  it
     unpaid,  might become a lien or charge upon any of  Borrower's  properties,
     income, or profits.  Provided however, Borrower will not be required to pay
     and discharge any such assessment. tax, charge, levy, lien or claim so long
     as (1) the  legality  of the  same  shall  be  contested  in good  faith by
     appropriate  proceedings.  and  (2)  Borrower  shall  have  established  on
     Borrower's   books  adequate   reserves  with  respect  to  such  contested
     assessment, tax, charge. levy, lien, or claim in accordance with GAAP.

     Performance.  Perform  and  comply,  in a timely  manner,  with all  terms,
     conditions,  and  provisions  set forth in this  Agreement,  in the Related
     Documents, and in all other instruments and agreements between Borrower and
     Lender.  Borrower shall notify Lender immediately in writing of any default
     in connection with any agreement.

     Operations.  Maintain executive and management personnel with substantially
     the  same  qualifications  and  experience  as the  present  executive  and
     management  personnel;  provide  written  notice to Lender of any change in
     executive  and  management  personnel;  conduct its  business  affairs in a
     reasonable and prudent manner.

     Environmental  Studies.   Promptly  conduct  and  complete,  at  Borrower's
     expense, all such investigations, studies, samplings and testings as may be
     requested  by  Lender  or  any  governmental   authority  relative  to  any
     substance,  or any waste or by-product of any substance defined as toxic or
     a hazardous substance under applicable federal,  state, or local law, rule,
     regulation,  order  or  directive,  at or  affecting  any  property  or any
     facility owned, leased or used by Borrower.

     Compliance   with   Governmental   Requirements.   Comply  with  all  laws,
     ordinances,   and  regulations,   now  or  hereafter  in  effect,   of  all
     governmental   authorities   applicable   to  the  conduct  of   Borrower's
     properties,  businesses and operations,  and to the use or occupancy of xxx
     xxxxxxxxxx,  including without limitation,  the Americans With Disabilities
     Act.  Borrower  may  contest  in good  faith  any such law,  ordinance,  or
     regulation  and  withhold  compliance  during  any  proceeding,   including
     appropriate  appeals,  so long as Borrower has  notified  Lender in writing
     prior to  doing  so and so long as,  in  Lender's  sole  opinion,  Lender's
     interests  in xxx  xxxxxxxxxx  are  not  jeopardized.  Lender  may  require
     Borrower  to  post   adequate   security  or  a  surety  bond,   reasonably
     satisfactory to Lender, to protect Lender's interest.

     Inspection.  Permit employees or agents of Lender at any reasonable time to
     inspect any and all xxxxxxxxxx  for the Loan or Loans and Borrower's  other
     properties and to examine or audit Borrower's books,  accounts, and records
     and to make  copies  and  memoranda  of  Borrower's  books,  accounts,  and
     records.  If Borrower now or at any time  hereafter  maintains  any records
     (including  without  limitation  computer  generated  records and  computer
     software  programs for the generation of such records) in the possession of
     a third party, Borrower, upon request of Lender, shall notify such party to
     permit  Lender free access to such records at all  reasonable  times and to
     provide Lender with copies of any records it may request, all at Borrower's
     expense.

     Compliance Certificates. Unless waived in writing by Lender, provide Lender
     at  least  annually,  with  a  certificate  executed  by  Borrower's  chief
     financial  officer,  or other  officer  or  person  acceptable  to  Lender,
     certifying  that  the  representations  and  warranties  set  forth in this
     Agreement  are  true and  correct  as of the  date of the  certificate  and
     further  certifying  that, as of the date of the  certificate,  no Event of
     Default exists under this Agreement.

