SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C.  20549

                                   FORM 10-K

     (Mark One)
     [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

     For the fiscal year ended   December 31, 1994
                               -------------------------------------------------

                                       OR

     [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

     For the transition period from                     to
                                    --------------------   --------------------
                                 
     Commission file number                        1-672-2
                            ----------------------------------------------------

                 Rochester Gas and Electric Corporation
       -------------------------------------------------------------------------
                 (Exact name of registrant as specified in its charter)

             New York                                        16-0612110
       -------------------------------------------------------------------------
       (State or other jurisdiction of                      (I.R.S. Employer
       incorporation or organization)                        identification No.)

        89 East Avenue, Rochester, NY                                14649
     ---------------------------------------------------------------------------
        (Address of principal executive offices)             (Zip Code)

     Registrant's telephone number, including area code     (716) 546-2700
                                                           ---------------------
     Securities registered pursuant to Section 12(b) of the Act:



                                               Name of each exchange on
            Title of each class                    which registered
                                            
     First Mortgage 8 3/8% Bonds due
     September 15, 2007, Series CC             New York Stock Exchange
 
     Common Stock, $5 par value                New York Stock Exchange


 
                       SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C.  20549

                                   FORM 10-K



              ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                        SECURITIES EXCHANGE ACT OF 1934



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

                   Preferred Stock, $100 par value

                   4% Series F         4.95% Series K
                   4.10% Series H      4.55% Series M
                   4 3/4% Series I     7.50% Series N 
                   4.10% Series J


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

       On January 1, 1995 the aggregate market value of the voting stock held by
  nonaffiliates of the Registrant was $785,684,211.

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

             Common Stock, $5 par value, at January 1, 1995, 37,669,963.





 Documents Incorporated by Reference              Part of Form 10-K
 -----------------------------------              -----------------
                                                
Definitive proxy statement in                            III
connection with annual meeting of
shareholders to be held April 18,
1995.


 
                     Rochester Gas and Electric Corporation

                       Information required on Form 10-K



ITEM NUMBER                       DESCRIPTION                    PAGE
                                                                 ----
                                                           
Part I
 
    Item 1      Business                                            1
    Item 2      Properties                                         17
    Item 3      Legal Proceedings                                  19
    Item 4      Submission of Matters to a Vote of
                   Security Holders                                19
    Item 4-A    Executive Officers of the Registrant               19
 
Part II
 
    Item 5      Market for the Registrant's Common Equity
                   and Related Stockholder Matters                 21
    Item 6      Selected Financial Data                            22
    Item 7      Management's Discussion and Analysis of
                   Financial Condition and Results of Operations   25
    Item 8      Financial Statements and Supplementary Data        49
    Item 9      Changes in and Disagreements with Accountants
                   on Accounting and Financial Disclosure          86
 
Part III
 
    Item 10     Directors and Executive Officers of the
                   Registrant                                      87
    Item 11     Executive Compensation                             87
    Item 12     Security Ownership of Certain Beneficial Owners
                   and Management                                  87
    Item 13     Certain Relationships and Related Transactions     87
 
Part IV
 
    Item 14     Exhibits, Financial Statement Schedules and
                   Reports on Form 8-K                             88
 

Signatures                                                         93


 
                                     PART I

 ITEM 1.  BUSINESS

                    The following are discussed under the general heading of
          "Business". Reference is made to the various other Items as 
          applicable.

 
 
                   CAPTION                                           PAGE
                                                                   
                   General                                             1
                   Financing and Capital Requirements Program          2
                   Regulatory Matters                                  4
                   Competition                                         6
                   Electric Operations                                 7
                   Gas Operations                                      9
                   Fuel Supply                                          
                    Nuclear                                           10
                    Coal                                              12
                    Oil                                               12 
                   Environmental Quality Control                      13
                   Research and Development                           14
                   Operating Statistics                               15 
 

          GENERAL

               Incorporated in 1904 in the State of New York, the Company
          supplies electric and gas service wholly within that State.  It
          produces and distributes electricity and distributes gas in parts of
          nine counties centering about the City of Rochester.  At December 31,
          1994 the Company had 2,075 employees.

               The Company's service area has a population of approximately one
          million and is well diversified among residential, commercial and
          industrial consumers.  In addition to the City of Rochester, which is
          the third largest city and a major industrial center in New York
          State, it includes a substantial suburban area with commercial growth
          and a large and prosperous farming area.  A majority of the industrial
          firms in the Company's service area manufacture consumer goods.  Many
          of the Company's industrial customers are nationally known, such as
          Xerox Corporation, Eastman Kodak Company, General Motors Corporation,
          and Bausch & Lomb Incorporated.

               Energyline Corporation, a wholly owned subsidiary, was formed by
          the Company as a gas pipeline corporation to fund the Company's
          investment in the Empire State Pipeline.  The Company has invested a
          net amount of approximately $10 million in Energyline as of December
          31, 1994.

               The business of the Company is seasonal.  With respect to
          electricity, winter peak loads are attained due to spaceheating sales
          and shorter daylight hours and summer peak loads are reached due to
          the use of air-conditioning and other cooling equipment.  With respect
          to gas, the greatest sales occur in the winter months due to
          spaceheating usage.

 
                                       2

               In each of the communities in which it renders service, the
          Company, with minor exceptions, holds the necessary municipal
          franchises, none of which contains burdensome restrictions. The
          franchises are non-exclusive, and are either unlimited as to time or
          run for terms of years. The Company anticipates renewing franchises as
          they expire on a basis substantially the same as at present.

               Information concerning revenues, operating profits and
          identifiable assets for significant industry segments is set forth in
          Note 4 of the Notes to the Company's financial statements under Item
          8.  Information relating to the principal classes of service from
          which electric and gas revenues are derived and other operating data
          are included herein under "Operating Statistics".  A discussion of the
          causes of significant changes in revenues is presented in Item 7 -
          Management's Discussion and Analysis of Financial Condition and
          Results of Operations.  Percentages of the Company's operating
          revenues derived from electric and gas operations for each of the last
          three years are as follows:


 
                           1994             1993              1992   
                           -----            -----             -----  
                                                        
              Electric     67.4%            69.1%             70.8%  
              Gas          32.6%            30.9%             29.2%  
                           -----            -----             -----  
                          100.0%           100.0%            100.0%   



          FINANCING AND CAPITAL REQUIREMENTS PROGRAM

               A discussion of the Company's capital requirements and the
          resources available to meet such requirements may be found in Item 7 -
          Management's Discussion and Analysis of Financial Condition and
          Results of Operations.  In addition to those issues discussed in Item
          7, the sale of additional securities depends on regulatory approval
          and the Company's ability to meet certain requirements contained in
          its mortgage and Restated Certificate of Incorporation.

               Under the New York State Public Service Law, the Company is
          required to secure authorization from the Public Service Commission of
          the State of New York (PSC) prior to issuance of any stock or any debt
          having a maturity of more than one year.

               The Company's First Mortgage Bonds are issued under a General
          Mortgage dated September 1, 1918, between the Company and Bankers
          Trust Company, as Trustee, which has been amended and supplemented by
          thirty-nine supplemental indentures.  Before additional First Mortgage
          Bonds are issued, the following financial requirements must be
          satisfied:

             (a)   The First Mortgage prohibits the issuance of additional First
                   Mortgage Bonds unless earnings (as defined) for a period of
                   twelve months ending not earlier than sixty days prior to the
                   issue date of the additional bonds are at least 2.00 times
                   the annual interest charges on First Mortgage Bonds, both
                   those outstanding and those proposed to be outstanding.  The
                   ratio under this test for the twelve months ended December
                   31, 1994 was 5.28.

 
                                       3

             (b)   The First Mortgage also provides that, if additional First 
                   Mortgage Bonds are being issued on the basis of property 
                   additions (as defined), the principal amount of the bonds 
                   may not exceed 60% of available property additions.  As of 
                   December 31, 1994 the amount of additional First Mortgage
                   Bonds which could be issued on that basis was approximately
                   $356,674,000.  In addition to issuance on the basis of
                   property additions, First Mortgage Bonds may be issued on the
                   basis of 100% of the principal amount of other First Mortgage
                   Bonds which have been redeemed, paid at maturity, or
                   otherwise reacquired by the Company.  As of December 31,
                   1994, the Company could issue $194,334,000 of Bonds against
                   Bonds that have matured or been redeemed.

