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

                                Form 10-K

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

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

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

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

                            (Title of Class)
   ________________________________________________________________

Indicate by check mark if the  registrant is a well-known  seasoned  issuer,  as
defined in Rule 405 of the Securities Act.
                                                         Yes      No  X

Indicate  by  check  mark if the  registrant  is not  required  to file  reports
pursuant to Section 13 or Section 15(d) of the Act.
                                                         Yes      No  X

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

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


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

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

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

As of June 30,  2009,  the  aggregate  market  value of the voting stock held by
non-affiliates  of the  Registrant  was  $29,135,892.  (For  this  purpose,  all
directors of the Registrant are considered affiliates.)

As of March 5,  2010,  the  Registrant  had  4,814,728  shares of  Common  Stock
outstanding.

Documents Incorporated by Reference -
- -------------------------------------
Portions of the  Registrant's  Proxy  Statement  for the 2010 Annual  Meeting of
Shareholders  to be held on April 28, 2010, is  incorporated  by reference  into
Part III of this Form 10-K.

Exhibit Index - Page IV-1.


       IMPORTANT NOTICE REGARDING THE AVAILABILITY OF PROXY MATERIALS FOR
        THE ANNUAL MEETING OF SHAREHOLDERS TO BE HELD ON APRIL 28, 2010.

     The Company's Proxy Statement,  sample proxy card and 2009 Annual Report on
Form 10-K are available at: www.edocumentview.com/pwx.


                    Providence and Worcester Railroad Company

                                    FORM 10-K

                   For the Fiscal Year Ended December 31, 2009

                                      INDEX

                                                               PAGE NO.
PART I
ITEM 1.   Business                                                  I-1
ITEM 1A.  Risk Factors                                              I-5
ITEM 1B.  Unresolved Staff Comments                                 I-9
ITEM 2.   Properties                                                I-9
ITEM 3.   Legal Proceedings                                        I-10
ITEM 4.   Submission of Matters to a Vote of Security Holders      I-11

PART II
ITEM 5.   Market for Registrant's Common Stock and Related Stockholder
          Matters and Issuer Purchases of Equity Securities        II-1
ITEM 6.   Selected Financial Data                                  II-3
ITEM 7.   Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                II-4
ITEM 7A.  Quantitative and Qualitative Disclosures About
          Market Risk                                             II-12
ITEM 8.   Financial Statements and Supplementary Data             II-13
ITEM 9.   Changes in and Disagreements with Accountants on Accounting
          and Financial Disclosure                                II-31
ITEM 9A.  Controls and Procedures                                 II-31
ITEM 9B.  Other Information                                       II-32

PART III
ITEM 10.  Directors, Executive Officers and Corporate Governance  III-1
ITEM 11.  Executive Compensation                                  III-1
ITEM 12.  Security Ownership of Certain Beneficial Owners and
          Management and Related Stockholder Matters              III-1
ITEM 13.  Certain Relationships and Related Transactions and
          Director Independence                                   III-2
ITEM 14.  Principal Accounting Fees and Services                  III-2

PART IV
ITEM 15.  Exhibits and Financial Statement Schedules               IV-1
          Signatures                                               IV-2



Forward Looking Statements

The statements contained in Item 1 "Business", Item 1A "Risk Factors" and Item 7
"Management's  Discussions  and Analysis of Financial  Condition  and Results of
Operations" 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,  which  represent the
Company's beliefs or expectations concerning future events. The Company cautions
that these  statements  are further  qualified by  important  factors that could
cause results to differ from those in the forward-looking  statements to include
the matters listed In Item 1A "Risk Factors".

                                     PART I

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

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

     The Company  transports a wide variety of  commodities  for its  customers,
including  automobiles,   construction  aggregates,  iron  and  steel  products,
chemicals,  lumber, scrap metals, plastic resins, cement, coal, construction and
demolition debris, and processed foods and edible foodstuffs, such as corn syrup
and vegetable  oils.  Its customers  include Global  Industries,  Inc., GDF SUEZ
Energy North America,  Lehigh Cement,  Cargill,  Inc., The Dow Chemical Company,
Exxon Mobil Corporation, Frito-Lay, Inc., International Paper Company, Northeast
Utilities,   Nucor  Steel,   Renewable   Products  Marketing  Group  and  Tilcon
Connecticut, Inc. In 2009, P&W transported 27,632 carloads of freight and 10,465
intermodal  containers.  The Company  also  generates  income  through  sales of
properties, grants of easements and licenses and leases of land and tracks.

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


Industry Overview

 General

     Freight  railroads  are  divided  into  three  classes  based on  operating
revenues for three consecutive years: Class I, $359.6 million or more; Class II,
$28.8 million to $359.6  million;  and Class III, less than $28.8 million.  As a
result of mergers and consolidations, there are now only seven Class I railroads
in North America.  The Class I railroads handle more than 90% of North America's
rail freight business.

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

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

     Generally,  freight  railroads  handle two types of  traffic:  conventional
carloads and intermodal  containers  used in the shipment of goods via more than
one  mode  of  transportation,  e.g.,  by  ship,  rail  and  truck.  By  using a
hub-and-spoke approach to shipping, multiple containers can be moved by rail to


                                      I-1


and  from an  intermodal  terminal  and then  either  delivered  to their  final
destinations  by truck or  transferred  to ship for  export.  During the periods
1996-1997,  commodity shippers increasingly turned to intermodal  transportation
principally  as an  alternative to long-haul  trucking.  The  development of new
intermodal  technology,  which  allows  containers  to be moved by rail  double-
stacked (i.e.,  stacked one on top of the other) on specially designed railcars,
together with increasing highway traffic congestion,  contributed to this trend.
Beginning  with the second  quarter of 2007 and  continuing  through  2009,  the
number of  containers  arriving  in southern  New  England by way of  landbridge
(across the  continental  United  States)  declined,  as containers  began being
routed from Far East ports directly to East Coast ports over  all-water  routes.
The  economic  downturn  that  began  in 2007  and  continued  through  2009 has
compounded the decline in container volumes.


Regional Developments

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

 Quonset/Davisville

     The  State  of Rhode  Island  and the  federal  government  are  continuing
redevelopment  efforts on a 1,000 acre portion of the former  naval  facility at
Quonset/Davisville  for an active port and industrial  park that houses a number
of  rail-oriented  industries and an auto port.  Construction  of a freight rail
improvement   project,   providing   additional   track  capacity  and  Phase  1
double-stack clearances on the Northeast Corridor between Quonset/Davisville and
Boston  Switch,  the  connection  of the  Northeast  Corridor  to the  Company's
mainline  at Central  Falls,  RI, was  completed  in October  2006.  Shipment of
automobiles by rail commenced in the fall of 2007 with the Company  handling 167
autoracks in 2007, 1043 autoracks in 2008 and 1,022 autoracks in 2009.

 Port of Providence

     Infrastructure  improvements  undertaken by the Port of Providence  and the
Company in 2003,  including the  installation of paving,  lighting and "on dock"
rail, have accommodated substantial growth in the Company's movement of imported
coal to inland markets. Though coal proved to be a significant source of revenue
for the Company during 2008, that traffic  declined  significantly  during 2009.
The Company resumed the movement of coal in January 2010.

     In October  2006,  the Company  initiated  rehabilitation  of a substantial
portion of its South  Providence  yard to  facilitate  handling  unit  trains of
ethanol.  This commodity is being transported by rail throughout the country and
is a component  of the  gasoline  mix  available  at gasoline  service  stations
throughout  southern New England.  Rehabilitation was completed and shipments of
ethanol  commenced  during the third  quarter of 2007.  The  Company  intends to
undertake  expansion of track structure in the remainder of the South Providence
yard in 2010.

 Middletown/Hartford Line

     In 2005,  with  partial  funding  from with the state of  Connecticut,  the
Company restored to active service that portion of the Middletown branch between
Middletown and Hartford,  Connecticut.  Presently,  the Company operates between
Middletown and Rocky Hill.

 New London and Willimantic Interchanges

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

                                      I-2



Railroad Operations

     The Company's  rail freight  system  comprises  approximately  516 miles of
track. The Company  interchanges  freight traffic:  with CSX  Transportation  at
Worcester,  Massachusetts  and at New Haven,  Connecticut;  with Pan Am Railways
(formerly  Springfield  Terminal Railway  Company) at Worcester,  Massachusetts;
with Pan Am  Southern  at  Gardner,  Massachusetts;  with NEC at New  London and
Willimantic,  Connecticut;  with CN and CP via the  NEC;  and  with New York and
Atlantic   Railroad  at  Fresh  Pond  Junction  on  Long  Island.   Through  its
connections,  P&W links  more than 80  communities  on its  lines.  The  Company
operates  four  classification  yards  (areas  containing  tracks  used to group
freight  cars  destined  for a particular  industry or  interchange)  located in
Worcester, Massachusetts, Cumberland, Rhode Island and Plainfield and New Haven,
Connecticut.

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

     By  agreement  with a private  operator,  the Company  services an approved
customs  intermodal  yard in  Worcester.  A customs  intermodal  yard is an area
containing tracks used for the loading and unloading of containers. This yard is
U.S. Customs bonded, and international traffic must be inspected and approved by
U.S. Customs  officials.  The intermodal yard serves primarily as a terminal for
movement  of  container  traffic  from the Far East,  Southeast  Asia and Europe
destined for points in New England.  Container  ship lines utilize  double-stack
train service  through this terminal,  though traffic has fallen off since 2006.
P&W is working closely with the terminal operator to develop  relationships with
steamship  lines  involved  in  international  intermodal   transportation.   In
addition,  the Company and CN have entered into an Intermodal  Haulage Agreement
with respect to international intermodal containers to and from Canadian ports.

 Customers

     The Company  serves  approximately  160 customers in  Massachusetts,  Rhode
Island,  Connecticut  and New York.  The  Company's  ten (10) largest  customers
account for more than half of its operating revenues. One customer accounted for
10% or more of its total operating revenues in 2009.

 Markets

     The Company transports a wide variety of commodities for its customers.  In
recent years, chemicals and plastics (including ethanol,  beginning in 2007) and
construction aggregates were the two largest commodity groups transported by the
Company, constituting 40% and 16%, respectively, of conventional carload freight
revenues in 2009.  The following  table  summarizes  the Company's  conventional
carload freight revenues by commodity group as a percentage of such revenues:

Commodity                                    2009    2008    2007
- ---------                                    ----    ----    ----
Chemicals and plastics (including ethanol)     40%     36%     37%
Construction aggregates ..................     16      13      17
Coal .....................................      5      12       8
Metal products ...........................      8      10       9
Food and agricultural products ...........     10       9      12
Forest and paper products ................      8       9      12
Other (including automobiles) ............     13      11       5
                                             ----    ----    ----
Total ....................................    100%    100%    100%
                                             ====    ====    ====

 Sales and Marketing

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


                                      I-3


operates.  Unlike many other regional and short-line railroads which have access
to a single  Class I  connection,  the  Company  is able to offer its  customers
various pricing and routing  alternatives because of its multiple connections to
other carriers.