     Environmental Compliance and Reports. Borrower shall comply in all respects
     with any and all  Environmental  Laws;  not cause or permit to exist,  as a
     result of an intentional or unintentional  action or omission on Borrower's
     part or on the part of any third party,  on properly owned and/or  occupied
     by  Borrower,  any  environmental  activity  where damage may result to the
     environment,  unless  such  environmental  activity  is  pursuant to and in
     compliance  with the  conditions  of a  permit  issued  by the  appropriate
     federal, state or local governmental  authorities,  shall furnish to Lender
     promptly and in any event within thirty (30) days after  receipt  thereof a
     copy of any notice,  summons.  lien, citation,  directive,  letter or other
     communication from any governmental  agency or  instrumentality  concerning
     any intentional or  unintentional  action or omission on Borrower's part in
     connection with any  environmental  activity whether or not there is damage
     to the environment and/or other natural resources.

     Additional Assurances.  Make, execute and deliver to Lender such promissory
     notes,  mortgages,  deeds  of  trust,  security  agreements,   assignments,
     financing statements, instruments, documents and other agreements as Lender
     or its  attorneys may  reasonably  request to evidence and secure the Loans
     and to perfect xxx xxxxxxxx xxxxxxxxx.

LENDER'S  EXPENDITURES.  If any action or  proceeding  is  commenced  that would
materially  affect  Lender's  interest in xxx xxxxxxxxxx or if Borrower fails to
comply with any provision of this Agreement or any Related Documents,  including
but not limited to  Borrower's  failure to discharge or pay when due any amounts
Borrower is required to  discharge  or pay under this  Agreement  or any Related
Documents,  Lender on Borrower's behalf may (but shall not be obligated to) take
any  action  that  Lender  deems  appropriate,  including  but  not  limited  to
discharging or paying all taxes, liens, security






              [OBJECT OMITTED] (Continued) Page 3 [OBJECT OMITTED]

interests,  encumbrances  and other claims,  at any time levied or placed on any
Collateral  and paying all costs for insuring,  maintaining  and  preserving any
Collateral.  All such expenditures  incurred or paid by Lender for such purposes
will  then  bear  interest  at the rate  charged  under  the Note  from the date
incurred  or paid by  Lender  to the date of  repayment  by  Borrower.  All such
expenses will become a part of the indebtedness  and, at Lender's  option,  will
(A) be  payable  on  demand.  (B) be  added  to the  balance  of the Note and be
apportioned  among and be payable  with any  installment  payments to become due
during  either  (1) the  term of any  applicable  Insurance  policy;  or (2) the
remaining term of the Note, or (C) be treated as a balloon payment which will be
due and payable at the Note's maturity.

NEGATIVE  COVENANTS.  Borrower  covenants and agrees with Lender that while this
Agreement is in effect, Borrower shall not, without the prior written consent of
Lender:

     Indebtedness  and Liens,  (1) Except for trade debt  incurred in the normal
     course  of  business  and  indebtedness  to  Lender  contemplated  by  this
     Agreement,  create,  incur  or  assume  indebtedness  for  borrowed  money,
     including capital leases, (2) sell,  transfer,  mortgage,  assign,  pledge,
     lease,  grant a security  interest in, or encumber any of Borrower's assets
     (except as allowed as Permitted  Liens),  or (3) sell with  recourse any of
     Borrower's accounts, except to Lender.

     Continuity   of   Operations.   (1)  Engage  in  any  business   activities
     substantially  different than those in which Borrower is presently engaged,
     (2) cease operations,  liquidate.  merge, transfer,  acquire or consolidate
     with any other  entity,  change  its name,  dissolve  or  transfer  or sell
     Collateral out of the ordinary course of business, or (3) pay any dividends
     on Borrower's stock (other than dividends payable in its stock),  provided,
     however that notwithstanding the foregoing, but only so long as no Event of
     Default has occurred and Is  continuing or would result from the payment of
     dividends,  if Borrower is a "Subchapter S  Corporation"  as defined in the
     Internal Revenue Code of 1986, as amended). Borrower may pay cash dividends
     on its stock to its shareholders  from time to time in amounts necessary to
     enable the  shareholders to pay income taxes and make estimated  income tax
     payments to satisfy  their  liabilities  under  federal and state law which
     arise  solely  from  their  status  as   Shareholders  of  a  Subchapter  S
     Corporation  because of their  ownership of shares of Borrower's  stock, or
     purchase or retire any of Borrower's  outstanding  shares or alter or amend
     Borrower's capital structure.