               The Company's Restated Certificate of Incorporation (Charter)
          provides that, without consent by two-thirds of the votes entitled to
          be cast by the preferred stockholders, the Company may not issue
          additional preferred stock unless in a 12-month period within the
          preceding 15 months:  (a) net earnings applicable to payment of
          dividends on preferred stock, after taxes, have been at least 2.00
          times the annual dividend requirements on preferred stock, including
          the shares both outstanding and proposed to be issued, and (b) net
          earnings available for interest on indebtedness, after taxes, have
          been at least 1.50 times the annual interest requirements on
          indebtedness and annual dividend requirements on preferred stock,
          including the shares both outstanding and proposed to be issued.  For
          the twelve months ended December 31, 1994, the coverage ratio under
          (b) above (the more restrictive provision) was 2.13.

               At December 31, 1994 the Company had $51.6 million of short-term
          debt outstanding consisting of $32.0 million of unsecured short-term
          debt and $19.6 million of secured short-term debt.

               The Company's Charter provides that unsecured debt may not exceed
          15% of the Company's total capitalization (excluding unsecured debt).
          At December 31, 1994, including the $32 million of unsecured debt
          already outstanding, the Company was able to issue $69.5 million of
          unsecured debt under this provision.  The Company has unsecured
          short-term credit facilities totaling $72 million.

               The Company has a $90 million revolving credit agreement which
          expires December 31,1997.  In order to be able to use its revolving
          credit agreement, the Company created a subordinate mortgage which
          secures borrowings under its revolving credit agreement that might
          otherwise be restricted by this provision of the Company's Charter.
          The subordinate mortgage provides that the aggregate principal amount
          of bonds outstanding under the First Mortgage together with all
          borrowings under the revolving credit agreement will not exceed 70% of
          available property additions.  At December 31, 1994, this provision
          would not restrict borrowings under the revolving credit agreement.

               The Company has a loan and security agreement with a domestic
          bank providing for up to $20 million of short-term debt.  Borrowings
          under this agreement, which extends to December 31, 1995, are secured
          by a lien on the Company's accounts receivable.

 
                                       4

               The Company has a $30 million credit agreement with a domestic
          bank until May 31, 1995 to provide funds for the Company's transition
          cost liability pursuant to Federal Energy Regulatory Commission Order
          No. 636.  Borrowings under this agreement, which are secured by the
          Company's accounts receivable, totaled $18.7 million (recorded as a
          deferred credit on the Balance Sheet) at December 31, 1994.

               The Company's Charter does not contain any financial tests for
          the issuance of preference or common stock.

               The Company's securities ratings at December 31, 1994 were:


 
                                           First
                                           Mortgage  Preferred
                                           Bonds     Stock
                                           --------  ---------

                                               
          Standard & Poor's Corporation    BBB+      BBB
          Moody's Investors Service        Baa1      baa2
          Duff & Phelps                    BBB+      BBB


          The securities ratings set forth in the table are subject to revision
          and/or withdrawal at any time by the respective rating organizations
          and should not be considered a recommendation to buy, sell or hold
          securities of the Company.


          REGULATORY MATTERS

               The Company is subject to regulation by the PSC under New York
          statutes, by the Federal Energy Regulatory Commission (FERC) as a
          licensee and public utility under the Federal Power Act and by the
          Nuclear Regulatory Commission (NRC) as a licensee of nuclear
          facilities.

               The National Energy Policy Act (Energy Act), signed into law in
          1992 is the most comprehensive energy bill in more than a decade and
          impacts virtually every sector of the U.S. energy industry.  Major
          provisions of the Energy Act, as they relate to the Company, include
          energy efficiency, promoting competition in the electric power
          industry at the wholesale level, streamlining of federal licensing of
          nuclear power plants, encouraging development and production of coal
          resources and ensuring that a new class of independent power producers
          established under the bill as well as qualified facilities and other
          electric utilities can achieve access to utility-owned transmission
          lines upon payment of appropriate prices.  Under the Energy Act, FERC
          may order utilities to provide wholesale transmission services for
          others only if, among other things, the order meets certain
          requirements as to cost recovery and fairness of rates.  This law
          prohibits FERC from ordering retail wheeling, which is power to be
          transmitted directly to a customer from a supplier other than the
          customer's local utility.  The law, however, does not prevent state
          regulatory commissions from allowing or ordering intrastate retail
          wheeling; and, New York State is currently considering the issue of
          retail wheeling through various studies and hearings.  The Company
          believes this Act could lead to enhanced competition among the Company
          and other service providers in the electric industry.

 
                                       5

               In April 1992 FERC issued Order No. 636 with the intention of
          fostering competition in the gas supply industry and improving access
          of customers to gas supply sources.  In essence, FERC Order No. 636
          requires interstate natural gas companies to offer customers
          "unbundled", or separate, sales and transportation services.  FERC
          Order 636 offers an opportunity for the Company and other gas
          utilities to negotiate directly with gas producers for supplies of
          natural gas.  With the unbundling of services, primary responsibility
          for reliable natural gas supply has shifted from interstate pipeline
          companies to local distribution companies, such as the Company.  Since
          1988 the Company has endeavored to diversify both its natural gas
          supply sources and the pipelines on which that supply is delivered to
          the Company's distribution system.  With the unbundling of services as
          required under FERC Order 636 and the commencement of Empire State
          Pipeline operation, the Company has successfully achieved those goals,
          which should enhance its competitive position.

               On December 19, 1994, the PSC instituted a proceeding to review
          the Company's practices regarding acquisition of pipeline capacity,
          the costs of capacity and the Company's recovery of those costs.
          Pending conclusion of the proceeding, the PSC directed the Company to
          recover FERC Order No. 636 transition costs over a five-year period
          and all other unrecovered gas costs over 18 months.  This proceeding
          follows an announcement made by the Company last fall that it expected
          purchased gas expense to be higher during the 1994-95 heating season.
          See the Notes to Financial Statements, Note 10 under the heading "Gas
          Cost Recovery" and Note 1 under the heading "Rates and Revenue" for
          further information related to this proceeding and for information
          related to the discontinuing of the weather normalization adjustment
          from January-May 1995 and its estimated impact on 1995 earnings.

               In 1988 the PSC ordered New York utilities to submit proposals to
          implement a competitive bidding procedure for new electric generation.
          In response to this requirement, the Company filed with the PSC (and
          thereafter amended such filings as required by the PSC) its proposed
          request for proposals (RFP) for the bidding of capacity additions and
          certain demand side management (DSM) measures.  On September 11, 1990,
          the Company issued an RFP to purchase 70,000 kilowatts (Kw) of
          capacity or capacity savings.  Of this total resource block, 20,000 Kw
          was set aside for DSM projects implemented within the Company's
          service territory while the remaining 50,000 Kw could be filled either
          by some form of generation directly interconnected to the electric
          system within or outside the Company's service territory or by
          additional DSM projects.  The Company expressed a strong preference
          for peaking capacity in the RFP.  The Company announced the successful
          bids in October 1991.  Contract negotiations have been completed with
          three successful bidders of DSM projects resulting in contracts to
          supply 20.6 MW of capacity savings to be phased-in over the 1993-1996
          period.

               A joint New York State utility analysis completed in late August
          1991 concluded that capacity reserves on a statewide basis would
          exceed required levels until after the long-range planning period, or
          through and beyond the year 2007.  Based on this analysis, the Company
          determined that its remaining needs could be more economically met
          through spot market purchases of capacity more closely tailored to its
          year-to-year

 
                                       6

          requirements than by a long-term supply commitment.  As a result, no
          contracts were offered to sponsors of supply-side proposals.  On
          September 1, 1993 the Company issued an RFP for 3 MW of summer peak
          capacity savings at one of its facilities.  Four proposals were
          received on October 20, 1993.  A contract was executed on December 1,
          1993.  This project is expected to be completed in 1996.

               The Company is subject to regulation of rates, service, and sale
          of securities, among other matters, by the PSC.  On August 24, 1993
          the PSC issued an order approving a settlement agreement (1993 Rate
          Agreement) among the Company, PSC Staff and other interested parties.
          This agreement resolved the Company's rate case proceedings initiated
          in July 1992 and determines the Company's rates from July 1, 1993
          through June 30, 1996.  The 1993 Rate Agreement includes certain
          incentive arrangements providing for both rewards and penalties.  See
          Item 7 - Management's Discussion and Analysis of Financial Condition
          and Results of Operations under the heading "Regulatory Matters" for a
          summary of recent PSC rate decisions, a summary of the 1993 Rate
          Agreement and a discussion of the incentive arrangements including a
          discussion of the risks and rewards available to the Company under the
          1993 Rate Agreement.