 Safety

     An important  component of the Company's  operating  strategy is conducting
safe railroad operations for the benefit and protection of employees,  customers
and the communities served by its rail lines. Since commencing active operations
in 1973, the Company has committed significant resources to track maintenance to
minimize  the  risk of  derailments  and  believes  its rail  system  is in good
condition.  In addition,  the Company has an employee training program utilizing
classroom  instruction  and video programs on topics  including  NORAC Operating
Rules,  Safety Rules,  Rail  Security  Awareness  plans and Hazardous  Materials
Awareness, as well as manufacturer-provided training materials.

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

 Rail Traffic

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

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

 Employees

     As of December 31, 2009,  the Company had 142 full-time  employees,  109 of
whom are represented by three railroad labor  organizations that are national in
scope.  The Company's  non-management  employees have been represented by unions
since the Company commenced independent operations in 1973.

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


Competition

     The Company is the only rail carrier serving  businesses  located on- line.
The  Company  competes  with other  carriers,  however,  in the  location of new
rail-oriented businesses in the region. Certain rail competitors,  including CSX
Transportation  and Norfolk Southern Corp., are substantially  larger and better
capitalized than the Company. The Company also competes with other modes of


                                      I-4


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

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


Governmental Regulation

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


Environmental Matters

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


Internet Address and SEC Reports

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


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

 Fluctuations in Operating Revenues

     Historically,  the Company's  operating revenues have been tied to national
and regional economic  conditions,  especially those impacting the manufacturing
sector,   while  the  Company's   expenses  have  been   relatively   inelastic.
Increasingly,  the  Company's  business is impacted by global  economic  events.
Economic activity  worldwide has undergone a sharp decline that began during the
third quarter of 2007 and has continued  through 2009.  This decline is believed
to affect  substantially all segments of the economy including the Company,  its
customers and its vendors.  The extent and the duration of this downturn and its
impact upon our customers or our business in general cannot be predicted.


                                      I-5


Continuation  or further  worsening  of  economic  conditions  could  materially
adversely affect the Company's business and results of operations.  In addition,
shifts in the New England  economy  between  manufacturing  and service  sectors
could  materially  affect the Company's  performance.  The  Company's  operating
revenues and expenses may also fluctuate due to  unpredictable  events,  such as
adverse  weather  conditions and customer plant  closings.  While  generally the
Company has been able to replace  revenues  lost due to plant  closings  through
expansion of existing  business or replacement with new customers,  there can be
no  assurance  that  it  can  do  so in  the  future.  The  occurrence  of  such
unpredictable events in the future could cause further fluctuations in operating
revenues and expenses and materially  adversely  affect the Company's  financial
performance.


 Banking Facility

     The  Company has a  revolving  line of credit  facility in the amount of $5
million from a commercial bank that expires 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  percent 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 requirement. The Company is subject to financial
and  non-financial  covenants,  including  maintenance  of minimum net worth and
restrictions against incurring additional  indebtedness,  as well as the sale or
encumbrance of Company assets.  The Company's  inability to comply with its loan
covenants  could  result in the  occurrence  of an event of  default  which,  if
neither cured nor waived, could permit acceleration of outstanding indebtedness.
In addition,  there is no assurance  that the Company will be able to extend the
maturity  of its line of  credit  with its  current  lender or to  replace  such
facility with another lender.


   Availability of Acquisition and Growth Opportunities and Associated Risks

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

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


 Competition

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


 Customer Concentration and Customer Credit Risk

     The  Company's ten (10) largest  customers  accounted for more than half of
the  Company's  operating  revenues for 2009.  The Company's  business  could be
materially  adversely  affected if any of these customers  reduces  shipments of
commodities transported by the Company. In addition, our business is subject to


                                      I-6


our  customers'  credit  risks.  Default by a  significant  customer or multiple
customers  could adversely  affect the Company's  operating  results,  financial
condition and liquidity.

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


 Labor Issues

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

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


 Relationships with Other Railroads

     The  railroad  industry in North  America is dominated by a small number of
large Class I carriers  that have  substantial  market  control and  negotiating
leverage. A majority of the Company's carloadings is interchanged with a Class I
carrier,  CSX  Transportation.  A decision by CSX  Transportation to discontinue
serving  routes  or  to   disadvantageously   price  the  transport  of  certain
commodities could materially adversely affect the Company's business.

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


 Rail Infrastructure and Availability of Government Programs

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


 Potential for Increased Governmental Regulation and Mandated Upgrade
to Property

     The Company is subject to governmental  regulation by the STB, the FRA, the
TSA and other federal,  state and local  regulatory  authorities with respect to
certain rates and railroad operations,  as well as a variety of health,  safety,
labor, environmental, security and other matters, all of which could potentially
affect the competitive position and profitability of the Company.  Management of
the Company  believes that the regulatory  freedoms granted by the Staggers Rail
Act have been  beneficial  to the  Company  by giving it  flexibility  to adjust
prices and operations to respond to market forces and industry changes. However,
various   interests   and  certain   members  of  the  United  States  House  of
Representatives  and Senate (which have jurisdiction over the federal regulation
of railroads) have from time to time expressed their intention to support


                                      I-7


legislation that would eliminate or reduce  significant  freedoms granted by the
Staggers  Rail Act.  If enacted,  these  proposals,  or court or  administrative
rulings to the same effect under current law, could materially  adversely affect
the Company's business and results of operations.


 Casualty Losses

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


 Environmental Matters

     The Company's railroad  operations and real estate ownership are subject to
extensive   federal,   state  and  local   environmental  laws  and  regulations
concerning,  among other things,  emissions to the air, discharges to waters and
the handling, storage, transportation and disposal of waste and other materials.
The Company  transports  hazardous  materials and  periodically  uses  hazardous
material  in its  operations.  While the Company  believes it is in  substantial
compliance  with  all  applicable   environmental  laws  and  regulations,   any
allegations or findings to the effect that the Company had violated such laws or
regulations could materially adversely affect the Company's business and results
of operations.  The Company  operates on properties that have been used for rail
operations for over a century.  There can be no assurance that historic releases
of hazardous waste or materials will not be discovered, requiring remediation of
Company properties, and that the cost of such remediation would not be material.


 Track Maintenance Credits

     In  2009,  the  Company  received  approximately  $975  thousand  from  its
assignment of tax credits for track maintenance  expenditures  under Section 45G
of the Internal Revenue Code of 1986. Section 45G expired effective December 31,
2009 and,  unless  legislation  to extend or renew  Section 45G or other similar
legislation  is  enacted,  the  Company  would not be eligible to earn or assign
credits during 2010 or any subsequent period.


Climate Change

     The  Company is subject to various  laws,  regulations  and other  controls
("Climate  Controls")  with  respect to clean  air,  greenhouse  gasses,  diesel
emissions and the like. Additional Climate Controls could increase the Company's
operating costs,  which in turn could materially  adversely affect the Company's
business and results of  operations.  In addition,  Climate  Controls could also
affect our customers  which consume or burn fossil fuels,  including  coal-fired
power  plants,   chemical  producers,   farmers  and  manufacturers,   including
automakers.



Fuel Costs

     Fuel  costs  were  approximately  8.2%,  13.4%  and  9.6% of our  operating
revenues for the years ended  December 31, 2009,  December 31, 2008 and December
31, 2007, respectively. Fuel prices and supplies are influenced significantly by
political and economic circumstances. Fuel shortages or unusual price volatility
could increase our fuel costs and adversely affect our results of operations.


                                      I-8


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

 None

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

 Track

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

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

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


 Rail Facilities

     P&W owns land and a building with approximately 69,500 square feet of floor
space in Worcester,  Massachusetts.  The building houses the Company's executive
and   administrative   offices  and  some  of  the  Company's   storage   space.
Approximately 4,735 square feet are leased to outside tenants. In addition,  the
Company owns various  maintenance  buildings and other structures related to its
railroad operations.

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


 Other Properties

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

     The Company has invested nearly $12 million in the development of the South
Quay in East  Providence,  Rhode  Island  which has  resulted in the creation of
approximately 33 acres of waterfront  land,  located adjacent to a 12 acre site,
also owned by the Company.

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


                                      I-9


 Rolling Stock

     The following schedule sets forth the rolling stock owned by the Company as
of December 31, 2009:

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

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

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


 Equipment

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

     The Company  maintains a modern fleet of track  maintenance  equipment  and
aggressively  pursues  available  opportunities  to work with  federal and state
agencies for the  rehabilitation  of bridges,  grade  crossings  and track.  The
Company's  locomotives that operate on the Northeast  Corridor are equipped with
cab signal  technology,  automatic civil speed enforcement  systems and positive
train control (PTC).

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


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

     On January 29, 2002, the Company received a "Notice of Potential Liability"
from the United States  Environmental  Protection  Agency  ("EPA")  regarding an
existing  Superfund  Site (the "Site") that includes the J.M.  Mills Landfill in
Cumberland,  Rhode  Island.  EPA sends  these  "Notice"  letters to  potentially
responsible  parties ("PRPs") under the  Comprehensive  Environmental  Response,
Compensation, and Liability Act ("CERCLA"). EPA identified the Company as a PRP


                                      I-10


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

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

In addition to the  litigation  concerning  the Superfund  Site,  the Company is
defendant in certain lawsuits related to its operations. The Company believes it
has made adequate provisions for any expected liability that may result from the
disposition   of  pending   litigation.   Litigation   is  subject  to  inherent
uncertainty,  however,  and an unfavorable  outcome could  materially  adversely
affect the Company's business.


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

  Reserved.




                                      I-11




                                     Part II
                                     -------

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

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



                                       Common Stock
                                       ------------
                                      Trading Prices         Dividends Paid
                                      --------------         --------------
                                  High            Low     Preferred      Common
                                  ----            ---     ---------      ------
2008
- ----
     First Quarter ........     $20.00         $15.75        $5.00       $ .04
     Second Quarter .......      21.40          18.55          -0-         .04
     Third Quarter ........      20.24          14.79          -0-         .04
     Fourth Quarter .......      17.18           7.72          -0-         .04


2009
- ----
     First Quarter ........     $15.50         $ 8.01        $5.00       $ .04
     Second Quarter .......      12.75           9.05          -0-         .04
     Third Quarter ........      12.50           9.62          -0-         .04
     Fourth Quarter .......      12.00           9.97          -0-         .04




As of February 26, 2010, there were  approximately  648 holders of record of the
Company's common stock.

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

                                      II-1


                                PERFORMANCE GRAPH

        Prepared by Burnham Securities Inc. for Providence and Worcester
                                Railroad Company.