     Loans, Acquisitions and Guaranties. (1) Loan, invest in or advance money or
     assets to any other person,  enterprise or entity, (2) purchase,  create or
     acquire any interest in any other  enterprise  or entity,  or (3) incur any
     obligation  as surety or  guarantor  other than in the  ordinary  course of
     business.

     Agreements.  Borrower  will not enter  into any  agreement  containing  any
     provisions  which  would be violated  or  breached  by the  performance  of
     Borrower's obligations under this Agreement or in connection herewith.

CESSATION OF  ADVANCES.  If Lender has made any  commitment  to make any Loan to
Borrower,  whether  under this  Agreement or under any other  agreement,  Lender
shall have no  obligation to make Loan Advances or to disburse Loan proceeds if:
(A) Borrower or any Guarantor is in default under the terms of this Agreement or
any of the  Related  Documents  or any  other  agreement  that  Borrower  or any
Guarantor  has  with  Lender:  (B)  Borrower  or  any  Guarantor  dies,  becomes
incompetent  or becomes  insolvent,  files a petition in  bankruptcy  or similar
proceedings,  or is adjudged a  bankrupt:  (C) there  occurs a material  adverse
change in Borrower's  financial  condition,  in the  financial  condition of any
Guarantor,  or in the value of any  Collateral  securing  any  Loan;  or (D) any
Guarantor seeks, claims or otherwise attempts to limit,  model(,) or revoke such
Guarantor's guaranty of the Loan or any other loan with Lender: or (E) Lender in
good faith deems  itself  insecure,  even though no Event of Default  shall have
occurred.

RIGHT OF SETOFF.  To the extent  permitted by applicable  law, Lender reserves a
right of  setoff in all  Borrower's  accounts  with  Lender  (whether  checking,
savings,  or some other  account).  This  includes all accounts  Borrower  holds
jointly  with  someone  else and all  accounts  Borrower may open in the future.
However,  this does not include any IRA or Keogh accounts, or any trust accounts
for which setoff would be prohibited by law. Borrower  authorizes Lender, to the
extent  permitted by  applicable  law, to charge or setoff all sums owing on the
debt against any and all such accounts.

     DEFAULT.  Each of the following shall  constitute an Event of Default under
     this Agreement:

     Payment  Default.  Borrower  fails to make any  payment  when due under the
     Loan.

     Other Defaults. Borrower fails to comply with or to perform any other term,
     obligation,  covenant or condition contained in this Agreement or in any of
     the Related Documents or to comply with or to perform any term, obligation,
     covenant or condition  contained in any other agreement  between Lender and
     Borrower.

     False  Statements.  Any  warranty,  representation  or  statement  made  or
     furnished  to  Lender  by  Borrower  or on  Borrower's  behalf  under  this
     Agreement or the Related  Documents is false or  misleading in any material
     respect,  either now or at the time made or furnished  or becomes  false or
     misleading at any time thereafter.

     Insolvency.  The  dissolution or  termination of Borrower's  existence as a
     going business,  the insolvency of Borrower,  the appointment of a receiver
     for any part of  Borrower's  property,  any  assignment  for the benefit of
     creditors, any trust mortgage or any other type of creditor workout, or the
     commencement  of any proceeding  under any bankruptcy or insolvency laws by
     or against Borrower.

     Defective Collateralization. This Agreement or any of the Related Documents
     ceases to be in full force and effect (including  failure of any collateral
     document to create a valid and perfected  security interest or lien) at any
     time and for any reason.

     Creditor  or  Forfeiture   Proceedings.   Commencement  of  foreclosure  or
     forfeiture   proceedings,   whether  by  judicial  proceeding,   self-help,
     repossession  or any other  method,  by any  creditor of Borrower or by any
     governmental agency against any collateral securing the Loan. This includes
     a garnishment of any of Borrower's  accounts,  including  deposit accounts,
     with Lender.  However,  this Event of Default shall not apply if there is a
     good faith dispute by Borrower as to the validity or  reasonableness of the
     claim which is the basis of the creditor or  forfeiture  proceeding  and if
     Borrower  gives  Lender  written  notice  of  the  creditor  or  forfeiture
     proceeding  and  deposits  with  Lender  monies  or a  surety  bond for the
     creditor or forfeiture  proceeding,  in an amount  determined by Lender, in
     its sole discretion, as being an adequate reserve or bond for the dispute.