               In July 1993 the Company requested approval from the PSC for a
          new flexible pricing tariff for major industrial and commercial
          electric customers.  A settlement in this matter was approved by the
          PSC in March 1994.  This tariff allows the Company to negotiate
          competitive electric rates at discount prices to compete with
          alternative power sources, such as customer-owned generation
          facilities.  Under the terms of the settlement, the Company will
          absorb 30 percent of any net revenues lost as a result of such
          discounts through June 1996, while the remainder may be recovered from
          other customers.  The portion recoverable after June 1996 is expected
          to be determined in a future Company rate proceeding.  The Company has
          negotiated long-term electric supply contracts with three of it's
          large industrial and commercial electric customers at discounted
          rates.  It intends to pursue negotiations with other large customers
          as the need and opportunity arise.  The Company has not experienced
          any customer loss due to competitive alternative arrangements.


          COMPETITION

               The Company is operating in an increasingly competitive
          environment.  In its electric business, this environment includes a
          federal trend toward deregulation and a state trend toward incentive
          regulation.  The passage of the National Energy Policy Act of 1992
          (Energy Act) has accelerated these competitive challenges by promoting
          competition in the electric power industry at the wholesale level, and
          ensuring that a new class of independent power producers established
          under the Energy Act, as well as qualified facilities and other
          electric utilities, can achieve access to utility-owned transmission
          facilities upon payment of appropriate prices.  Competition in the
          Company's gas business was accelerated with the passage in April 1992
          of the FERC's Order No. 636.  In essence, FERC Order 636 requires
          interstate natural gas companies to offer customers "unbundled", or
          separately-priced sale and transportation services.  The PSC has been
          conducting proceedings to investigate various issues regarding the
          emerging competitive environment

 
                                       7

          in the electric and gas business in New York State.  See Item 7 -
          Managements Discussion and Analysis of Financial Condition and
          Results of Operations under the heading "Competition" for information
          on the competitive challenges the Company faces in it's electric and
          gas business and how it proposes to respond to those challenges.


          ELECTRIC OPERATIONS

               The total net generating capacity of the Company's electric
          system is 1,225,000 Kw.  In addition the Company purchases 120,000 Kw
          of firm power under contract and 35,000 Kw of non-contractual peaking
          power from the Power Authority, 150,000 Kw of a 1,000,000 Kw pumped
          storage plant owned by the Power Authority in Schoharie County, New
          York, 50,000 Kw of firm power from the Power Authority's 821,000 Kw
          FitzPatrick Nuclear Power Plant near Oswego, New York and 20,000 Kw of
          firm power from Hydro-Quebec purchased through the Power Authority.
          The Company's net peak load of 1,374,000 Kw occurred on July 21, 1994.

               The percentages of electricity actually generated and purchased
          for the years 1990-1994 are as follows:


 
                                         1994     1993     1992     1991     1990
          Sources of Generated Energy:  ------   ------   ------   ------   ------
                                                             
           Nuclear                       55.3%    57.6%    52.1%    53.8%    48.5%                          
           Fossil-Coal                   16.9     18.2     24.4     23.0     23.8                           
                 -Oil                     1.2      1.3      2.9      3.3      6.4                           
           Hydro and Other                2.7      2.6      3.5      2.1      3.2                           
                                        -----    -----    -----    -----    -----                           
            Total Generated Net          76.1     79.7     82.9     82.2     81.9                           
             Purchased                   23.9     20.3     17.1     17.8     18.1                           
                                        -----    -----    -----    -----    -----                           
          Total Electric Energy         100.0%   100.0%   100.0%   100.0%   100.0%                          
                                        =====    =====    =====    =====    =====                            


               The Company, six other New York utilities and the Power Authority
          are members of the New York Power Pool.  The primary purposes of the
          Power Pool are to coordinate inter-utility sales of bulk power, long
          range planning of generation and transmission facilities, and inter-
          utility operating and emergency procedures in order to better assure
          reliable, adequate and economic electric service throughout the State.
          By agreement with the other members of the New York Power Pool, the
          Company is required to maintain a reserve generating capacity equal to
          at least 18% of its forecasted peak load.  The Company expects to have
          reserve margins, which include purchased energy under long term firm
          contractual arrangements, of 23%, 24% and 24%, for the years 1995,
          1996 and 1997, respectively.

               The Company's five major generating facilities are two nuclear
          units, the Ginna Nuclear Plant and the Company's 14% share of Nine
          Mile Point Nuclear Plant Unit No. 2 (Nine Mile Two), and three fossil
          fuel generating stations, the Russell and Beebee Stations and the
          Company's 24% share of Oswego Unit Six.  In terms of capacity these
          comprise 38%, 12%, 21%, 7% and 16%, respectively, of the Company's
          current electric generating system.

               Nine Mile Two, a nuclear generating unit in Oswego County, New
          York

 
                                       8

          with a capability of 1,080 megawatts (Mw), was completed and entered
          commercial service in Spring 1988.  Niagara Mohawk Power Corporation
          (Niagara) is operating the Unit on behalf of all owners pursuant to a
          full power operating license which the NRC issued on July 2, 1987 for
          a 40-year term beginning October 31, 1986.  Under arrangements dating
          from September 1975, ownership, output and cost of the project are
          shared by the Company (14%), Niagara (41%) Long Island Lighting
          Company (18%), New York State Electric & Gas Corporation (18%) and
          Central Hudson Gas & Electric Corporation (9%).  Under the operating
          Agreement, Niagara serves as operator of Nine Mile Two, but all five
          cotenant owners shared certain policy, budget and managerial oversight
          functions.  The base term of the Operating Agreement is 24 months from
          its effective date, with automatic extension, unless terminated by
          written notice of one or more of the cotenant owners to the other
          cotenant owners; such termination becomes effective six months from
          the receipt of any such notice of termination by all the cotenant
          owners receiving such notice.

               The Company has four licensed hydroelectric generating stations
          with an aggregate capability of 47 megawatts.  Although applications
          for renewal of those licenses were timely made in 1991, the FERC was
          unable to complete processing of many such applications by the
          December 31, 1993 license expiration.  The Company and many other
          hydro project owners are thus operating under FERC annual licenses
          that essentially extend the terms of the old licenses year-to-year
          until processing of new ones can be completed.  The Company is
          currently participating in negotiations with the New York State
          Department of Environmental Conservation (NYSDEC) and other parties to
          receive favorable Water Quality Certifications from the NYSDEC.  The
          outcome of the process, as well as decisions on what environmental
          conditions FERC will impose in new licenses for the stations, will
          determine the content of state water quality certifications issued by
          the NYSDEC.  The United States Supreme Court earlier this year decided
          a case brought by the State of Washington (Tacoma Case) which held
          that the various States had broad authority to impose non-water
          quality conditions in their certifications.  The NYSDEC holds the view
          that this is the governing law in the State of New York, and has
          drafted new provisions accordingly.  If the negotiations are
          unsuccessful, the Company will resume it's litigation in a  NYSDEC
          administrative proceeding initially brought by the Company to
          challenge the 1992 certifications.  This is anticipated to happen in
          the first quarter of 1995.  Overly stringent environmental conditions
          or other governmental requirements could nullify or greatly impair the
          economic viability of one or more of the Company's hydro stations and
          could even compel it to abandon efforts to relicense the affected
          station or stations.  If, however, conditions in the renewal licenses
          for these stations can be limited to those proposed by FERC Staff in
          its evaluation, the Company believes that it can continue to operate
          the stations economically.

               The Company's Ginna Nuclear Plant, which has been in commercial
          operation since July 1, 1970, provides 470 Mw of the Company's
          electric generating capacity.  In August 1991 the NRC approved the
          Company's application for amendment to extend the Ginna Nuclear Plant
          facility operating license expiration date from April 25, 2006 to
          September 18, 2009.

 
                                       9

               Preparation for replacement of the two steam generators at the
          Ginna Nuclear Plant began in 1993 and will continue until the
          replacement in 1996.  Steam generator fabrication is well underway.
          All major components for the steam generators have been ordered and
          most have been delivered.  Major sub-assemblies are now being
          fabricated.  Engineering for the installation is underway and will be
          completed well before the scheduled installation.  Cost of the
          replacement is estimated to be $115 million, about $40 million for the
          steam generators, about $50 million for the installation and the
          remainder for Company engineering, radiation protection, plant support
          and other services.  In 1994 the Company spent approximately $16
          million for the replacement project.  The installation contractor,
          Bechtel Power Corporation, has established a presence at the Ginna
          site and 1995 activities will include a number of in-containment
          modifications during the normal refueling outage in preparation for
          the 1996 replacement.  Following the 1995 outage, support facilities
          will be constructed in preparation for the spring 1996 replacement.