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

                                [GRAPHIC OMITTED]


*Compiled by Burnham Securities Inc.
- --------------------------------------------------------------------------------
Index Components: Burlington Northern Santa Fe Corp. (NYSE:BNI), CSX
Corp. (NYSE:CSX), Genesee & Wyoming Inc. (NYSE:GWR), Kansas City
Southern (NYSE:KSU), Norfolk Southern Corp. (NYSE:NSC), Pioneer
Railcorp (OTCPK:PRRR), Providence and Worcester Railroad Co.
(NasdaqGM:PWX) and Union Pacific Corp. (NYSE:UNP)
- --------------------------------------------------------------------------------

                         Fiscal Years Ended December 31




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

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

                                      II-2


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

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

The  selected  historical  financial  data  may  not  be  indicative  of  future
performance.


                                             Years Ended December 31,
                                   2009      2008      2007      2006      2005
                                 -------   -------   -------   -------   -------
                                     (in thousands, except per share amounts)
Income Statement Data:
 Operating revenues ........    $ 23,284  $ 29,736   $26,164   $28,451   $26,734
 Other income ..............       1,707     1,050       890     1,373     1,208
                                 -------   -------   -------   -------   -------
 Total Revenues ............      24,991    30,786    27,054    29,824    27,942
 Operating expenses ........      26,416    30,485    27,856    28,222    26,114
                                 -------   -------   -------   -------   -------
(Loss) Income before income
  taxes ....................      (1,425)      301      (802)    1,602     1,828
 Provision (benefit) for
  income taxes .............        (468)      135      (150)      560       615
                                 -------   -------   -------   -------   -------
 Net (loss) income .........        (957)      166      (652)    1,042     1,213
 Preferred stock dividend ..           3         3         3         3         3
                                 -------   -------   -------   -------   -------

 Net (loss) income available
  to common shareholders ...     $  (960)  $   163   $  (655)  $ 1,039   $ 1,210
                                 =======   =======   =======   =======   =======

Basic and diluted (loss)
 income per common share ..      $  (.20)  $   .03   $  (.14)  $   .23   $   .27
                                 =======   =======   =======   =======   =======

Weighted average
 shares--basic ............        4,806     4,790     4,545     4,523     4,496
                                 =======   =======   =======   =======   =======

Weighted average
 shares--diluted ..........        4,806     4,866     4,545     4,602     4,574
                                 =======   =======   =======   =======   =======

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


                                             December 31,

                                   2009      2008      2007      2006      2005
                                 -------   -------   -------   -------   -------
                                                 (in thousands)
Balance Sheet Data:
 Total assets ................   $97,857   $99,010   $95,158   $95,024   $93,484
 Shareholders' equity .......     73,247    74,797    69,675    70,624    69,845

                                      II-3


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

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


Critical Accounting Policies and Estimates

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.  We base our  estimates  on  historical  experience  and on
various   other   assumptions   that  we  believe  are   reasonable   under  the
circumstances,  the results of which form the basis for making  judgments  about
the carrying values of assets and liabilities that are not readily apparent from
other sources.  The following critical  accounting  policies are a subset of the
Company's  significant  accounting  policies described in Note 1 of the Notes to
Financial Statements.  Not all of these significant  accounting policies require
management to make difficult, subjective or complex judgments or estimates.

The  Company's  rail  operations  are highly  capital  intensive.  Property  and
equipment,  including land held for  development,  is stated at historical  cost
(including self-construction costs). Self-construction costs for track structure
include material costs for ties,  rail,  other track materials and ballast;  the
cost of direct and supervisory labor,  including  railroad  retirement taxes and
employee   benefits;   costs  for  track  machinery  and  equipment   (including
depreciation)  and various other overhead  costs.  Major renewals or betterments
are  capitalized  while routine  maintenance  and repairs that do not improve or
extend  asset  lives are  charged  to  expense  when  incurred.  Properties  and
equipment are carried at cost and are depreciated over their useful lives. Items
included in track structures with similar physical characteristics, use, date of
installation  and expected life are grouped together into separate asset classes
and depreciated by the estimated useful life for the asset class group. Gains or
losses on sales or other  dispositions  of property  are  credited or charged to
income.

The Company  reviews  property and equipment  retirements  each year in order to
determine  whether or not the estimated  useful lives are reasonable.  Since, in
most instances, assets retired have been fully or substantially depreciated, the
Company  has not  found it  necessary,  historically,  to make  any  significant
adjustments to their estimated useful lives. Retirements of track structures are
recorded by removing the historical cost and related accumulated depreciation of
the  equipment  amount of its oldest track  structures  with the related gain or
loss  being  charged  to  income.  Historically,  the  Company  has  not had any
significant  retirements  of  track  infrastructure  which  it  considers  to be
abnormal and not in the normal course of business.

The conclusions and ongoing evaluations of our estimated useful lives may result
in future material changes in the Company's maintenance and capital spending, as
well as revisions to the useful lives of property and equipment which may affect
depreciation rates and expenses.

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 circumstances indicate that assets should be evaluated for
possible  impairment,  the Company uses an estimate of the related  undiscounted
future cash flows over the remaining lives of the assets in determining  whether
the carrying amounts of the assets are recoverable. If an impairment exists, the
impairment  is measured by comparing  the carrying  value to the fair value.  No
impairments were recognized in the three years presented.


Overview

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

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

                                      II-4


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

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

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

One of the Company's customers,  which ships construction  aggregates from three
separate  quarries on the Company's rail system to asphalt  production plants in
Connecticut and New York,  accounted for 11.1%, 10.0% and 13.8% of its operating
revenues in 2009, 2008 and 2007, respectively. The Company does not believe that
this customer will cease to be a rail shipper or will substantially decrease its
freight volume in the foreseeable future. In the event that this customer should
cease or substantially  reduce its rail freight operations,  management believes
that the Company could  restructure its operations to reduce  operating costs by
an amount sufficient to largely offset the decrease in operating revenues.


Results of Operations

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


                                           Years Ended December 31,
                                -----------------------------------------------
                                     2009             2008            2007
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Freight Revenues:
 Conventional carloads .       $21,028   90.3%  $27,113   91.2%  $22,682   86.7%
 Containers ............           709    3.0     1,341    4.5     2,389    9.1
 Other freight-related .           717    3.1       837    2.8       774    3.0
Other operating revenues           830    3.6       445    1.5       319    1.2
                               -------  -----   -------  -----   -------  -----
  Total ................       $23,284  100.0%  $29,736  100.0%  $26,164  100.0%
                               =======  =====   =======  =====   =======  =====

                                      II-5


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

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2009             2008            2007
                                -------------   --------------    -------------
                                      (in thousands, except percentages)

Chemicals and plastics
 (including ethanol) .........    $ 8,348   39.7% $ 9,761  36.0% $ 8,387   37.0%
Construction aggregate .......      3,428   16.3    3,389  12.5    3,840   16.9
Coal .........................      1,093    5.2    3,281  12.1    1,818    8.0
Metal products ...............      1,787    8.5    2,793  10.3    2,132    9.4
Food and agricultural products      2,082    9.9    2,522   9.3    2,777   12.2
Forest and paper products ....      1,703    8.1    2,467   9.1    2,756   12.2
Other (including automobiles)       2,587   12.3    2,900  10.7      972    4.3
                                  -------  -----  ------- -----  -------  -----
  Total ......................    $21,028  100.0% $27,113 100.0% $22,682  100.0%
                                  =======  =====  ======= =====  =======  =====

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

                                           Years Ended December 31,
                                -----------------------------------------------
                                     2009             2008            2007
                                -------------   --------------    -------------
                                      (in thousands, except percentages)
Salaries, wages, payroll taxes
 and employee benefits .         $15,731   67.6% $15,631  52.6% $15,204   58.1%
Casualties and insurance             874    3.7      867   2.9      919    3.5
Depreciation ...........           3,104   13.3    2,941   9.9    2,884   11.0
Diesel fuel ............           1,904    8.2    3,986  13.4    2,524    9.6
Car hire, net ..........             694    3.0      928   3.1      818    3.1
Purchased services, including
 legal and professional fee        2,398   10.3    2,304   7.7    2,037    7.8
Repairs and maintenance of
 equipment .............           1,633    7.0    1,993   6.7    1,711    6.5
Track and signal materials         1,023    4.4    1,716   5.8    2,135    8.2
Track usage fees .......             537    2.3      633   2.1      615    2.4
Other materials and supplie          943    4.0    1,265   4.3    1,222    4.7
Other ..................           1,786    7.7    1,894   6.4    1,833    7.0
                                 -------  -----  ------- -----  -------  -----
 Total .................          30,627  131.5   34,158 114.9   31,902  121.9
 Less capitalized and
  recovered costs ......           4,211   18.1    3,673  12.4    4,046   15.4
                                 -------  -----  ------- -----  -------  -----
  Total ................         $26,416  113.4% $30,485 102.5% $27,856  106.5%
                                 =======  =====  ======= =====  =======  =====


Year Ended December 31, 2009 Compared to Year Ended December 31, 2008

Operating Revenues

Operating  Revenues  decreased $6.5 million,  or 21.8%, to $23.3 million in 2009
from $29.8  million in 2008.  This  decrease is the net result of a $6.1 million
(22.4%)  decrease in  conventional  freight  revenues,  a $632 thousand  (47.1%)
decrease in container  freight  revenues and a $120 thousand (14.3%) decrease in
other  freight-related  revenues  partially  offset by a $385  thousand  (86.5%)
increase in other operating revenues.

The  decrease  in  conventional  freight  revenues is  attributable  to an 18.6%
decrease in traffic volume and an 4.6% decrease in the average revenue  received
per carloading.  The Company's  conventional  carloadings  decreased by 6,321 to
27,632 in 2009 from 33,953 in 2008. Shipments of most commodities handled by the
Company  decreased  during the year-ended  December 31, 2009. Of particular note
are declines in shipments of coal and ethanol. This is primarily attributable to
the continuing  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.  Signs indicating future increases in traffic volume have been mixed and
therefore management cannot definitely predict when economic conditions will


                                      II-6


improve enough to enable the Company to return to operating  profitability.  The
modest 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.

The decrease in container  freight  revenues is the result of a 50.0% decline in
traffic  volume  somewhat  offset  by a 5.8%  increase  in the  average  revenue
received per container.  Container traffic volume decreased by 10,473 containers
to 10,465 in 2009 from  20,938 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  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 primarily  attributable  to a
change in the mix of traffic toward higher rated containers.

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

The increase in other operating revenues results from an increase in maintenance
department billings for siding maintenance, flagging and other services rendered
to  freight  customers  and other  outside  parties.  Of  particular  note is an
increase in flagging services rendered to contractors.


Other Income

Other  income  increased  by $657  thousand  to $1.7  million  in 2009 from $1.1
million in 2008. The Company received $950 thousand during the second quarter of
2009 for the  settlement  of certain  legal  proceedings  and the  granting of a
permanent easement which accounted for the increase.