     Events Affecting Guarantor. Any of the preceding events occurs with respect
     to any  Guarantor  of any of the  Indebtedness  or any  Guarantor  dies  or
     becomes  incompetent,  or revokes or disputes the validity of, or liability
     under, any Guaranty of the Indebtedness.

     Change in Ownership.  Any change in ownership of twenty-five  percent (25%)
     or more of the common stock of Borrower.

     Adverse Change.  A material  adverse change occurs in Borrower's  financial
     condition, or Lender believes the prospect of payment or performance of the
     Loan is impaired.

     Insecurity. Lender in good faith believes itself insecure.

     Right to Cure.  If any default,  other than a default an  Indebtedness,  is
     curable and lf Borrower or Grantor,  as the case may be, has not been given
     a notice of a similar default within the preceding  twelve (12) months,  it
     may be cured if Borrower or Grantor,  as the case may be,  after  receiving
     written  notice from Lender  demanding  cure of such default:  (1) cure the
     default  within  fifteen (15) days,  or (2) if the cure  requires more than
     fifteen  (15)  days,  immediately  initiate  steps  which  Lender  deems in
     Lender's  sole  discretion  to  be  sufficient  to  cure  the  default  and
     thereafter  continue  and  complete  all  reasonable  and  necessary  steps
     sufficient to produce compliance as soon as reasonably practical.

EFFECT OF AN EVENT OF DEFAULT. If any Event of Default shall occur, except where
otherwise provided in this Agreement or the Related  Documents,  all commitments
and  obligations of Lender under this Agreement or the Related  Documents or any
other  agreement  immediately  will terminate  (including any obligation to make
further  Loan  Advances  or   disbursements),   and  at  Lender's  option,   all
Indebtedness  immediately will become due and payable, all without notice of any
kind to  Borrower,  except  that in the case of an Event of  Default at the type
described in the  'Insolvency'  subsection  above,  such  acceleration  shall be
automatic  and not optional,  In addition,  Lender shall have all the rights and
remedies  provided in the Related  Documents or available at law, in equity,  or
otherwise. Except as may be prohibited by applicable law, all of Lender's rights
and  remedies   shall  be  cumulative   and  may  be  exercised   singularly  or
concurrently.  Election by Lender to pursue any remedy shall not exclude pursuit
of any other remedy,  and an election to make  expenditures or to take action to
perform an obligation  of Borrower or of any Grantor  shall not affect  Lender's
right to declare a default and to exercise its rights and remedies.

WAIVERS AND MISCELLANEOUS PROVISIONS. The following miscellaneous provisions are
a part of this Agreement:

     Amendments.   This   Agreement,   together  with  any  Related   Documents,
     constitutes the entire understanding and agreement of the parties as to the
     matters set forth in this Agreement.  No alteration of or amendment to this
     Agreement  shall be  effective  unless  given in writing  and signed by the
     party or  parties  sought  to be  charged  or bound  by the  alteration  or
     amendment.

     Attorneys'  Fees;  Expenses.  Borrower  agrees  to pay upon  demand  all of
     Lender's  costs  and  expenses,  including  Lender's  attorneys'  fees  and
     Lender's legal  expenses,  incurred in connection  with the  enforcement of
     this  Agreement.  Lender may hire or pay someone  else to help enforce this
     Agreement,   and  Borrower  shall  pay  the  costs  and  expenses  of  such
     enforcement.  Costs and expenses include Lender's attorneys' fees and legal
     expenses whether or not there is a lawsuit,  including  attorneys' fees and
     legal expenses for bankruptcy  proceedings  (including efforts to modify or
     vacate any automatic  stay or  injunction),  appeals,  and any  anticipated
     post-judgment collection services.  Borrower also shall pay all court costs
     and such additional fees as may be directed by the court.