               The gross and net book cost of the Ginna Plant as of December 31,
          1994 are $484 million and $258 million, respectively.  From time to
          time the NRC issues directives requiring all or a certain group of
          reactor licensees to perform analyses as to their ability to meet
          specified criteria, guidelines or operating objectives and where
          necessary to modify facilities, systems or procedures to conform
          thereto.  Typically,  these directives are premised on the NRC's
          obligation to protect the public health and safety.  The Company is
          reviewing several such directives and is in the process of
          implementing a variety of modifications based on these directives and
          resulting analyses.  Additional analyses and modifications can be
          expected.  Expenditures, including AFUDC, at the Ginna Plant
          (including the cost of these modifications and $30.0 million in 1995
          and $48.5 million in 1996 for steam generator replacement as discussed
          above) are estimated to be $47.8 million, $61.3 million and $6.5
          million for the years 1995, 1996 and 1997, respectively, and are
          included in the capital expenditure amounts presented under Item 7 -
          Management's Discussion and Analysis of Financial Condition and
          Results of Operations.

               See Item 8, Note 10 - Commitments and Other Matters, "Nuclear-
          Related Matters", for a discussion relating to nuclear insurance
          including information on coverages and maximum assessments.


          GAS OPERATIONS

               The total daily capacity of the Company's gas system, reflecting
          the maximum demand which the transmission system can accept without a
          deficiency, is 5,625,000 Therms (one Therm is equivalent to 1,000,000
          British Thermal Units).  On January 19, 1994, the Company experienced
          its maximum daily throughput of approximately 4,735,690 Therms.

               As a result of the implementation of FERC Order 636, and the
          commencement of operation of the Empire State Pipeline (Empire), the
          Company now purchases all of its required gas supply from numerous
          producers and marketers under contracts containing varying terms and

 
                                      10

          conditions.  The Company anticipates no problem with obtaining
          reliable, competitively priced natural gas in the future.  See Item 7
          - Management's Discussion and Analysis of Financial Condition and
          Results of Operations under the captions "Energy Supply and Costs -
          Gas" for a discussion of that topic and "Capital Requirements and Gas
          Operations" for a discussion of Empire.

               The Company continues to provide new and additional gas service.
          Of 235,313 residential gas spaceheating customers at December 31,
          1994, 3,376 were added during 1994, and 30% of those were conversions
          from other fuels.

               Approximately 26% of the gas delivered to customers by the
          Company during 1994 was purchased directly by commercial, industrial
          and municipal customers from brokers, producers and pipelines.  The
          Company provided the transportation of gas on its system to these
          customers' premises.

          FUEL SUPPLY

           NUCLEAR

               Generally, the nuclear fuel cycle consists of the following: (1)
          the procurement of uranium concentrate (yellowcake), (2) the
          conversion of uranium concentrate to uranium hexafluoride, (3) the
          enrichment of the uranium hexafluoride, (4) the fabrication of fuel
          assemblies, (5) the utilization of the nuclear fuel in generating
          station reactors and (6) the appropriate storage or disposition of
          spent fuel and radioactive wastes.  Arrangements for nuclear fuel
          materials and services for the Ginna Plant and Nine Mile Two have been
          made to permit operation of the units through the years indicated:


                                            Ginna Plant   Nine Mile Two/(1)/
                                            ------------  -------------------
                                                    
                     Uranium Concentrate      1999/(3)/       2000/(2)/
                     Conversion               1997/(4)/       2000/(2)/
                     Enrichment               (5)             (5)
                     Fabrication              2001            2003
                     -------------


           (1) Information was supplied by Niagara Mohawk Power Corporation.

           (2) Arrangements have been made for procuring the majority of the
               uranium and conversion requirements through 2000, leaving the
               remaining portion of the requirements uncommitted.

           (3) A contract is in place with flexibility to supply from 20 to 80
               percent of the annual Ginna uranium requirements.  A second
               contract is in place to supply about 20% of the annual
               requirements for 1995.  The remaining requirements are
               uncommitted.

           (4) Seventy percent of the conversion requirements have been procured
               through 1997.

           (5) Thirty years from 1984 or life of reactor, whichever is less.
               See

 
                                      11

               the following discussion.


               The Company has a contract with United States Enrichment
          Corporation (USEC) formerly with the federal Department of Energy
          (DOE) for nuclear fuel enrichment services which assures provision of
          70% of the Ginna Plant's requirements throughout its service life or
          30 years, whichever is less.  For further information concerning this
          contract see Item 8, Note 10 under the heading "Nuclear Fuel
          Enrichment Services".

               The Company is pursuing arrangements for the supply of uranium
          requirements and related services beyond those years for which
          arrangements have been made as shown above.  The prices and terms of
          any such arrangements cannot be predicted at this time.

               The average annual cost of nuclear fuel per million BTU used for
          electric generation for the last five years is as follows:

 
 
                             1994    1993     1992     1991     1990
                            -----   -----    -----    -----    -----
                                                 
           Ginna            $.403   $.400    $.359    $.442    $.485
           Nine Mile Two    $.481   $.515    $.558    $.714    $.990
 

               There are presently no facilities in operation in the United
          States available for the reprocessing of spent nuclear fuel from
          utility companies.  In the Company's determination of nuclear fuel
          costs it has taken into account that nuclear fuel would not be
          reprocessed and has provided for disposal costs in accordance with the
          Nuclear Waste Policy Act discussed below.  The Company has completed a
          conceptual study of alternatives to increase the capacity for the
          interim storage of spent nuclear fuel at the Ginna Plant.  The
          preferred alternative, based on cost and safety criteria, is to
          install high-capacity spent fuel racks in the existing area of the
          spent fuel pool.  The additional storage capacity, scheduled to be
          implemented prior to September 2000, would allow interim storage of
          all spent fuel discharged from the Ginna Plant through the end of it's
          Operating License in the year 2009.

               The cost of nuclear fuel and estimated permanent storage costs of
          spent nuclear fuel are charged to operating expense on the basis of
          the thermal output of the reactor.  These costs are charged to
          customers through the fuel cost adjustment clause and base rates.

               The Nuclear Waste Policy Act (Act) of 1982, as amended, requires
          the DOE to establish a nuclear waste disposal site and to take title
          to nuclear waste.  A permanent DOE high level nuclear waste 
          repository is not expected to be operational before the year 2010. 
          The DOE is pursuing efforts to establish a monitored retrievable 
          interim storage facility which may allow it to take title to and 
          possession of nuclear waste prior to the establishment of a permanent 
          repository.  The Act provides for a determination of the fees 
          collectible by the DOE for the disposal of nuclear fuel irradiated 
          prior to April 7, 1983 and for three payment options.  The option of 
          a single payment to be made at any time prior to the first delivery  
          of fuel to the DOE was selected in June 1985.  The Company estimates 
          the fees, including accrued interest, owed to the DOE to be 
          $70.9 million at December 31, 1994.  The Company is allowed by the 
               

 
                                      12

          PSC to recover these costs in rates.  The estimated fees are 
          classified as a long term liability and interest is accrued at
          the three-month Treasury bill rate, adjusted quarterly.  The Act also
          requires the DOE to provide for the disposal of nuclear fuel 
          irradiated after April 6, 1983, for a charge of one mill ($.001) per 
          Kwh of nuclear energy generated and sold.  This charge is currently 
          being collected from customers and paid to the DOE pursuant
          to PSC authorization.  The Company expects to utilize on-site 
          storage for all spent or retired fuel assemblies until an 
          interim or permanent nuclear disposal facility is operational.

               Decommissioning costs (costs to take the plant out of service in
          the future) for the Ginna Plant are estimated to be approximately
          $163.0 million, and those for the Company's 14% share of Nine Mile Two
          are estimated to be approximately $37.1 million (January 1994
          dollars).  Through December 31, 1994, the Company has accrued and
          recovered in rates $70.1 million for this purpose and is currently
          accruing for decommissioning costs at a rate of approximately $8.9
          million per year based on the use of a combination of internal and
          external sinking funds.

               See Note 10 of the Notes to Financial Statements under Item 8 for
          additional information regarding nuclear plant decommissioning and DOE
          uranium enrichment facility decontamination and decommissioning.


          COAL

               The Company's present annual coal requirement is approximately
          560,000 tons.  In 1994 approximately 95% of its requirements were
          purchased under contract and the balance on the open market.  The
          Company is meeting its requirements during early 1995 through contract
          purchases. Normally, the Company maintains a reserve supply of coal
          ranging from a 30 to a 60 day supply at maximum burn rates.

               The sulfur content of the coal utilized in the Company's existing
          coal-fired facilities ranges from 1.0 to 1.9 pounds per million BTU.
          Under existing New York State regulations, the Company's coal-fired
          facilities may not burn coal which exceeds 2.5 pounds per million BTU,
          which averages more than 1.9 pounds per million BTU over a three-month
          period or which averages more than 1.7 pounds per million BTU over a
          12-month period.