Operating Expenses

Operating expenses decreased by $4.1 million, or 13.4%, to $26.4 million in 2009
from $30.5  million in 2008.  Reductions  in diesel  fuel  expense  due to lower
prices for petroleum products, as well as decreased usage due to reduced traffic
volume,  accounted for $2.1 million of this decrease.  Also  contributing to the
decrease in operating  costs is the fact that the Company's  Maintenance  of Way
personnel were engaged in more projects  covered by state grants in 2009 than in
2008,  resulting in an increase in material,  labor and overhead cost recoveries
in the amount of $311  thousand.  Proceeds from the railroad  track  maintenance
agreement with an unrelated  third-party shipping customer, as discussed in Note
8, accounted for $975 thousand of the decrease in operating expenses.  Decreases
in other  operating  expenses were partially  offset by increased costs incurred
for the repair and maintenance of locomotives and freight cars.


Provision for Income Taxes (Benefit)

The Company's  federal income tax benefit for 2009 was $468  thousand.  This was
mainly due to net operating loss carryforwards.



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

Operating Revenues

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

The  increase  in  conventional  freight  revenues  is  attributable  to a 10.2%
increase in traffic volume and an 8.4% increase in the average revenue  received
per carloading.  The Company's  conventional  carloadings  increased by 3,156 to
33,953 in 2008 from 30,797 in 2007. Shipments of ethanol,  coal, automobiles and
steel ingots accounted for  substantially all of the increase in traffic volume.
Ethanol and automobiles  are commodities  which the Company began hauling during
the third quarter of 2007. These increases were somewhat offset by decreases in


                                      II-7


shipments of construction aggregates,  chemicals (other than ethanol),  building
materials and certain other commodities  during the year. These decreases appear
to result from the current economic  downturn in the United States economy.  The
increase  in  the  average  revenue  received  per  conventional  carloading  is
attributable  to a  shift  in the  mix of  freight  hauled  toward  higher-rated
commodities, as well as some rate increases, including diesel fuel surcharges.

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

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

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

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


Other Income

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


Operating Expenses

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


Provision for Income Taxes (Benefit)

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


Liquidity and Capital Resources

During 2009,  2008 and 2007, the Company  generated $3.7 million,  $832 thousand
and $3.3 million,  respectively,  of cash from operating activities.  Changes in
working  capital  increased cash flow from operating  activities by $1.5 million
and $2.9 million,  in 2009 and 2008,  respectively.  In 2007, changes in working
capital decreased cash flows from operating activities by $2.8 million.

During  2009,  2008  and  2007,  the  Company's  cash  flows  used in  investing
activities were $3.8 million, $4.4 million and $5.0 million,  respectively.  For
2009, 2008 and 2007,  primary drivers of cash used in investing  activities were
capital   expenditures   of  $4.0  million,   $5.0  million  and  $5.3  million,
respectively,  partially offset by proceeds from the sale of property, equipment
and easements of $154 thousand,  $583 thousand and $288 thousand, for 2009, 2008
and 2007, respectively.

                                      II-8


The Company's expenditures for track structure replacement net of grants for the
past three years were:

     December 31              Net Expenditures for Track Structure
     -----------                      Replacements
                                     (In Thousands)
                                     --------------

       2007                             $2,992
       2008                             $2,411
       2009                             $2,809

Substantially  all of the mainline  track owned by the Company meets FRA Class 3
standards  (permitting  freight  train  speeds  of 40 miles per  hour),  and the
Company  intends to continue to maintain  this track at this level.  The Company
expended  $2.8  million,  $2.6  million  and  $3.5  million  for  additions  and
improvements to its track structure in 2009,  2008 and 2007,  respectively.  The
Company expects that on average it will continue to spend between $2 million and
$3 million per year for capitalized  track  improvements  adjusted  annually for
inflation. Deferred grant income of $158 thousand in 2009, $172 thousand in 2008
and  $520  thousand  in  2007   financed  a  portion  of  these   additions  and
improvements.  Improvements  to the Company's  track structure are made, for the
most part, by the Company's Maintenance of Way Department personnel.

During 2009,  the Company's  cash flows used in financing  activities  were $591
thousand.  For  2009,  primary  drivers  of the  cash  flows  used in  financing
activities were $772 thousand for the payment of dividends,  partially offset by
proceeds of $102 thousand  from deferred  grant income and $79 thousand from the
exercise of stock options and employee stock purchases.

During 2008 and 2007,  the Company  generated  $4.3  million and $614  thousand,
respectively,  of cash from financing activities.  For 2008, the primary drivers
of cash flows  generated  from financing  activities  were $5.5 million from the
issuance of common shares to GATX Corporation and $338 thousand in proceeds from
deferred  grant  income,  partially  offset by $900 thousand in payments made on
borrowings  under the Company's line of credit and $770 thousand for the payment
of dividends.  For 2007,  primary drivers of cash flows generated from financing
activities were $900 thousand  received from borrowings under the Company's line
of credit and $354 thousand in proceeds from  deferred  grant income,  partially
offset by $730 thousand for the payment of dividends.

In 2009, the Company paid  dividends in the amount of $5 per share,  aggregating
$3.2 thousand,  on its outstanding  noncumulative  preferred stock and $0.16 per
share,  aggregating $769 thousand,  on its outstanding  common stock.  Continued
payment of such  dividends is contingent  upon the Company's  continuing to have
the necessary financial resources available.

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

The Company has a revolving  line of credit of $5.0 million  with its  principal
bank, which line expires on June 25, 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  percent 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 and has no compensating
balance  requirements.  The Company had no borrowings  outstanding  against this
line as of December 31, 2009.

Contractual Obligations and Commitments

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.

                                      II-9


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

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

Pursuant to permits issued by the United States  Department of the Army Corps of
Engineers and the Rhode Island Coastal Resources Management Council, the Company
created 33 acres of waterfront  land in East  Providence,  Rhode Island  ("South
Quay")  investing  nearly $12  million in its  development.  The permits for the
property,  which  have  been  extended  to  December  2014  and  December  2011,
respectively,  also allow for  construction of a dock along the west face of the
South  Quay.  The  property  is  adjacent  to a 12 acre site,  also owned by the
Company.

The  property is located  one-half  mile from I-195.  In 2006,  the Rhode Island
Department  of   Transportation   ("RIDOT")  awarded  a  contract  to  construct
Waterfront  Drive,  which provides direct  vehicular  access from the interstate
highway  system to the South Quay,  which  project was  completed  in 2007.  The
planned  extension by RIDOT of Waterfront  Drive northward  toward an industrial
area in which the Company owns two additional  waterfront  parcels comprising 11
acres,  creating direct access to such property,  is underway,  with substantial
completion expected in 2011.

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

                                     II-10


The following table sets forth the Company's significant contractual obligations
as of December 31, 2009.

                             Payments Due by Period
                             ----------------------

   Contractual              Total Less than   1 - 3 Years 3 - 5 years  More than
   Obligations/Commitments  -----   1 Year    ----------- -----------  5 Years
   (in Thousands)                   ------                             -------
   --------------

   Operating lease (a)      $1,245  $248      $496        $496         $5

   Debt obligation (b)      $  --   $ --      $ --        $ --         $ --
 -------------------------------------------------------------------------------

   Total                    $1,245  $248      $496        $496         $5
 -------------------------------------------------------------------------------

     (a)  Represents  future  minimum  lease  payments  under  a  non-cancelable
          operating lease in effect as of January 10, 2008.

     (b)  $5 million borrowing capacity. No borrowings outstanding at year end.

Selected Quarterly Financial Data

Historically,  the Company has experienced lower operating revenues in the first
quarter of the year. The following table sets forth selected  financial data for
each quarter of 2009 and 2008.  The  information  for each of these  quarters is
unaudited  but  includes  all  normal  recurring  adjustments  that the  Company
considers  necessary for a fair presentation.  These results,  however,  are not
necessarily indicative of results for any future period.


                                               Year Ended December 31, 2009
                                          --------------------------------------
                                           First    Second     Third    Fourth
                                          Quarter   Quarter   Quarter   Quarter
                                          -------   -------   -------   -------
                                        (in thousands, except per share amounts)

Operating revenues ................       $ 4,941   $ 6,111   $ 6,072   $ 6,160
Other income ......................           145     1,189       160       213
                                          -------   -------   -------   -------
Total revenues ....................         5,086     7,300     6,232     6,373
Operating expenses ................         7,148     6,733     6,019     6,516
                                          -------   -------   -------   -------
(Loss) income before income taxes
 (benefit) ........................        (2,062)      567       213      (143)
Provision (benefit) for income
 taxes ............................          (680)      245        55       (88)
                                          -------   -------   -------   -------
(Loss) net income .................       $(1,382)  $   322   $   158   $   (55)
                                          -------   -------   -------   -------

Basic and diluted (loss) income per
 common share .....................       $  (.29)  $   .07   $   .03   $  (.01)
                                          -------   -------   -------   -------

                                     II-11



                                               Year Ended December 31, 2009
                                          --------------------------------------
                                           First    Second     Third    Fourth
                                          Quarter   Quarter   Quarter   Quarter
                                          -------   -------   -------   -------
                                        (in thousands, except per share amounts)

Operating revenues ................       $ 5,996   $ 8,094   $ 8,136   $ 7,510
Other income ......................           119       188       617       126
                                          -------   -------   -------   -------
Total revenues ....................         6,115     8,282     8,753     7,636
Operating expenses ................         7,487     7,802     7,964     7,232
                                          -------   -------   -------   -------
Income (loss) before income taxes
 (benefit) ........................        (1,372)      480       789       404
Provision for income taxes
 (benefit) ........................          (450)      160       255       170
                                          -------   -------   -------   -------
Net income (loss) .................       $  (922)  $   320   $   534   $   234
                                          -------   -------   -------   -------

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

Inflation

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

Seasonality

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


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

Cash and Cash Equivalents

As of December 31, 2009, the Company is exposed to market risks which  primarily
include changes in U.S. interest rates and purchases of diesel fuel.

The  Company  invests  cash  balances  in excess of  operating  requirements  in
short-term  securities,  generally  with  maturities  of 90  days  or  less.  In
addition,  the  Company's  revolving  line  of  credit  agreement  provides  for
borrowings  which bear  interest  at  variable  rates based on either the bank's
prime rate or one and  three-quarters  percent over the thirty,  sixty or ninety
day  London  Interbank  Offered  Rate  ("LIBOR")  with a LIBOR  floor of one and
one-quarter percent.  The Company had no borrowings  outstanding pursuant to the
revolving line of credit  agreement at December 31, 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.

The Company  purchases in excess of one million gallons of diesel fuel each year
to  operate  its  locomotives.  The  Company  does not  hedge  its  diesel  fuel
purchases.  Fuel prices and supplies are influenced  significantly  by political
and economic  circumstances.  Fuel shortages or unusual price  volatility  could
increase our fuel costs and adversely affect our results of operations.