     Caption  Headings.  Caption  headings in this Agreement are for convenience
     purposes only and are not to be used to interpret or define the  provisions
     of this Agreement.

     Consent to Loan  Participation.  Borrower  agrees and  consents to Lender's
     sale or transfer, whether now or later of one or more participation






                             BUSINESS LOAN AGREEMENT
                               (Continued) Page 4

     interests  in the  Loan  to one or  more  purchasers,  whether  related  or
     unrelated to Lender. Lender may provide, without any limitation whatsoever,
     to any one or more purchasers, or potential purchasers,  any information or
     knowledge Lender may have about Borrower or about any other matter relating
     to the Loan, and Borrower hereby waives any rights to privacy  Borrower may
     have with respect to such matters. Borrower additionally waives any and all
     notices of sale of participation  interests,  as well as all notices at any
     repurchase of such participation  interests.  Borrower also agrees that the
     purchasers at any such  participation  interests  will be considered as the
     absolute  owners of such interests in the Loan and will have all the rights
     granted under the participation  agreement or agreements governing the sale
     of such  participation  interests.  Borrower  further  waives all rights of
     offset  or  counterclaim  that it may have now or later  against  Lender or
     against any purchaser of such a participation  interest and unconditionally
     agrees  that  either  Lender  or  such  purchaser  may  enforce  Borrower's
     obligation under the Loan  irrespective of the failure or insolvency at any
     holder  of any  interest  in the Loan.  Borrower  further  agrees  that the
     purchaser of any such  participation  interests  may enforce its  interests
     irrespective  of any  personal  claims or defenses  that  Borrower may have
     against Lender.

     Governing Law. This Agreement will be governed by federal law applicable to
     Lender and, to the extent not  preempted  by federal  law,  the laws of the
     Commonwealth  of  Massachusetts  without  regard  to its  conflicts  of law
     provisions.  This Agreement has been accepted by Lender in the Commonwealth
     of Massachusetts.

     Choice of Venue.  If there is a  lawsuit,  Borrower  agrees  upon  Lender's
     request to submit to the  jurisdiction  of the courts of Worcester  County,
     Commonwealth of Massachusetts.

     No Waiver by Lender.  Lender  shall not be deemed to have waived any rights
     under this  Agreement  unless such waiver is given in writing and signed by
     Lender.  No delay or omission on the part of Lender in exercising any right
     shall  operate  as a waiver of such right or any other  right.  A waiver by
     Lender of a provision of this Agreement shall not prejudice or constitute a
     waiver of Lender's right,  otherwise to demand strict  compliance with that
     provision  or any other  provision  of this  Agreement.  No prior waiver by
     Lender,  nor any course of dealing between Lender and Borrower,  or between
     Lender and any Grantor, shall constitute a waiver of any of Lender's rights
     or of any of  Borrower's  or any  Grantor's  obligations  as to any  future
     transactions.  Whenever  the  consent  of  Lender  is  required  under  the
     Agreement, the granting of such consent by Lender in any instance shall not
     constitute continuing consent to subsequent instances where such consent is
     required  and in all cases such  consent  may be granted or withheld in the
     sole discretion of Lender.

     Notices.  Any notice  required  to be given under this  Agreement  shall be
     given in writing,  and shall be effective  when  actually  delivered,  when
     actually received by telefacsimile (unless otherwise required by law), when
     deposited with a nationally  recognized  Overnight courier,  or, if mailed,
     when  deposited  in the United  States mail,  as first class,  certified or
     registered mail postage  prepaid,  directed to the addresses shown near the
     beginning of this  Agreement.  Any party may change its address for notices
     under this  Agreement by giving formal written notice to the other parties,
     specifying that the purpose of the notice is to change the party's address.
     For notice  purposes,  Borrower agrees to keep Lender informed at all times
     of Borrower's  current address.  Unless  otherwise  provided or required by
     law, if there is more than one Borrower,  any notice given by Lender to any
     Borrower is deemed to be notice given to all Borrowers.