               The average annual delivered cost of coal used for electric
          generation was as follows:

 
            
                             1994    1993    1992    1991    1990
                            ------  ------  ------  ------  ------
                                               
           Per Ton          $36.31  $37.27  $39.28  $41.95  $42.27
           Per Million BTU   $1.38   $1.42   $1.48   $1.61   $1.60
 

          OIL

               The Company's present annual requirement at Company-operated
          facilities is estimated at 800,000 gallons of #2 fuel oil.  The
          Company currently intends to meet this requirement through
          competitively bid

 
                                      13

          contracts.

          ENVIRONMENTAL QUALITY CONTROL

              Operations at the Company's facilities are subject to various
          Federal, state and local environmental standards.  To assure the
          Company's compliance with these requirements, the Company expended
          approximately $2.9 million on a variety of projects and facility
          additions during 1994.

              The most significant environmental control measures affecting
          Company operations involve the regulation of the quality of fuel
          burned in utility boilers, the evaluation to determine ambient air
          quality standards, the imposition of emission limitations on
          discharges into the air and effluent limitations and pretreatment
          standards on liquid discharges, the evaluation to determine water
          quality objectives for water bodies into which Company facilities
          discharge, the regulation of toxic substances and the disposal of
          solid wastes.

              The Company is monitoring a public concern tending to associate
          health effects with electromagnetic fields from power lines.  Together
          with other New York utilities, the Company funded some of the earliest
          governmentally-directed research on the question and it continues,
          with other electric utilities nationwide, to underwrite a broad
          program of industry-sponsored research in this area.  The Company also
          participated with other New York utilities in compiling information on
          the state's existing high voltage lines in an initiative which served
          as a basis for PSC adoption of field limits applicable to the
          construction of new high voltage lines.  The Company has no definitive
          plans to construct new high voltage lines for its system, but, in
          connection with Clean Air Act compliance and planning of generation
          resources, it is considering possible transmission reinforcements; at
          least one option could require such construction.  On request, the
          Company performs surveys of electromagnetic fields on customer
          premises.  None of its lines have been found to exceed the State field
          limits applicable to new construction.

              The Federal Low Level Radioactive Waste Policy Act (Act), as
          amended in 1985, provides for states to join compacts or individually
          develop their own low level radioactive waste disposal sites.  The
          portion of the Act that requires a state which fails to provide access
          to a licensed disposal site by 1996 to take title to such waste was
          declared unconstitutional by the United States Supreme Court on June
          19, 1992, but the court upheld other provisions of the Act enabling
          sited states to increase charges on shipments from non-sited states
          and ultimately to refuse such shipments altogether.  The Company can
          provide no assurance as to what disposal arrangements, if any, New
          York will have in place.  The State has not passed legislation that
          would designate a site for the disposal of low level radioactive
          waste.  In 1990, then Governor Cuomo certified a plan that requires
          all nuclear power plants in New York State to store their low level
          radioactive waste on site from January 1, 1993, until the end of 1995.
          The Company has extended it's interim storage capacity at the Ginna
          Plant from December 31, 1995 through mid-1999.  Efforts will be
          pursued to extend storage capacity beyond mid-1999, if necessary, at
          this plant.  A low level radioactive waste management and contingency
          plan is currently ongoing to provide assurance that Nine Mile

 
                                      14

          Two will be properly prepared to handle interim storage of low level
          radioactive waste for the next ten years.

              The Company has wastewater discharge permits from NYSDEC for its
          Ginna, Beebee, and Russell Stations, which were renewed in July, 1992,
          February, 1994, and June 1994, respectively.  These permits are each
          effective for a period of five years.  Consistent with these permits,
          no significant changes to the wastewater discharge treatment systems
          are currently required, nor anticipated.

              The Company believes that additional expenditures and costs made
          necessary by environmental regulations will be fully allowable for
          ratemaking purposes.  Expenditures for meeting various Federal, State
          and local environmental standards are estimated to be $2.2 million for
          the year 1995, $2.8 million for the year 1996 and $22.6 million for
          the year 1997.  These expenditures are included under Item 7 -
          Management's Discussion and Analysis of Financial Condition and
          Results of Operations, in the table entitled "Capital Requirements".

              See Item 7 - Management's Discussion and Analysis of Financial
          Condition and Results of Operations and Item 8, Note 10 - Commitments
          and Other Matters, with respect to other environmental matters.


          RESEARCH AND DEVELOPMENT

              The Company's research activities are designed to improve existing
          energy technologies and to develop new technologies for the
          production, distribution, utilization and conservation of energy while
          preserving environmental quality.  Research and development
          expenditures in 1994, 1993 and 1992 were $7.3 million, $8.3 million,
          and $7.4 million respectively.  These expenditures represent the
          Company's contribution to research administered by Electric Power
          Research Institute and Empire State Electric Energy Research
          Corporation, the Company's share of research related to Nine Mile Two,
          an assessment for state government sponsored research by the New York
          State Energy Research and Development Authority, as well as internal
          research projects.

 
                                      15



Electric Department Statistics
          Year Ended December 31               1994         1993         1992         1991         1990         1989
                                               ----         ----         ----         ----         ----         ----
                                                                                           
Electric Revenue (000's)
Residential                                 $  243,593   $  235,286   $  220,866   $  212,327   $  197,612   $  191,732
Commercial                                     206,910      196,456      184,815      181,561      165,445      155,076
Industrial                                     150,690      147,396      142,392      141,001      130,012      124,634
Other (Includes Unbilled Revenue)               56,955       59,817       60,194       54,041       58,861       71,654
                                            ----------   ----------   ----------   ----------   ----------   ----------
Electric revenue from our customers            658,148      638,955      608,267      588,930      551,930      543,096
Other electric utilities                        16,605       16,361       25,541       28,612       42,465       38,028
                                            ----------   ----------   ----------   ----------   ----------   ----------
          Total electric revenue               674,753      655,316      633,808      617,542      594,395      581,124
                                            ----------   ----------   ----------   ----------   ----------   ----------
Electric Expense (000's)
Fuel used in electric generation                44,961       45,871       48,376       65,105       76,420       75,873
Purchased electricity                           37,002       31,563       29,706       27,683       34,264       39,645
Other operation                                187,594      188,684      183,118      168,610      155,289      137,458
Maintenance                                     47,295       52,464       53,714       57,032       53,880       55,915
Depreciation and Amortization                   75,211       72,326       73,213       72,746       67,302       65,287
Taxes - local, state and other                  97,919       96,043       94,841       86,925       77,323       71,361
                                            ----------   ----------   ----------   ----------   ----------   ----------
          Total electric expense               489,982      486,951      482,968      478,101      464,478      445,539
                                            ----------   ----------   ----------   ----------   ----------   ----------
Operating Income before
 Federal Income Tax                            184,771      168,365      150,840      139,441      129,917      135,585
Federal income tax                              52,842       43,845       38,046       31,390       30,670       29,887
                                            ----------   ----------   ----------   ----------   ----------   ----------
Operating Income from
 Electric Operations (000's)                $  131,929   $  124,520   $  112,794   $  108,051   $   99,247   $  105,698
                                            ----------   ----------   ----------   ----------   ----------   ----------
Electric Operating Ratio %                        47.0         48.6         49.7         51.6         53.8         53.2
Electric Sales - KWH (000's)
Residential                                  2,111,468    2,124,763    2,084,466    2,085,429    2,075,072    2,072,047
Commercial                                   2,032,811    1,987,490    1,937,950    1,928,730    1,897,583    1,832,521
Industrial                                   1,867,972    1,894,026    1,929,498    1,917,796    1,931,633    1,906,429
Other                                          516,775      505,341      503,330      507,765      490,077      491,905
                                            ----------   ----------   ----------   ----------   ----------   ----------
          Total billed                       6,529,026    6,511,620    6,455,244    6,439,720    6,394,365    6,302,902
Unbilled sales                                  (8,739)      (4,556)         742        7,657      (25,421)      33,406
                                            ----------   ----------   ----------   ----------   ----------   ----------
          Total customer sales               6,520,287    6,507,064    6,455,986    6,447,377    6,368,944    6,336,308
Other electric utilities                     1,021,733      743,588    1,062,738    1,034,370    1,316,379    1,255,282
                                            ----------   ----------   ----------   ----------   ----------   ----------
          Total electric sales               7,542,020    7,250,652    7,518,724    7,481,747    7,685,323    7,591,590
                                            ----------   ----------   ----------   ----------   ----------   ----------
Electric Customers at December 31
Residential                                    304,494      302,219      300,344      298,440      296,110      293,418
Commercial                                      29,984       29,635       29,339       28,856       28,804       28,386
Industrial                                       1,361        1,382        1,386        1,388        1,428        1,422
Other                                            2,670        2,638        2,605        2,558        2,553        2,512
                                            ----------   ----------   ----------   ----------   ----------   ----------