                                     II-12


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

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY


                          INDEX TO FINANCIAL STATEMENTS



                                                        Page
                                                        ----

Report of Independent Registered Public Accounting
 Firm................................................   II-14

Balance Sheets as of December 31, 2009 and 2008......   II-15

Statements   of   Operations  for  the   Years   Ended
 December 31, 2009, 2008 and 2007....................   II-16

Statements of Shareholders' Equity for the Years Ended
 December 31, 2009, 2008 and 2007....................   II-17

Statements   of  Cash  Flows  for  the   Years   Ended
 December 31, 2009, 2008 and 2007 ....................  II-18

Notes to Financial Statements........................   II-20

                                     II-13


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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

We have audited the accompanying balance sheets of Providence and Worcester
Railroad Company (the "Company") as of December 31, 2009 and 2008, and the
related statements of operations, shareholders' equity and cash flows for each
of the three years in the period ended December 31, 2009. Our audits also
included the financial statement schedule listed in the Index at Item 15. These
financial statements and financial statement schedule are the responsibility of
the Company's management. Our responsibility is to express an opinion on the
financial statements and financial statement schedule based on our audits.

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

In our opinion, such financial statements present fairly, in all material
respects, the financial position of Providence and Worcester Railroad Company as
of December 31, 2009 and 2008, and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 2009, in
conformity with accounting principles generally accepted in the United States of
America. Also, in our opinion, such financial statement schedule, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.


/s/ DELOITTE & TOUCHE LLP

Hartford, Connecticut
March 26, 2010


                                     II-14



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


                                                                December 31,
                                                              2009         2008
                                                            -------      -------
ASSETS
Current Assets:
 Cash and cash equivalents ...........................      $   157      $   876
 Accounts receivable, net of allowance for
  doubtful accounts of $70 in 2009 and $130 in 2008           2,862        3,526
 Materials and supplies ..............................          602        1,103
 Prepaid expenses and other current assets ...........          343          442
 Deferred income taxes ...............................          322          318
                                                            -------      -------
  Total Current Assets ...............................        4,286        6,265

Property and Equipment, net ..........................       81,114       80,787
Land Held for Development ............................       12,457       11,958
                                                            -------      -------
Total Assets .........................................      $97,857      $99,010
                                                            =======      =======

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
 Accounts payable ....................................        3,317        2,418
 Accrued expenses ....................................        1,523        1,460
                                                            -------      -------
  Total Current Liabilities ..........................        4,840        3,878
                                                            -------      -------
Deferred Income Taxes ................................       11,659       12,123
                                                            -------      -------
Deferred Grant Income ................................        8,111        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
  4,812,613 shares in 2009 and 4,801,340 shares
  in 2008 ............................................        2,406        2,401
 Additional paid-in capital ..........................       36,879       36,705
 Retained earnings ...................................       33,930       35,659
                                                            -------      -------
  Total Shareholders' Equity .........................       73,247       74,797
                                                            -------      -------
Total Liabilities and Shareholders' Equity ...........      $97,857      $99,010
                                                            =======      =======

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

                                     II-15


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


                                                      Years Ended December 31,
                                                    2009       2008       2007
                                                 --------   --------   --------

Revenues:
 Operating Revenues ...........................   $23,284    $29,736    $26,164
 Other Income .................................     1,707      1,050        890
                                                 --------   --------   --------
   Total Revenues .............................    24,991     30,786     27,054
                                                 --------   --------   --------

Expenses:
 Operating:
  Maintenance of way and structures ...........     2,746      3,934      3,746
  Maintenance of equipment ....................     3,667      4,105      3,539
  Transportation ..............................     8,140     10,284      8,598
  General and administrative ..................     4,925      5,064      5,205
  Depreciation ................................     3,104      2,941      2,884
  Taxes, other than income taxes ..............     2,374      2,349      2,223
  Car hire, net ...............................       694        928        818
  Employee retirement plans ...................       229        247        228
  Track usage fees ............................       537        633        615
                                                 --------   --------   --------
   Total Operating Expenses ...................    26,416     30,485     27,856
                                                 --------   --------   --------

(Loss) Income before Income Taxes .............    (1,425)       301       (802)

Provision (Benefit) for Income Taxes ..........      (468)       135       (150)
                                                 --------   --------   --------

Net (Loss) Income .............................      (957)       166       (652)

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

Net (Loss) Income Available to Common
 Shareholders .................................   $  (960)   $   163    $  (655)
                                                  =======    =======    =======

Basic and Diluted (Loss) Income Per Common
 Share ........................................   $  (.20)   $   .03    $  (.14)
                                                  =======    =======    =======

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

                                     II-16


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

                                Years Ended December 31, 2009, 2008 and 2007
                                                   Additional            Share-
                              Preferred  Common     Paid-in   Retained  holders'
                                 Stock    Stock     Capital   Earnings   Equity
                                -------  -------   -------    -------   -------
Balance, January 1, 2007..      $    32  $ 2,267   $30,680    $37,645   $70,624

Issuance of 9,581 common
 shares to fund the Company's
 2006 profit sharing plan
 contribution ...........                      5       173                  178
Issuance of 8,920 common
 shares for stock options
 exercised, employee stock
 purchases, and other ...                      4       131                  135
Share-based compensation -
 options granted ........                              120                  120
Dividends paid:
 Preferred stock, $5.00 per
  share .................                                          (3)       (3)
 Common stock, $.16 per share                                    (727)     (727)
Net loss for the year ...                                        (652)     (652)
                                -------  -------   -------    -------   -------
Balance, December 31, 2007           32    2,276    31,104     36,263    69,675

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

Issuance of 11,273 common
 shares for stock options
 exercised, employee stock
 purchases, and other ...                      5       107                  112
Share based compensation -
 options granted ........                               67                   67
Dividends paid:
 Preferred stock, $5.00 per
  share .................                                          (3)       (3)
 Common stock, $.16 per share                                    (769)     (769)
Net loss for the year ...                                        (957)     (957)
                                -------  -------   -------    -------   -------
Balance, December 31, 2009      $    32  $ 2,406   $36,879    $33,930   $73,247
                                =======  =======   =======    =======   =======

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

                                     II-17


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


                                                     Years Ended December 31,
                                                  2009        2008        2007
                                                -------     -------     -------
Cash Flows from Operating
 Activities:
 Net (loss) income ............................ $  (957)    $   166     $  (652)
 Adjustments to reconcile net (loss) income
  to net cash flows from operating
  activities:
   Depreciation ...............................   3,104       2,941       2,884
   Amortization of deferred grant income ......    (258)       (254)       (247)
   Gains from sale, condemnation and
     disposal of property, equipment and
     easements, net ...........................    (129)       (523)       (288)
   Deferred income taxes ......................    (468)        161         (60)
   Share-based compensation ...................     101         127         165
   Increase (decrease) in cash and cash
     equivalents from:
     Accounts receivable ......................     721        (966)        684
     Materials and supplies ...................     501        (189)        569
     Prepaid expenses and other ...............      99        (352)         58
     Accounts payable and accrued expenses ....     962        (279)        206
                                                -------     -------     -------
 Net cash flows from operating activities .....   3,676         832       3,319
                                                -------     -------     -------
Cash Flows from Investing Activities:
 Purchase of property and equipment ...........  (3,958)     (4,987)     (5,293)
 Proceeds from sale and condemnation of
  property, equipment and easements ...........     154         583         288
                                                -------     -------     -------
 Net cash flows used in investing activities     (3,804)     (4,404)     (5,005)
                                                -------     -------     -------
Cash Flows from Financing Activities:
 Net borrowings (payments) under line of
  credit ......................................      --        (900)        900
 Dividends paid ...............................    (772)       (770)       (730)
 Issuance of common shares to GATX
  Corporation .................................      --       5,509          --
 Issuance of common shares for stock options
  exercised and employee stock purchases ......      79          90          90
 Proceeds from deferred grant income ..........     102         338         354
                                                -------     -------     -------
 Net cash flows (used in) from financing
  activities ..................................    (591)      4,267         614

(Decrease) Increase in Cash and Cash Equivalent    (719)        695      (1,072)
Cash and Cash Equivalents, Beginning of Year ..     876         181       1,253
                                                -------     -------     -------
Cash and Cash Equivalents, End of Year ........ $   157     $   876     $   181
                                                =======     =======     =======


                                     II-18



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

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

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

                                     II-19


PROVIDENCE AND WORCESTER RAILROAD COMPANY
NOTES TO FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2009, 2008 AND 2007
(Dollars in Thousands Except Per Share Amounts)


1.   Description of Business and Summary of Significant Accounting Policies

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

     Providence  and Worcester  Railroad  Company ("P&W" or the "Company") is an
     interstate freight carrier conducting railroad operations in Massachusetts,
     Rhode Island, Connecticut and New York. Through its connecting carriers, it
     services customers located  throughout North America.  The Company services
     the largest international  double-stack intermodal terminal facility in New
     England.  P&W's connections to multiple Class I railroads,  either directly
     or through connections with regional and short- line carriers,  provide the
     Company  with a  competitive  advantage  by  allowing  it to offer  various
     pricing and routing alternatives to its customers.

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

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

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

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

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

     Property and equipment,  including land held for development,  is stated at
     historical  cost (including  self-construction  costs).  Acquired  railroad
     property is recorded at the  purchased  cost.  Self-construction  costs for
     track  structure  include  material  costs  for  ties,  rail,  other  track
     materials and ballast; the cost of direct and supervisory labor,  including
     railroad retirement taxes and employee benefits;  costs for track machinery
     and equipment  (including  depreciation)  and various other overhead costs.
     Major renewals or betterments are capitalized while routine maintenance and
     repairs, which do not improve or extend asset lives, are charged to expense
     when  incurred.  Properties  and  equipment  are  carried  at cost  and are
     depreciated  over their useful lives.  Items  included in track  structures
     with similar physical characteristics use year of installation and expected
     life and are grouped into  separate  asset classes and  depreciated  by the
     estimated useful life of the asset class group.

     Depreciation is provided using the straight-line  method over the estimated
     useful lives of the assets as follows:

               Track structure:
                  Ties                                    40 years
                  Rail and other track material           67 years
                  Ballast                                 67 years
                  Bridges and trestles                    67 years
                  Other                                   33 years
               Buildings and other structures       33 to 45 years
               Equipment, including rolling stock    4 to 25 years

     The Company reviews property and equipment  retirements each year, in order
     to determine  whether or not the  estimated  useful  lives are  reasonable.
     Since, in most instances,  assets retired have been fully or  substantially
     depreciated, the Company has not found it necessary,  historically, to make
     any significant adjustments to their estimated useful lives. Retirements of
     track  structure are recorded by removing the  historical  cost and related
     accumulated depreciation of the equivalent amount of its oldest track


                                     II-20


     structures  in the related  asset class group.  Gains or losses on sales or
     other dispositions are credited or charged to income. 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  circumstances  indicate that assets should be evaluated
     for  possible  impairment,  the  Company  uses an  estimate  of the related
     undiscounted  future cash flows over the  remaining  lives of the assets in
     determining whether the carrying amounts of the assets are recoverable.  If
     an impairment  exists it is measured by comparing the carrying value to the
     fair value. No impairments were recognized in the three years presented.