     Severability.  If a court of competent  jurisdiction finds any provision of
     this  Agreement  to  be  illegal,  invalid,  or  unenforceable  as  to  any
     circumstance,  that finding shall not make the offending provision illegal,
     invalid,  or unenforceable as to any other circumstance.  If feasible,  the
     offending  provision shall be considered modified so that it becomes legal,
     valid and enforceable. If the offending provision cannot be so modified, it
     shall be considered deleted from this Agreement.  Unless otherwise required
     by law, the illegality, invalidity, or unenforceability of any provision of
     this Agreement shall not affect the legality, validity or enforceability of
     any other provision of this Agreement.

     Subsidiaries  and Affiliates of Borrower.  To the extent the context of any
     provisions  of this  Agreement  makes  it  appropriate,  including  without
     limitation any representation, warranty or covenant, the word "Borrower" as
     used in this  Agreement  shall include all of Borrower's  subsidiaries  and
     affiliates.  Notwithstanding the foregoing however,  under no circumstances
     shall this  Agreement be  construed  to require  Lender to make any Loan or
     other  financial   accommodation  to  any  of  Borrower's  subsidiaries  or
     affiliates.

     Successors  and Assigns.  All covenants  and  agreements by or on behalf of
     Borrower  contained in this Agreement or any Related  Documents  shall bind
     Borrower's  successors and assigns and shall inure to the benefit of Lender
     and its successors and assigns. Borrower shall not, however, have the right
     to assign  Borrower's  rights under this Agreement or any interest therein,
     without the prior written consent of Lender.

     Survival of Representations and Warranties. Borrower understands and agrees
     that in extending Loan Advances,  Lender is relying on all representations,
     warranties,  and  covenants  made by Borrower in this  Agreement  or in any
     certificate or other instrument  delivered by Borrower to Lender under this
     Agreement or the Rotated Documents. Borrower further agrees that regardless
     of any investigation made by Lender, all such  representations,  warranties
     and  covenants  will survive the extension of Loan Advances and delivery to
     Lender of the Related  Documents,  shall be continuing in nature,  shall be
     deemed made and redated by Borrower at the time each Loan  Advance is made,
     and shall  remain in full  force and effect  until such time as  Borrower's
     Indebtedness  shall  be paid in  full,  or until  this  Agreement  shall be
     terminated in the manner provided above, whichever is the last to occur.

     Time is of the Essence.  Time is of the essence in the  performance of this
     Agreement.

     xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
     xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx

DEFINITIONS.  The following capitalized words and terms shall have the following
meanings  when  used  in  this  Agreement.  Unless  specifically  stated  to the
contrary, all references to dollar amounts shall mean amounts in lawful money of
the United States of America. Words and terms used in the singular shall include
the  plural,  and the plural  shall  include  the  singular,  as the context may
require.  Words and terms not otherwise defined in lees Agreement shall have the
meanings  attributed to such terms In the Uniform  Commercial  Code.  Accounting
words and terms not otherwise  defined in this Agreement shall have the meanings
assigned to them in accordance with generally accepted accounting  principles as
in effect on the date of this Agreement:

     Advance.  The word "Advance" means a disbursement of Loan funds made, or to
     be made,  to  Borrower  or on  Borrower's  behalf  on a line of  credit  or
     multiple advance basis under the terms and conditions of this Agreement.

     Agreement. The word "Agreement" means this Business Loan Agreement together
     with all exhibits and schedules  attached to this  Business Loan  Agreement
     from time to time, if any, as amended from time to time.

     Borrower.  The word  "Borrower"  means  Providence  and Worcester  Railroad
     Company and includes all co-signers and co-makers  signing the Note and all
     their successors and assigns.

     xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
     xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
     xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
     xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx

     Environmental Laws. The words  "Environmental Laws' mean any and all state,
     federal and local  statutes,  regulations  and  ordinances  relating to the
     protection of human health or the environment, including without limitation
     the Comprehensive Environmental Response, Compensation and Liability Act of
     1980, as amended. 42 U.S.C. Section 9601, et seq ("CERCLA"),  the Superfund
     Amendments and Reauthorization Act of 1986. Pub. L. No 99.499 ("SARA"), the
     Hazardous Materials  Transportation  Act, 49 U.S.C.  Section 1801, et seq.,
     the Resource  Conservation  and Recovery  Act. 42 U.S.C.  Section  6901, at
     seq., the Massachusetts  Hazardous Waste Management Act, Mass Gen. Laws Ch.
     21C. the Massachusetts Oil and Hazardous  Material Release  Prevention Act,
     Mass, Gen. Laws, Ch. 21E, or other applicable state or federal laws, rules,
     or regulations adopted pursuant thereto.