          Total electric customers             338,509      335,874      333,674      331,242      328,895      325,738
                                            ----------   ----------   ----------   ----------   ----------   ----------
Electricity Generated and
 Purchased - KWH (000's)
Fossil                                       1,478,120    1,520,936    2,197,757    2,146,664    2,505,110    2,578,006
Nuclear                                      4,527,178    4,495,457    4,191,035    4,391,480    4,016,721    3,659,185
Hydro                                          218,129      199,239      278,318      174,239      244,539      175,085
Pumped storage                                 247,550      233,477      226,391      240,206      269,966      290,582
Less energy for pumping                       (371,383)    (355,725)    (344,245)    (364,520)    (405,966)    (429,895)
Other                                            1,245        2,559          811        1,269       20,408       54,893
                                            ----------   ----------   ----------   ----------   ----------   ----------
Total generated - Net                        6,100,839    6,095,943    6,550,067    6,589,338    6,650,778    6,327,856
 Purchased                                   1,998,882    1,646,244    1,389,875    1,451,208    1,498,089    1,757,413
                                            ----------   ----------   ----------   ----------   ----------   ----------
          Total electric energy              8,099,721    7,742,187    7,939,942    8,040,546    8,148,867    8,085,269
                                            ----------   ----------   ----------   ----------   ----------   ----------
System Net Capability -
 KW at December 31
Fossil                                         532,000      541,000      541,000      541,000      541,000      541,000
Nuclear                                        617,000      620,000      617,000      622,000      621,000      621,000
Hydro                                           47,000       47,000       47,000       47,000       47,000       47,000
Other                                           29,000       29,000       29,000       29,000       29,000       29,000
Purchased                                      375,000      347,000      348,000      354,000      356,000      369,000
                                            ----------   ----------   ----------   ----------   ----------   ----------
          Total system net capability        1,600,000    1,584,000    1,582,000    1,593,000    1,594,000    1,607,000
                                            ----------   ----------   ----------   ----------   ----------   ----------
Net Peak Load - KW                           1,374,000    1,333,000    1,252,000    1,297,000    1,208,000    1,249,000
Annual Load Factor - Net %                        58.8         59.1         62.5         61.7         64.6         62.4


 
                                      16



Gas Department Statistics
     Year Ended December 31                     1994        1993        1992        1991        1990       1989
                                                ----        ----        ----        ----        ----       ----
                                                                                        
Gas Revenue (000's)
Residential                                  $   5,935    $   5,526   $   6,456   $   6,354   $   6,508   $   6,770
Residential spaceheating                       221,927      196,411     183,405     157,458     159,501     165,832
Commercial                                      50,318       45,620      44,274      40,196      43,534      46,897
Industrial                                       7,254        6,346       6,418       6,761       9,674       9,371
Municipal and other
     (Includes Unbilled Revenue)                40,627       39,805      21,171      24,959      17,279      35,703
                                             ---------    ---------   ---------   ---------   ---------   ---------
     Total gas revenue                         326,061      293,708     261,724     235,728     236,496     264,573
                                             ---------    ---------   ---------   ---------   ---------   ---------
Gas Expense (000's)
Gas purchased for resale                       194,390      166,884     141,291     129,779     132,512     152,623
Other operation                                 48,302       46,697      43,506      39,830      39,307      36,306
Maintenance                                      7,774        9,229       9,006       8,383       8,510       8,401
Depreciation                                    12,250       11,851      11,815      11,435      10,465       9,776
Taxes - local, state and other                  31,859       30,849      29,411      26,724      23,711      23,980
                                             ---------    ---------   ---------   ---------   ---------   ---------
     Total gas expense                         294,575      265,510     235,029     216,151     214,505     231,086
                                             ---------    ---------   ---------   ---------   ---------   ---------
Operating Income before
     Federal Income Tax                         31,486       28,198      26,695      19,577      21,991      33,487
Federal income tax                               8,403        5,485       5,545       2,869       3,820       7,952
                                             ---------    ---------   ---------   ---------   ---------   ---------
Operating Income from
     Gas Operations (000's)                  $  23,083    $  22,713   $  21,150   $  16,708   $  18,171   $  25,535
                                             ---------    ---------   ---------   ---------   ---------   ---------
Gas Operating Ratio %                             76.8         75.9        74.1        75.5        76.3        74.6

Gas Sales - Therms (000's)
Residential                                      6,533        6,735       8,780       9,068       9,644      10,321
Residential spaceheating                       290,241      289,252     287,614     253,655     262,458     277,267
Commerical                                      74,647       77,326      78,993      71,509      77,617      84,152
Industrial                                      11,823       11,792      12,437      13,000      18,536      17,873
Municipal                                       10,500       11,947      11,410      10,580      13,350      12,319
                                             ---------    ---------   ---------   ---------   ---------   ---------
     Total billed                              393,744      397,052     399,234     357,812     381,605     401,932
Unbilled sales                                 (10,110)       8,017          13       3,291     (22,840)     20,320
                                             ---------    ---------   ---------   ---------   ----------  ---------
     Total gas sales                           383,634      405,069     399,247     361,103     358,765     422,252
Transportation of customer-owned gas           136,372      124,436     126,140     109,835     101,985     105,303
                                             ---------    ---------   ---------   ---------   ---------   ---------
     Total gas sold and transported            520,006      529,505     525,387     470,938     460,750     527,555
                                             ---------    ---------   ---------   ---------   ---------   ---------
Gas Customers at December 31
Residential                                     17,836       18,389      19,114      21,448      22,410      23,321
Residential spaceheating                       235,313      231,937     228,096     222,918     219,242     215,120
Commercial                                      18,742       18,636      18,378      18,151      17,920      17,677
Industrial                                         905          924         932         921         960       1,095
Municipal                                          988        1,001       1,010         983         984       1,067
Transportation                                     558          466         424         423         401         367
                                             ---------    ---------   ---------   ---------   ---------   ---------
     Total gas customers                       274,342      271,353     267,954     264,844     261,917     258,647
                                             ---------    ---------   ---------   ---------   ---------   ---------
Gas - Therms (000's)
Purchased for resale                           262,267      347,778     360,493     384,643     366,684     426,941
Gas from storage                               134,802       76,378      53,757      16,755           -           -
Other                                            2,959        1,039       1,061       1,617       2,525       1,764
                                             ---------    ---------   ---------   ---------   ---------   ---------
     Total gas available                       400,028      425,195     415,311     403,015     369,209     428,705
                                             ---------    ---------   ---------   ---------   ---------   ---------
Cost of gas per therm (cents)                   50.00c       36.79c      35.35c      32.96c      36.03c      35.74c
Total Daily Capacity -
    Therms at December 31*                   5,625,000    5,625,000   4,485,000   4,485,000   4,485,000   4,485,000
                                             ---------    ---------   ---------   ---------   ---------   ---------
Maximum daily throughput - Therms            4,735,690    3,864,850   3,768,470   3,539,260   3,539,820   3,719,050
Degree Days (Calendar Month)
For the period                                   6,699        7,044       6,981       6,146       5,924       7,109
Percent colder (warmer) than normal               (0.6)         4.4         3.4        (8.4)      (11.8)        5.9


* Method for determining daily capacity, based on current network analysis,
  reflects the maximum demand which the transmission systems can accept 
  without a deficiency.

 
                                      17

ITEM 2.   PROPERTIES

          ELECTRIC PROPERTIES

                   The net capability of the Company's electric generating
          plants in operation as of December 31, 1994, the net generation of
          each plant for the year ended December 31, 1994, and the year each
          plant was placed in service are as set forth below:


                           ELECTRIC GENERATING PLANTS


                                                 YEAR UNITS                       NET GENERATION
                                                   PLACED      NET CAPABILITY        (THOUSANDS
                                 TYPE OF FUEL    IN SERVICE         (MW)                KWH)
                                 ------------    ----------    ---------------    --------------

                                                                      
               Beebee Station
                (Steam)              Coal           1959              80              442,254

               Beebee Station
                (Gas Turbine)        Oil            1969              14                  404

               Russell Station
                (Steam)              Coal         1949-1957          257              938,919

               Ginna Station
                (Steam)             Nuclear         1970             470            3,361,488

               Oswego Unit 6/(1)/
                (Steam)              Oil            1980             195               96,947

               Nine Mile Point
                Unit No. 2/(2)/
                (Steam)             Nuclear         1988             147            1,165,690

               Station No. 9
                (Gas Turbine)        Gas            1969              15                  841

               Station 5
                (Hydro)             Water           1917              39              166,525

               5 Other Stations
                (Hydro)             Water         1906-1960            8               51,604
                                                                                    ---------

                                                                                    6,224,672

               Pumped Storage/(3)/                                                    247,550

               Less energy for
                pumping                                                              (371,383)
                                                                   -----            ---------  

                                                                   1,225            6,100,839
                                                                   =====            ========= 
 

               (1) Represents 24% share of jointly-owned facility.
               (2) Represents 14% share of jointly-owned facility.
               (3) Owned and operated by the Power Authority.