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

     The  Company  has  availed  itself of various  federal  and state  programs
     administered by the states of Connecticut,  Massachusetts  and Rhode Island
     for  reimbursement  of expenditures for capital  improvements.  In order to
     receive  reimbursement,  the Company must submit requests for the projects,
     including  cost  estimates.  The Company  receives  from 70% to 100% of the
     costs of such projects,  which have included  bridges,  track structure and
     public  improvements.  To the extent that such grant  proceeds  are used to
     fund capital improvements to bridges and track structure, they are recorded
     as  deferred  grant  income and  amortized  into  operating  revenues  on a
     straight-line  basis  over  the  estimated  useful  lives  of  the  related
     improvements  ($258  thousand  in  2009,  $254  thousand  in 2008  and $247
     thousand in 2007).

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

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

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

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

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

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

     The Company recognizes deferred tax liabilities and assets for the expected
     future tax  consequences  of  temporary  differences  between the  carrying
     amounts  and the tax basis of assets and  liabilities  using  expected  tax
     rates in  effect  in the years in which the  differences  are  expected  to
     reverse.  Valuation  allowances  are  established  when necessary to reduce
     deferred  tax  assets  to the  amount  that is more  likely  than not to be
     realized.


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

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

                                     II-21


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


                                                     Years Ended December 31,
                                                   2009        2008        2007
                                               ---------   ---------   ---------

     Weighted average shares for basic ......  4,806,311   4,790,005   4,545,160
     Dilutive effect of convertible preferred
      stock and options .....................         --      76,114          --
                                               ---------   ---------   ---------
     Weighted average shares for diluted ....  4,806,311   4,866,119   4,545,460
                                               =========   =========   =========

     Options to purchase  51,530,  7,410 and 43,634  shares of common stock were
     outstanding  during 2009, 2008 and 2007,  respectively.  These options were
     not included in the computation of diluted (loss) earnings per common share
     for 2009 and 2007 because of the anti-dilutive  effect. Shares of preferred
     stock  convertible  into  64,000  shares of common  stock were  outstanding
     during  2009,  2008  and  2007.  These  shares  were  not  included  in the
     computation of diluted  (loss)  earnings per common share for 2009 and 2007
     because of the anti-dilutive effect.

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

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

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

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

     Comprehensive Income equals net income for 2009, 2008 and 2007.

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

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


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

     In April 2009, the Financial  Accounting  Standards  Board ("FASB")  issued
     FASB  Accounting  Standards  Codification  ("ASC")  825-10-65-1,   "Interim
     Disclosures   about  Fair  Value  of  Financial   Instruments."   FASB  ASC
     825-10-65-1  amends  previous  guidance to require  disclosures  about fair
     value of financial  instruments for interim  reporting  periods of publicly
     traded companies as well as in annual financial  statements.  This guidance
     also requires  those  disclosures  in summarized  financial  information at
     interim  reporting  periods.  This  guidance is  effective  for interim and
     annual reporting periods ending after June 15, 2009. The impact of adoption
     did not have a material impact on the Company's financial statements.

                                     II-22


     In May 2009,  the FASB issued FASB ASC 855,  "Subsequent  Events" which was
     modified in February 2010. FASB ASC 855-10 establishes general standards of
     accounting  for and disclosure of events that occur after the balance sheet
     date but before  financial  statements  are issued or are  available  to be
     issued.  This  guidance  sets forth the period after the balance sheet date
     during which  management of a reporting  entity should  evaluate  events or
     transactions that may occur for potential  recognition or disclosure in the
     financial  statements,  the  circumstances  under  which an  entity  should
     recognize events or transactions  occurring after the balance sheet date in
     its financial  statements,  and the disclosures  that an entity should make
     about events or  transactions  that occurred  after the balance sheet date.
     The  impact of  adoption  did not have a material  impact on the  Company's
     financial statements.

     In June 2009, the FASB issued FASB ASC 105, "The FASB Accounting  Standards
     Codification and the Hierarchy of Generally Accepted Accounting  Principles
     - a replacement of FASB Statement No. 162" (SFAS 168). ASC 105 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. ASC 105 is effective for interim and annual
     periods ending after September 15, 2009.

     In August 2009, the FASB issued  Accounting  Standards  Update No. 2009-04,
     "Accounting  for  Redeemable  Equity  Instruments  - Amendments  to Section
     480-10-99." This Update amends Topic 480, "Distinguishing  Liabilities from
     Equity,"  reflecting  the SEC staff's views  regarding the  application  of
     Accounting Series Release No. 268, "Presentation in Financial Statements of
     Redeemable  Preferred Stocks." This guidance did not have a material impact
     on the Company's financial statements.

     In August 2009, the FASB issued  Accounting  Standards  Update No. 2009-05,
     "Fair Value  Measurements  and Disclosures - Measuring  Liabilities at Fair
     Value." This Update provides  clarification for Topic 820 for circumstances
     in which a quoted price in an active market for the identical  liability is
     not  available.  The  guidance  in this Update is  effective  for the first
     reporting  period,  including  interim periods,  beginning after August 27,
     2009.  This  guidance  did not  have a  material  impact  on the  Company's
     financial statements.

2. Share-Based Compensation

     The Company has a  non-qualified  stock  option plan  ("SOP")  covering all
     management  personnel  who have a minimum of one year of  service  with the
     Company  and who are not  holders of a majority  of either its  outstanding
     common stock or its outstanding preferred stock. In addition, the Company's
     outside  directors  are eligible to  participate  in the SOP. The Company's
     stockholders  have authorized 5% of the shares of common stock  outstanding
     (240,631  shares at December 31, 2009) for issuance under the SOP.  Options
     granted under the SOP, which are fully vested when granted, are exercisable
     over a ten year period at the closing market price for the Company's common
     stock on the last  business  day of the year prior to the date the  options
     are granted.  The Company  issues new common stock to satisfy stock options
     exercised.

     The Company recognizes  compensation expense for new stock option grants at
     fair value on the grant date.  Stock-based employee  compensation  expense,
     net of income taxes,  in the amounts of $43 thousand,  $58 thousand and $77
     thousand,  have  been  charged  against  income  in 2009,  2008  and  2007,
     respectively,  for  stock  options  granted.  The  Company's  policy  is to
     estimate the fair market value of each option granted on the date of grant,
     the first  business  day in January of each year,  using the  Black-Scholes
     option  pricing   model,   and  record  the   compensation   expense  on  a
     straight-line basis over the year in which the grant was made.

                                     II-23


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

                                             2009       2008       2007
                                          ---------  ---------  ---------
     Average risk-free interest rate          1.87%       3.7%      4.68%
     Expected life of option grants           6.0 years   6.0 years 7.0 years
     Expected volatility of underlying stock  86%         75%       87%
     Expected dividend payment rate, as a
      percentage of the share price on the
      date of grant                           1.33%        .96%      .82%
     Weighted average grant date fair value  $7.90      $10.55    $14.39

     The  following  table  summarizes  the  stock  option  activity  under  the
     Company's plan for 2009:

                                                            Weighted Average
                                                            ----------------
                                             Number of      Exercise   Fair
                                             Options          Price    Value
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2008...................   46,618          $13.13

     Granted ...........................      8,450           11.99   $ 7.90
     Exercised .........................       (600)           9.24
     Expired ...........................     (2,938)          12.38
                                             ------          ------   ------
     Outstanding and exercisable at
      December 31, 2009................      51,530          $13.03
                                             ======          ======   ======

     The total intrinsic value of options exercised for the years ended December
     31, 2009, 2008 and 2007 totaled approximately $2 thousand, $14 thousand and
     $14  thousand,  respectively,  and cash proceeds from the exercise of stock
     options totaled  approximately  $6 thousand,  $17 thousand and $21 thousand
     for the years ended  December 31, 2009,  2008 and 2007,  respectively.  The
     income tax benefits  realized  from the exercise of stock  options were not
     material for the periods presented.

     The aggregate  intrinsic value of the stock options  outstanding,  based on
     the closing  stock price of the  Company's  common stock as of December 31,
     2009, 2008 and 2007, totaled  approximately $48 thousand,  $70 thousand and
     $205 thousand, respectively.

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

     The Company has awarded  certain of its employees  common stock under stock
     award plans.  During the years ended December 31, 2009,  2008 and 2007, the
     Company  awarded  2,625,  1,970,  and  2,575  shares,   respectively.   The
     compensation  expense  recorded  for these  awards  was $34  thousand,  $37
     thousand and $45 thousand for 2009, 2008 and 2007, respectively.

                                     II-24


3.   Property and Equipment

     Property and equipment consists of the following:

                                                              December 31,
                                                           2009           2008
                                                         -------        -------
     Land and improvements, excluding land held
     for development ..........................         $ 11,465       $ 11,952
     Track structure ..........................           84,509         81,515
     Buildings and other structures ...........            8,630          8,462
     Equipment ................................           24,517         24,503
                                                         -------        -------
                                                         129,121        126,432
     Less accumulated depreciation ............           48,007         45,645
                                                         -------        -------
     Total property and equipment, net ........         $ 81,114      $ 80,787
                                                        ========       ========


4.   Land Held for Development

     Pursuant  to permits  issued by the United  States  Department  of the Army
     Corps of  Engineers  and the  Rhode  Island  Coastal  Resources  Management
     Council,   the  Company  created  33  acres  of  waterfront  land  in  East
     Providence,  Rhode Island  ("South  Quay").  The permits for the  property,
     which have been extended to December 2014 and December 2011,  respectively,
     also  allow  for  construction  of a dock  along the west face of the South
     Quay.  The  property  is  adjacent  to a 12 acre  site,  also  owned by the
     Company.  The Company has invested nearly $12 million in the development of
     the South Quay,  which has  resulted in the  creation of  approximately  33
     acres of waterfront land.

     The property is located one half-mile from I-195. In 2006, the Rhode Island
     Department  of  Transportation  ("RIDOT")  awarded a contract  for  roadway
     improvements to provide direct vehicular access from the interstate highway
     system to the South Quay,  which project was completed in 2007. The planned
     extension by RIDOT of Waterfront  Drive northward toward an industrial area
     in which the Company owns two additional  waterfront  parcels comprising 11
     acres,  creating direct access to such property, is expected to commence in
     2010.