     Event of Default.  The words  "Event of Default"  mean any of the events of
     default  set  forth  in  this  Agreement  in the  default  section  of this
     Agreement.

     GAAP. The word "GAAP" means generally accepted accounting principles.

     Grantor.  The word "Grantor"  means each and all of the persons or entities
     granting a xxxxxxxx  xxxxxxxx  in any  xxxxxxxxxx  for the Loan,  including
     without  limitation  all  Borrowers  granting  such  a  xxxxxxxx  xxxxxxxx.

     Guarantor.   The  word  "Guarantor"   means  any  guarantor,   surety,   or
     accommodation party of any or all of the Loan.

     Guaranty.  The word 'Guaranty" means the guaranty from Guarantor to Lender,
     including without limitation a guaranty of all or part of the Note.

     Hazardous Substances. The words "Hazardous Substances" mean materials that,
     because  of  their  quantity,   concentration  or  physical,   chemical  or
     infectious characteristics, may cause or pose a present or potential hazard
     to human health or the environment when improperly used,  treated,  stored,
     disposed of, generated, manufactured, transported or otherwise handled. The
     words  "Hazardous  Substances"  are used in their very  broadest  sense and
     include  without  limitation  any and all  hazardous  or toxic  substances,
     materials  or waste as defined by or listed under the  Environmental  Laws.
     The  term  "Hazardous   Substances"  also  includes,   without  limitation,
     petroleum and petroleum by-products or any fraction thereof and asbestos,

     Indebtedness.  The word "Indebtedness" means the indebtedness  evidenced by
     the  Note or  Related  Documents,  including  all  principal  and  interest
     together  with all other  indebtedness  and costs  and  expenses  for which
     Borrower is responsible under this Agreement or under any of the





                                [OBJECT OMITTED]
                              ( (Continued) Page 5



     Related Documents.

     Lender.  The  word  "Lender"  means  Commerce  Bank &  Trust  Company,  its
     successors and assigns.

     Loan. The word "Loan" means any and all loans and financial  accommodations
     from Lender to  Borrower  whether now or  hereafter  existing,  and however
     evidenced,   including   without   limitation  those  loans  and  financial
     accommodations  described  herein or  described  on any exhibit or schedule
     attached to this Agreement from time to time.

     Note.  The word "Note" means the Note executed by Providence  and Worcester
     Railroad Company in the principal  amount of  $5,000,000.00  dated June 25,
     2009,  together  with all renewals of,  extensions  of,  modifications  of,
     refinancings  of,  consolidations  of,  and  substitutions  for the note or
     credit agreement.

     Permitted Liens.  The words  "Permitted  Liens" mean (1) liens and security
     interests  securing  Indebtedness owed by Borrower to Lender. (2) liens for
     taxes.  assessments,  or  similar  charges  either  not  yet  due or  being
     contested in good faith; (3) liens of materialmen  mechanics  warehousemen,
     or carriers, or other like liens arising in the ordinary course of business
     and securing  obligations which are not yet delinquent.  (4) purchase money
     liens or purchase money security interests upon or in any property acquired
     or  held  by  Borrower  in  the  ordinary  course  of  business  to  secure
     indebtedness  outstanding  on the date of this Agreement or permitted to be
     incurred under the paragraph of this  Agreement  titled  'Indebtedness  and
     Liens'.  (5) liens and  security  interests  which,  as of the date of this
     Agreement,  have been  disclosed  to and approved by the Lender in writing;
     and  (6)  those  liens  and  security  interests  which  in  the  aggregate
     constitute an immaterial and insignificant  monetary amount with respect to
     the net value of Borrower's assets.