                   The Company owns 147 distribution substations having an
          aggregate rated transformer capacity of approximately 2,091,104 Kva,
          of which 138, having an aggregate rated capacity of 1,911,938 Kva,
          were located on lands owned in fee, and 9 of


                                      18

          which, having an aggregate rated capacity of 179,166 Kva, were located
          on land under easements, leases or license agreements.  The Company
          also has 75,486 line transformers with a capacity of 2,973,933 Kva.
          The Company also owns 24 transmission substations having an aggregate
          rated capacity of approximately 3,052,017 Kva of which 23, having an
          aggregate rated capacity of approximately 2,977,350 Kva, were located
          on land owned in fee and 1, having a rated capacity of 74,667 Kva, was
          located on land under easements.  The Company's transmission system
          consists of approximately 707 wire miles of overhead lines and 399
          wire miles of underground lines.  The distribution system consists of
          approximately 16,181 wire miles of overhead lines, approximately 3,580
          wire miles of underground lines and 345,988 installed meters.  The
          electric transmission and distribution system is entirely
          interconnected and, in the central portion of the City of Rochester,
          is underground.  The electric system of the Company is directly
          interconnected with other electric utility systems in New York and
          indirectly interconnected  with most of the electric utility systems
          in the United States and Canada.  (See Item 1 -Business, "Electric
          Operations".)

          GAS PROPERTIES

                   The gas distribution systems consists of 4,172 miles of gas
          mains and 284,006 installed meters.  (See Item 1 - Business, "Gas
          Operations".)

          OTHER PROPERTIES

                   The Company owns a ten-story office building centrally
          located in Rochester and other structures and property.  The Company
          also leases a 153,000 square foot Customer Service Center in
          Rochester.

                   The Company has good title in fee, with minor exceptions, to
          its principal plants and important units, except rights of way and
          flowage rights, subject to restrictions, reservations, rights of way,
          leases, easements, covenants, contracts, similar encumbrances and
          minor defects of a character common to properties of the size and
          nature of those of the Company.  The electric and gas transmission and
          distribution lines and mains are located in part in or upon public
          streets and highways and in part on private property, either pursuant
          to easements granted by the apparent owner containing in some
          instances removal and relocation provisions and time limitations, or
          without easements but without objection of the owners.  The First
          Mortgage securing the Company's outstanding bonds is a first lien on
          substantially all the property owned by the Company (except cash and
          accounts receivable).  A mortgage securing the Company's revolving
          credit agreement is also a lien on substantially all the property
          owned by the Company (except cash and accounts receivable) subject and
          subordinate to the lien of the First Mortgage.  The Company has a
          credit agreement with a domestic bank under which short term
          borrowings are secured by the Company's accounts receivable.


 
                                      19

ITEM 3.   LEGAL PROCEEDINGS

                   See Item 8, Note 10 - Commitments and Other Matters and Item
          7, under the heading entitled "Projected Capital and other
          Requirements".

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                   There were no matters submitted to a vote of security holders
          during the fourth quarter of the fiscal year ended December 31, 1994.


ITEM 4-A.          EXECUTIVE OFFICERS OF THE REGISTRANT




                                  AGE        POSITIONS, OFFICES AND BUSINESS
            NAME                12/31/94         EXPERIENCE 1990 TO DATE   
            ----                --------     -----------------------------------
                                      
            Roger W. Kober         61        Chairman of the Board, President
                                              and Chief Executive Officer - 1993
                                              to date
                                             President and Chief Executive
                                              Officer - 1991
                                             President and Chief Operating
                                              Officer - 1990
 
            David K. Laniak        59        Executive Vice President and Chief
                                              Operating Officer - August, 1994
                                              to Date
                                             Senior Vice President, Gas, 
                                              Electric Distribution and Customer
                                              Services - 1990 to August, 1994

            Thomas S. Richards     51        Senior Vice President, Corporate
                                              Services and General Counsel -
                                              August, 1994 to Date
                                             Senior Vice President, Finance and
                                              General Counsel - October, 1993 to
                                              August, 1994
                                             General Counsel - October, 1991 to
                                              October, 1993
                                             Partner at the law firm of Nixon,
                                              Hargrave, Devans & Doyle
                                              Clinton Square, P.O. Box 1051
                                              Rochester, NY  14603 prior to
                                              joining the Company in 1991

            Robert E. Smith        57        Senior Vice President, Customer
                                              Operations - August, 1994 to Date
                                             Senior Vice President, Production
                                              and Engineering - 1990 to 
                                              August, 1994
 



 
                                      20

                                        
            David C. Heiligman     54        Vice President, Finance and 
                                              Corporate Secretary - August 1994
                                             to Date
                                              Vice President, Secretary and
                                             Treasurer 1990 to August, 1994

            Robert C. Mecredy      49        Vice President, Nuclear 
                                              Operations - August, 1994 to Date
                                             Vice President, Ginna Nuclear
                                              Production - 1990 to August, 1994
                                             Division Manager, Nuclear 
                                              Production - 1990
 
            Wilfred J. Schrouder, Jr 53      Vice President, Customer 
                                              Development - August, 1994 to Date
                                             Vice President, Employee Relations,
                                              Public Affairs and Materials
                                              Management - 1990 to August, 1994
 
            Daniel J. Baier        48        Controller - August, 1994 to Date
                                             Assistant Controller - 1990 to
                                              August, 1994
 
            Mark Keogh             49        Treasurer - August, 1994 to Date
                                             Manager, Treasury Department - 1992
                                              to August, 1994
                                             Manager, Corporate Administration -
                                              1990 to 1992



The term of office of each officer extends to the meeting of the Board of
Directors following the next annual meeting of shareholders and until his or her
successor is elected and qualifies.

 
                                      21

                                    PART II

ITEM 5  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
         STOCKHOLDER MATTERS
 
                       COMMON STOCK AND DIVIDENDS




- -----------------------------------------------           ---------------------------------------------  
EARNINGS/DIVIDENDS          1994   1993   1992            SHARES/SHAREHOLDERS   1994    1993    1992    
- -----------------------------------------------           ---------------------------------------------  
                                                                                
Earnings per weighted                                      Number of shares (000's)                     
 average share              $1.79  $2.00  $1.86             Weighted average     37,327  35,599  33,258 
Dividends paid                                              Actual number at                            
 per share                  $1.76  $1.72  $1.68              December 31         37,670  36,911  34,797 
- -----------------------------------------------            Number of shareholders                       
                                                            at December 31       37,212  38,102  39,017 
                                                           --------------------------------------------  


TAX STATUS OF CASH DIVIDENDS

  Cash dividends paid in 1994, 1993 and 1992 were 100 percent taxable for
Federal income tax purposes.

DIVIDEND POLICY

  The Company has paid cash dividends quarterly on its Common Stock without
interruption since it became publicly held in 1949.  The Company believes that
future dividend payments will need to be evaluated in the context of maintaining
the financial strength necessary to operate in a more competitive and uncertain
business environment.  This will require consideration, among other things, of a
dividend payout ratio that is lower over time, reevaluating assets and managing
greater fluctuation in revenues.  While the Company does not presently expect
the impact of these factors to affect the Company's ability to pay the current
dividend, future dividends may be affected.  The Company's Certificate of
Incorporation provides for the payment of dividends on Common Stock out of the
surplus net profits (retained earnings) of the Company.

  Quarterly dividends on Common Stock are generally paid on the twenty-fifth day
of January, April, July and October.  In January 1995, the Company paid a cash
dividend of $.45 per share on its Common Stock, up $.01 from the prior quarterly
dividend payment of $.44.  The January 1995 dividend payment is equivalent to
$1.80 on an annual basis.


COMMON STOCK TRADING

  Shares of the Company's Common Stock are traded on the New York Stock Exchange
under the symbol "RGS".