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

5.   Revolving Line of Credit

     In June 2009 the Company  obtained a revolving  line of credit  facility in
     the amount of $5 million from a commercial  bank expiring on June 25, 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  percent
     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 December 31, 2009.

                                     II-25


6.   Accrued Expenses

     Accrued expenses consist of the following:


                                                              December 31,
                                                           2009           2008
                                                         -------        -------
     Salaries and wages .............                    $   585        $   486
     Payroll taxes ..................                        167            142
     Simplified employee pension plan
     contributions ..................                        208            232
     Legal and professional fees ....                        126            178
     Casualty loss claims ...........                        263            280
     Other ..........................                        174            142
                                                         -------        -------
                                                         $ 1,523        $ 1,460
                                                         =======        =======

7.   Other Income

     Other income consists of the following:         Years Ended December 31,
                                                   2009        2008        2007
                                                  ------      ------      ------

     Gains from sale, condemnation and
      disposal of property, equipment and
      easements, net ......................       $  129      $  523      $  288
     Proceeds from legal settlement .......          950          --          --
     Rentals and license fees under various
      operating leases ....................          627         494         577
     Interest .............................            1          33          25
                                                  ------      ------      ------
                                                  $1,707      $1,050      $  890
                                                  ======      ======      ======


     In June 2009 the Company  received  $950  thousand  for the  settlement  of
     certain legal  proceedings that arose following the expiration of leasehold
     rights of an unrelated  third party to a pipeline  location  located on the
     Company's right-of-way, and the Company's grant of a permanent easement for
     such pipeline location.

8. Railroad Track Maintenance Credits:

     During the third quarter of 2009 the Company entered into an agreement with
     an  unrelated  third-party  shipping  customer.  Under the  agreement,  the
     customer  agreed to pay for certain  qualified  railroad track  maintenance
     expenditures, including capital additions to the Company's track structure.
     In return the Company agreed to assign railroad track miles to the shipping
     customer   which  would  enable  that   customer  to  claim  certain  track
     maintenance credits pursuant to section 45G of the Internal Revenue Code of
     1986. For the year ended December 31, 2009, the amount of $975 thousand was
     realized as a result of an agreement with an unrelated third party shipping
     customer  for  Railroad  Track  Maintenance  Credits  generated in 2009 and
     accounted for as a reduction of Operating Expenses - Maintenance of Way and
     Structures in the Consolidated Statement of Operations.

                                     II-26


9. Income Taxes (Benefit)

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

                                                     Years Ended December 31,
                                                   2009        2008       2007
                                                  ------      ------     ------

     Current:
      Federal ..........................          $   --      $  (44)    $  (90)
      State ............................              --          18         --
                                                  ------      ------     ------
                                                      --         (26)       (90)
     Deferred, Federal and State .......            (468)        161        (60)
                                                  ------      ------     ------
                                                  $ (468)     $  135     $ (150)
                                                  ======      ======     ======

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

                                                     Years Ended December 31,
                                                   2009        2008       2007
                                                  -----       -----      -----

     Depreciation ...........................     $ 319       $ 423      $ 495
     Deferred grant income ..................        34          29        (96)
     Net operating loss carry forward .......      (801)       (278)      (362)
     Contribution carry forward .............         8          12        (75)
     Accrued casualty and other claims ......         6           9          1
     Accrued compensated time off and related
      payroll taxes .........................       (31)        (10)        12
     Share based compensation ...............       (23)        (32)       (42)
     Allowance for doubtful accounts ........        20           8         7
                                                  -----       -----      -----
                                                  $(468)      $ 161      $ (60)
                                                  =====       =====      =====

                                     II-27


     Deferred  income taxes reflect the net tax effect of temporary  differences
     between  the  carrying  amount  of assets  and  liabilities  for  financial
     reporting  purposes and the amounts used for income tax  purposes.  The tax
     effect of significant  items  comprising the Company's net deferred  income
     tax liability as of December 31, 2009 and 2008 are as follows:

                                                               December 31,
                                                            2009          2008
                                                          -------       -------

     Deferred income tax liabilities -
      Differences between book and tax basis
      of property and equipment ........................ $ 16,165       $15,846
                                                          -------       -------
     Deferred income tax assets:
      Deferred grant income ............................    2,881         2,915
      Net operating loss carry forward .................    1,441           640
      Track maintenance credit carry forward ...........    4,491         4,491
      Contribution carry forward .......................       55            63
      Accrued casualty and other claims ................       94           100
      Accrued compensated time off and related
       payroll taxes ...................................      203           172
      Share based compensation .........................      128           105
      Allowance for doubtful accounts and other ........       26            46
                                                          -------       -------
                                                            9,319         8,532


     Valuation allowance ...............................   (4,491)      (4,491)
                                                          -------       -------

     Net deferred income tax liability .................  $11,337       $11,805


     During 2005 through 2008, the Company generated  Railroad Track Maintenance
     Credits in the cumulative  amount of $4,491 thousand.  These credits may be
     utilized,  subject to certain limitations,  to offset the Company's current
     federal income tax  liability.  Any credits not utilized in the year earned
     may be carried forward to offset future income tax liabilities for a period
     of 20  years.  None of  these  credits  have  been  utilized  to date  and,
     therefore,  such unused credits constitute deferred income tax assets. Such
     assets, however, have been fully reserved since their future realization is
     not  assured.  In  2009,  the  tax  credit  arising  on  account  of  track
     maintenance  in the amount of $975  thousand was realized as a result of an
     agreement with an unrelated third-party shipping customer and accounted for
     as a reduction of Operating Expenses - Maintenance of Way and Structures in
     the Consolidated Statement of Operations.

     The  Company  had $4,031  thousand  and  $1,983  thousand  of  federal  net
     operating  loss  carryforwards  for the years ended  December  31, 2009 and
     2008,  respectively.  It is  anticipated  that the Company  will be able to
     fully utilize these losses prior to expiration, which begins in 2025.

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

                                                      Years Ended December 31,
                                                     2009       2008      2007
                                                     ----       ----      ----
     Federal statutory rate ..............            (34%)       34%      (34%)
     Railroad track maintenance credits ..             --         --        14
     Non deductible expenses, state income
      taxes, and other ...................              4          4         1
     Other ...............................             --          7        --
                                                     ----       ----      ----
     Effective tax rate ..................            (30%)       45%      (19%)
                                                     ====       ====      ====

                                     II-28


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

10. 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
     thousand) and future costs  associated  with the response  actions taken to
     address the  contamination at the Site, and requests PRPs to indicate their
     willingness to  participate  and resolve their  potential  liability at the
     Site.  The Company has responded to EPA by stating that it does not believe
     it  has  any  liability  for  this  Site,  but  that  it is  interested  in
     cooperating with EPA to address issues concerning liability at the Site. At
     this point,  two other  parties have already  committed via a consent order
     with EPA to pay for the Remedial  Investigation/Feasibility Study ("RI/FS")
     phase of the  clean-up at the Site,  which will take  approximately  two or
     more years to complete.  After that,  EPA will likely seek to negotiate the
     cost of the Remedial  Design and  implementation  of the remedy at the Site
     with the PRPs it has identified  via these Notice letters (which  presently
     includes over sixty parties,  and is likely to increase after EPA completes
     its  investigation  of the identity of PRPs). On December 15, 2003, the EPA
     issued a second  "Notice  of  Potential  Liability"  letter to the  Company
     regarding the Site.  EPA again  identified  the Company as a PRP, this time
     because EPA "believes that [the Company] accepted  hazardous  substance for
     transport  to disposal or  treatment  facilities  and selected the site for
     disposal." The Company responded again to EPA stating that it is interested
     in cooperating  with EPA but that it does not believe it has engaged in any
     activities that caused contamination at the Site. The Company believes that
     none of its activities  caused  contamination at the Site, and will contest
     this claim by EPA and,  therefore,  no liability  has been accrued for this
     matter.

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

11.  Employee Benefit Plans

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

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


                                     II-29


     was made for 2009,  2008 or 2007 since the Company did not generate  income
     from railroad operations during those years.

     The Company also has a Simplified  Employee  Pension  Plan  ("SEPP")  which
     covers  substantially  all  employees  who  are not  members  of one of its
     collective  bargaining  units.  Contributions to the SEPP are discretionary
     and are  determined  annually as a percentage  of each  covered  employee's
     compensation  up to the  maximum  amount  allowable  by law.  Contributions
     accrued under the SEPP amounted to $208 thousand in 2009,  $232 thousand in
     2008 and $208  thousand  in 2007  which,  in each  year,  was less than the
     maximum amount allowable by law.

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

     The  Company has an  Employee  Stock  Purchase  Plan  ("ESPP")  under which
     eligible employees may purchase registered shares of common stock at 85% of
     the market price for such shares.  An aggregate of 200,000 shares of common
     stock are authorized  for issuance under the ESPP which was  established in
     1997.  Any  shares  purchased  under  the  ESPP are  subject  to a two year
     lock-up.  ESPP purchases  amounted to 8,048 shares in 2009, 5,281 shares in
     2008, and 4,492 shares in 2007.

     401(k) Plan
     -----------

     The Company has a 401(k) Plan  ("401(k)")  which covers  employees  who are
     members of a collective  bargaining  unit as well as management  employees.
     Contributions  to  employees'  401(k)  accounts  are made  from  individual
     employees'   payroll   contributions.   The   Company  is  not  liable  for
     contributions,  other than de minimus matching  contributions for employees
     subject to collective bargaining agreements.

12. GATX Corporation

     On January  10,  2008,  the Company  entered  into an  agreement  with GATX
     Corporation  ("GATX") whereby GATX acquired 239,523  (approximately  4.99%)
     newly-issued  shares of the Company's common stock for  approximately  $5.5
     million to be utilized for capital  improvements  to enhance the  Company's
     railroad lines.  The parties also entered into an Exclusive  Railcar Supply
     Agreement  whereby GATX has the exclusive  right to supply the Company with
     railcars for certain rail traffic on market-competitive terms. In addition,
     the Company  exchanged 72 of its mill  gondolas  for 137  open-top  hoppers
     owned by GATX, which exchange was accounted for as a purchase.  The Company
     agreed to lease the 72 mill gondolas from GATX under operating leases for a
     period of up to 7 years at a minimum annual rental of $248 thousand through
     January 2015 and, as of December 31, 2009, the total  remaining  obligation
     under this lease was $1,245  thousand.  Rental expense of $248 thousand and
     $241 thousand was incurred under this lease in 2009 and 2008, respectively.
     In addition to the lease of the gondolas, which is a fixed-rent, fixed-term
     lease,  the Company also entered into a 7 year "per-diem" lease of 200 auto
     carrying  railcars,  for which the Company is obligated  to remit  car-hire
     revenues  only.  In 2009,  the  car-hire  earned from other  railroads  and
     remitted to GATX was approximately $744 thousand.


13.  Preferred Stock

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

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

                                     II-30



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

There have been no changes in or disagreements  with our independent  registered
public accounting firm, Deloitte & Touche LLP.