     Related Documents. The words "Related Documents" mean all promissory notes,
     credit agreements, loan agreements,  environmental agreements,  guaranties,
     xxxxxxxx xxxxxxxxxx,  mortgages, deeds of trust, security deeds, collateral
     mortgages, and all other instruments, agreements and documents, whether now
     or hereafter existing, executed in connection with the Loan.

     Security Agreement. The words "Security Agreement" mean and include without
     limitation   any    agreements,    promises,    covenants,    arrangements,
     understandings or other agreements,  whether created by law,  contract,  or
     otherwise,  evidencing,  governing,  representing,  or  creating a Security
     Interest.

     xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
     xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
     xxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxxx

     Tangible Net Worth.  The words "Tangible Net Worth" mean  Borrower's  total
     assets  excluding  all  intangible  assets  (i.e.,  goodwill,   trademarks,
     patents, copyrights, organizational expenses, and similar intangible items,
     but including leaseholds and leasehold improvements) less total debt.

BORROWER  ACKNOWLEDGES  HAVING READ ALL THE  PROVISIONS  OF THIS  BUSINESS  LOAN
AGREEMENT AND BORROWER  AGREES TO ITS TERMS.  THIS  BUSINESS  LOAN  AGREEMENT IS
DATED JUNE 25, 2009.

THIS AGREEMENT IS GIVEN UNDER SEAL AND IT IS INTENDED THAT THIS AGREEMENT IS AND
SHALL CONSTITUTE AND HAVE THE EFFECT OF A SEALED INSTRUMENT ACCORDING TO LAW.

This Business Loan Agreement is subject to the terms and conditions of a certain
letter  agreement dated June 25, 2009 between Lender and Borrower,  the terms of
which are hereby incorporated by reference.

BORROWER:



PROVIDENCE AND WORCESTER RAILROAD COMPANY


By:  /s/ Robert J. Easton (Seal)
    ------------------------------------
     Robert J. Easton,  Treasurer of Providence  and Worcester
     Railroad Company

ATTEST:

/s/ Marie A. Angelini ( Corporate Seal )
- ------------------------------------
       Secretary

LENDER:


COMMERCE BANK & TRUST COMPANY


By: /s/ John McKenna (Seal)
- ------------------------------------
       Authorized Signer




                                                                    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  quarterly  report  on  Form  10-Q of  Providence  and
Worcester Railroad Company;

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

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly 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:  August 13, 2009
                                     By: /s/ Robert H. Eder
                                         ----------------------------
                                         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  quarterly  report  on  Form  10-Q of  Providence  and
Worcester Railroad Company;

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

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly 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:  August 13, 2009
                                     By: /s/ Robert J. Easton
                                         ----------------------------
                                         Robert J. Easton
                                         Treasurer and Chief
                                          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 Quarterly  Report of Providence  and Worcester  Railroad
Company  ("the  Company") on form 10-Q for the  quarterly  period ended June 30,
2009, as filed with the  Securities  and Exchange  Commission on the date hereof
("the  Report"),  I, Robert H. Eder,  Chief  Executive  Officer of the  Company,
certify,  pursuant to 18 U.S.C.  ss. 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002, that:

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

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




                                   /s/ Robert H. Eder
                                  -----------------------------
                                  Robert H. Eder,
                                  Chairman of the Board and Chief
                                  Executive Officer
                                  August 13, 2009

In connection  with the Quarterly  Report of Providence  and Worcester  Railroad
Company  ("the  Company") on form 10-Q for the  quarterly  period ended June 30,
2009, as filed with the  Securities  and Exchange  Commission on the date hereof
("the Report"),  I, Robert J. Easton,  Chief  Financial  Officer of the Company,
certify,  pursuant to 18 U.S.C.  ss. 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002, that:

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

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



                                   /s/ Robert J. Easton
                                  -----------------------------
                                  Robert J. Easton,
                                  Treasurer and Chief Financial Officer
                                  August 13, 2009