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

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

The Company's management,  with the participation of its Chief Executive Officer
and Chief  Financial  Officer,  have  conducted an  evaluation  of the Company's
disclosure  controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
of the  Securities  Exchange Act of 1934 (the  "Exchange  Act")).  Based on such
evaluation,  the Company's Chief Executive  Officer and Chief Financial  Officer
have concluded  that, as of the end of the period covered by this annual report,
the Company's  disclosure  controls and procedures were effective.  Management's
report was not subject to  attestation by the Company's  independent  registered
public  accounting  firm  pursuant  to  temporary  rules of the  Securities  and
Exchange  Commission that permit the Company to provide only management's report
in this annual report.

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

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

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

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

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

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

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

Management's  annual  report  does not  include  an  attestation  report  of our
registered  public  accounting  firm regarding  internal  control over financial
reporting.  Management's report was not subject to attestation by our registered
public  accounting  firm pursuant to temporary  rules of the SEC that permit the
Company to provide only management's report in this Annual Report.


                                     II-31


Changes in Internal Control Over Financial Reporting

There were no changes in our internal  control over financial  reporting  during
the  fourth  quarter  of the  fiscal  year  covered  by this  report  that  have
materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.

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

The Company  did not fail to file any  reports  required to be filed on Form 8-K
for the last fiscal quarter.


                                     II-32





                                    PART III

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

For  information  with  respect to the  directors  of the  Company,  see pages 2
through 8 and 10 through 13 of the Company's  definitive proxy statement for the
2010 annual meeting of its shareholders,  which pages are incorporated herein by
reference

The following are the executive officers of the Company:


                                                 Date of First
Name                       Age      Position  Election to Office
- ----                       ---      --------  ------------------
Robert H. Eder              77      Chairman         1980
P. Scott Conti              52      President        2005
David F. Fitzgerald         59      Vice President   2005
Frank K. Rogers             48      Vice President   2005
Elizabeth A. Deforge        46      Treasurer        2009
Marie A. Angelini           51      Secretary        2007

Until December of 2009 the Company's  Treasurer was Robert J. Easton. Mr. Easton
retired on December 11, 2009.

Any officer  elected or appointed  by the  Company's  Board of Directors  may be
removed  at any  time by the  affirmative  vote of a  majority  of the  Board of
Directors. Mr. Conti served as Vice President from March 1999 until his election
as President in 2005. Upon joining the Company in 1988, he served as Engineering
Manager through  December 1997, and then as Chief Engineer from 1998 until March
1999. Mr.  Fitzgerald joined the Company in 1973 and served as Superintendent of
Transportation  prior to his  promotion to Vice  President in 2005.  Mr.  Rogers
joined the  Company in 1994 and served as  Director  of  Marketing  prior to his
promotion to Vice  President in 2005. Ms. Deforge joined the Company in 2000 and
served as Assistant  Controller  and Manager of Taxes prior to her  promotion to
Treasurer  in 2009.  Ms.  Angelini  joined  the  Company  in 2005 and  served as
Assistant General Counsel prior to her promotion to General Counsel and election
as Secretary in 2007.

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

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

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

See pages 10 through 18 of the Company's definitive proxy statement for the 2010
annual meeting of its shareholders, which pages are incorporated herein by
reference.

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

See page 9 of the  Company's  definitive  proxy  statement  for the 2010  annual
meeting of its shareholders, which pages are incorporated herein by reference.

                                     III-1


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

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

Equity compensation
plans approved by
security holders ...       51,530               $13.03              280,842

Equity compensation
plans not approved
by security holders.          N/A                  N/A              181,775

Total ..............       51,530               $13.03              462,617

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

See pages 2, 5-6, 8 and 18 of the Company's  definitive  proxy statement for the
2010 annual meeting of its shareholders  which pages are incorporated  herein by
reference

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

See pages 18-19 of the Company's  definitive proxy statement for the 2010 annual
meeting of its shareholders which pages are incorporated herein by reference.

                                      III-2


                                     PART IV

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


(a)  (1)  All financial statements:
          An index of financial statements is included in Item 8, page II- 13 of
          this annual report.

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

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

     (3)  Listing of Exhibits.

          3.1  Articles of Incorporation,  as amended, incorporated by reference
               from  the   Company's   Registration   Statement   on  Form  S-1,
               Registration No. 333-46433

          3.2  By-laws, as amended, incorporated by reference from the Company's
               Registration Statement on Form S-8, Registration No. 333-02975

          10.1 Business  Loan   Agreement   dated  June  25,  2009  between  the
               Registrant  and Commerce Bank & Trust  Company,  incorporated  by
               reference  from the Company's  Quarterly  Report on Form 10-Q for
               the quarter ended June 30, 2009

          10.2 Common Stock  Purchase  Agreement  dated January 10, 2008 between
               the Registrant and GATX  Corporation,  incorporated  by reference
               from the Company's  Quarterly Report on Form 10-Q for the quarter
               ended March 31, 2008

          10.3 Exclusive Railcar Supply Agreement dated January 10, 2008 between
               the Registrant and GATX  Corporation,  incorporated  by reference
               from the Company's  Quarterly Report on Form 10-Q for the quarter
               ended March 31, 2008

          10.4 Registration  Rights Agreement dated January 10, 2008 between the
               Registrant and GATX  Corporation,  incorporated by reference from
               the  Company's  Quarterly  Report  on Form 10- Q for the  quarter
               ended March 31, 2008

          10.5 Non-Qualified  Stock Option Plan  (incorporated by reference from
               the Company's Registration Statement on Form S-1 Registration No.
               33-46433


          23   Consent of Independent Registered Public Accounting Firm.

          31.1 Certification  Pursuant to Section 302 of the  Sarbanes-Oxley Act
               of 2002.

          31.2 Certification  Pursuant to Section 302 of the  Sarbanes-Oxley Act
               of 2002.

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

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


(b) Not applicable.

(c) Exhibits (annexed).

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

                                      IV-1


                                   SIGNATURES
                                   ----------

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


                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

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

                                By Robert H. Eder
                             Chief Executive Officer
                              Dated: March 26, 2010



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

     Signature                Title                  Date
     ---------                -----                  ----
/s/ Robert H. Eder
________________________ Chief Executive        March 26, 2010
Robert H. Eder           Officer
                         and Chairman
                         (Principal
                         Executive Officer)
/s/ P. Scott Conti
________________________ President and          March 26, 2010
P. Scott Conti           Director
                         (Chief Operating
                         Officer)
/s/ Elizabeth A. Deforge
________________________ Treasurer              March 26, 2010
Elizabeth A. Deforge     (Principal financial
                         officer and principal
                         accounting officer)
/s/ Richard W. Anderson
________________________ Director               March 26, 2010
Richard W. Anderson
/s/ Frank W. Barrett
________________________ Director               March 26, 2010
Frank W. Barrett
/s/ J. Joseph Garrahy
________________________ Director               March 26, 2010
J. Joseph Garrahy
/s/ John J. Healy
________________________ Director               March 26, 2010
John J. Healy


                                      IV-2


                                                                     SCHEDULE II

                    PROVIDENCE AND WORCESTER RAILROAD COMPANY

                        VALUATION AND QUALIFYING ACCOUNTS

                  YEARS ENDED DECEMBER 31, 2009, 2008 AND 2007
                              (IN THOUSAND DOLLARS)

         Column A        Column B    Column C Additions    Column D   Column E
         --------        --------    ------------------    --------   --------
                                      (1)        (2)
                         Balance   Charged to Charged to              Balance
                            at     costs and    other                  at end
       Description      beginning   expenses   accounts                  of
                        of period              describe   Deductions   period
Allowance for doubtful
 accounts:
Year ended
 December 31, 2009.....   $130         $  0                  $ 60        $70
                          ====         ====                  ====        ====
Year ended
 December 31, 2008.....   $150         $  6                  $ 26        $130
                          ====         ====                  ====        ====
Year ended
 December 31, 2007.....   $175         $  0                  $ 25        $150
                          ====         ====                  ====        ====


                                      IV-3


                                                                      EXHIBIT 23




CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the  incorporation  by reference in  Registration  Statement  Nos.
333-65937,  333-65949,  and 333-21617 each on Form S-8 of our report dated March
26, 2010, relating to the financial  statements and financial statement schedule
of Providence and Worcester Railroad Company, appearing in this Annual Report on
Form 10-K of  Providence  and  Worcester  Railroad  Company  for the year  ended
December 31, 2009.


/s/ DELOITTE & TOUCHE LLP

Hartford, Connecticut
March 26, 2010


                                                                    EXHIBIT 31.1

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

I, ROBERT H. EDER, certify that:

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

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

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

4.  The  registrant's  other  certifying  officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15 (e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and  15(d)-15(f))  for the
registrant and 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,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this report is being prepared;

     b)   Designed such internal  control over  financial  reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervision,   to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     c)   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 such evaluation; and

     d)   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 (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  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
(or persons performing the equivalent functions):

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

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

DATE:  March 26, 2010
                                         /s/ Robert H. Eder
                                     By:
                                         ------------------------------
                                         Robert H. Eder
                                         Chairman of the Board
                                          and Chief Executive Officer


                                                                    EXHIBIT 31.2

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

I, ELIZABETH A. DEFORGE, certify that:

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

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

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

4.  The  registrant's  other  certifying  officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15 (e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13a-15(f) and  15(d)-15(f))  for the
registrant and 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,  including its consolidated subsidiaries, is made known to
          us by others within those entities,  particularly during the period in
          which this report is being prepared;

     b)   Designed such internal  control over  financial  reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervision,   to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

     c)   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 such evaluation; and

     d)   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 (the registrant's  fourth fiscal quarter in
          the case of an annual  report)  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
(or persons performing the equivalent functions):

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

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

DATE:  March 26, 2010
                                         /s/ Elizabeth A. Deforge
                                     By:
                                         ------------------------------
                                         Elizabeth A. Deforge
                                         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 Annual  Report of  Providence  and  Worcester  Railroad
Company (the  Company) on Form 10-K for the year ended  December  31,  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,  hereby
certify,  pursuant to 18 U.S.C.  ss. 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002, that:

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

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


                                 /s/ Robert H. Eder

                       ----------------------------------------
                                Robert H. Eder,
                                Chairman of the Board and Chief
                                Executive Officer
                                March 26, 2010



                                                                    EXHIBIT 32.1



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

In  connection  with the Annual  Report of  Providence  and  Worcester  Railroad
Company (the  Company) on Form 10-K for the year ended  December  31,  2009,  as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
Report), I, Elizabeth A. Deforge, Chief Financial Officer of the Company, hereby
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/ Elizabeth A. Deforge

                       ----------------------------------------
                                Elizabeth A. Deforge,
                                Treasurer and Chief Financial Officer
                                March 26, 2010