- --------------------------------------------------------------------------------------------------------
                                                          1994           1993           1992  
- --------------------------------------------------------------------------------------------------------
                                                                                  
Common Stock--Price Range                                                                     
 High                                                                                         
  1st quarter                                            26 3/8         28 3/8         23 1/4 
  2nd quarter                                            25 1/8         28             24 
  3rd quarter                                            23 3/4         29 3/4         24 3/4 
  4th quarter                                            21 3/8         29 1/4         25 1/4 
                                                                                              
 Low                                                                                          
  1st quarter                                            23 3/8         24 1/8         20 7/8 
  2nd quarter                                            20 1/2         25 1/2         21 1/4 
  3rd quarter                                            19 3/4         27 3/8         22 3/4 
  4th quarter                                            20 1/8         24 3/4         23 1/8 
                                                                                              
 At December 31                                          20 7/8         26 1/4         24 1/2 
- --------------------------------------------------------------------------------------------------------


 
                                      22

Item 6.  Selected Financial Data





Consolidated Summary of Operations                                             Year Ended December 31
(Thousands of Dollars)                              1994          1993          1992          1991          1990          1989
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Operating Revenues
 Electric                                     $    658,148  $    638,955  $    608,267  $    588,930  $    551,930  $    543,096
 Gas                                               326,061       293,708       261,724       235,728       236,496       264,573
 -------------------------------------------------------------------------------------------------------------------------------
                                                   984,209       932,663       869,991       824,658       788,426       807,669
 Electric sales to other utilities                  16,605        16,361        25,541        28,612        42,465        38,028
 -------------------------------------------------------------------------------------------------------------------------------
   Total Operating Revenues                      1,000,814       949,024       895,532       853,270       830,891       845,697
 -------------------------------------------------------------------------------------------------------------------------------
Operating Expenses
 Fuel Expenses
  Electric fuels                                    44,961        45,871        48,376        65,105        76,420        75,873
  Purchased electricity                             37,002        31,563        29,706        27,683        34,264        39,645
  Gas purchased for resale                         194,390       166,884       141,291       129,779       132,512       152,623
 -------------------------------------------------------------------------------------------------------------------------------
   Total Fuel Expenses                             276,353       244,318       219,373       222,567       243,196       268,141
 -------------------------------------------------------------------------------------------------------------------------------
Operating Revenues Less Fuel Expenses              724,461       704,706       676,159       630,703       587,695       577,556
 Other Operating Expenses
  Operations excluding fuel expenses               235,896       235,381       226,624       208,440       194,594       173,764
  Maintenance                                       55,069        61,693        62,720        65,415        62,391        64,316
  Depreciation and Amortization                     87,461        84,177        85,028        84,181        77,767        75,063
  Taxes - local, state and other                   129,778       126,892       124,252       113,649       101,035        95,341
  Federal income tax - current                      35,658        33,453        36,101        28,766        20,661        20,509
                     - deferred                     25,587        15,877         7,490         5,493        13,829        17,330
 -------------------------------------------------------------------------------------------------------------------------------
   Total Other Operating Expenses                  569,449       557,473       542,215       505,944       470,277       446,323
 -------------------------------------------------------------------------------------------------------------------------------
Operating Income                                   155,012       147,233       133,944       124,759       117,418       131,233
 -------------------------------------------------------------------------------------------------------------------------------
Other Income and Deductions
 Allowance for other funds used during
  construction                                         396           153           164           675         2,689         2,261
 Federal income tax                                 16,259         9,827         4,195         4,580         2,459         1,439
 Pension plan curtailment                          (33,679)       (8,179)            -             -             -             -
 Regulatory disallowances                             (600)       (1,953)       (8,215)      (10,000)            -        (2,100)
 Other, net                                         (4,853)       (7,074)        6,155         6,078         4,062         8,328
 -------------------------------------------------------------------------------------------------------------------------------
   Total Other Income and (Deductions)             (22,477)       (7,226)        2,299         1,333         9,210         9,928
 -------------------------------------------------------------------------------------------------------------------------------
Income before Interest Charges                     132,535       140,007       136,243       126,092       126,628       141,161
 -------------------------------------------------------------------------------------------------------------------------------
Interest Charges
 Long term debt                                     53,606        56,451        60,810        63,918        64,873        68,628
 Short term debt                                     1,808         1,487         1,950         2,623         1,070             -
 Other, net                                          4,758         5,220         5,228         4,459         3,523         3,115
 Allowance for borrowed funds used during
  construction                                      (2,012)       (1,714)       (2,184)       (2,905)       (2,719)       (2,026)
 -------------------------------------------------------------------------------------------------------------------------------
   Total Interest Charges                           58,160        61,444        65,804        68,095        66,747        69,717
 -------------------------------------------------------------------------------------------------------------------------------
Net Income                                          74,375        78,563        70,439        57,997        59,881        71,444
Dividends on Preferred Stock                         7,369         7,300         8,290         6,963         6,025         6,025
 -------------------------------------------------------------------------------------------------------------------------------
Earnings Applicable to Common Stock           $     67,006  $     71,263  $     62,149  $     51,034  $     53,856  $     65,419
 -------------------------------------------------------------------------------------------------------------------------------
Weighted average number of shares
 for period (000's)                                 37,327        35,599        33,258        31,794        31,293        31,090
Earnings per Common Share                     $       1.79  $       2.00  $       1.86  $       1.60  $       1.72  $       2.10
 -------------------------------------------------------------------------------------------------------------------------------
Cash Dividends Paid per Common Share          $       1.76  $       1.72  $       1.68  $       1.62  $       1.56  $       1.50
 -------------------------------------------------------------------------------------------------------------------------------


 
                                      23



Condensed Consolidated Balance Sheet         ----------------------------------------------------------------------------------   
(Thousands of Dollars)        At December 31     1994          1993          1992          1991          1990          1989
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
Assets
Utility Plant                                $2,981,151    $2,890,799    $2,798,581    $2,706,554    $2,310,294    $2,208,158
Less: Accumulated depreciation and
    amortization                              1,423,098     1,335,083     1,253,117     1,178,649       812,994       730,621
                                            ------------  ------------  ------------  ------------  ------------  ------------
                                              1,558,053     1,555,716     1,545,464     1,527,905     1,497,300     1,477,537
Construction work in progress                   128,860       112,750        83,834        76,848        82,663        68,784
                                            ------------  -----------   ------------  ------------  ------------  ------------
Net utility plant                             1,686,913     1,668,466     1,629,298     1,604,753     1,579,963     1,546,321
Current Assets                                  236,519       248,589       209,621       189,009       176,045       190,321
Investment in Empire                             38,560        38,560         9,846             -             -             -
Deferred Debits and Regulatory Assets           504,204       507,769       200,676       160,034       108,451       102,729
                                            ------------  ------------  ------------  ------------  ------------  ------------ 
  Total Assets                               $2,466,196    $2,463,384    $2,049,441    $1,953,796    $1,864,459    $1,839,371
- ---------------------------------------     ============  ============  ============  ============  ============  ============  
 
CAPITALIZATION AND LIABILITIES
Capitalization
Long term debt                               $  735,178    $  747,631    $  658,880    $  672,322    $  721,612    $  764,627
Preferred stock redeemable at option
 of Company                                      67,000        67,000        67,000        67,000        67,000        67,000
Preferred stock subject to mandatory
 redemption                                      55,000        42,000        54,000        60,000        30,000        30,000
Common shareholders' equity
 Common stock                                   670,569       652,172       591,532       529,339       516,388       513,560
 Retained earnings                               74,566        75,126        66,968        61,515        62,542        57,983
                                            ------------  ------------  ------------  ------------  ------------  ------------  
    Total common shareholders' equity           745,135       727,298       658,500       590,854       578,930       571,543
                                            ------------  ------------  ------------  ------------  ------------  ------------  
  Total Capitalization                        1,602,313     1,583,929     1,438,380     1,390,176     1,397,542     1,433,170
                                            ------------  ------------  ------------  ------------  ------------  ------------  
Long Term Liabilities (Department
 of Energy)                                      87,826        89,804        94,602        63,626        59,989        55,502
Current Liabilities                             181,327       234,530       267,276       267,601       183,720       137,899
Deferred Credits and Other Liabilities          594,730       555,121       249,183       232,393       223,208       212,800
                                            ------------  ------------  ------------  ------------  ------------  ------------  
  Total Capitalization and Liabilities       $2,466,196    $2,463,384    $2,049,441    $1,953,796    $1,864,459    $1,839,371
- ---------------------------------------     ============  ============  ============  ============  ============  ============ 


 
                                      24

 
 
Financial Data
                                         At December 31                    1994      1993      1992     1991       1990      1989
                                                                           ----      ----      ----     ----       ----      ---- 
                                                                                                         
Capitalization Ratios(a)(percent)
Long term debt                                                             48.2      49.4      48.2     50.6       53.6      55.1
Preferred stock                                                             7.3       6.6       8.0      8.7        6.7       6.5
Common shareholders' equity                                                44.5      44.0      43.8     40.7       39.7      38.4
                                                                         ------    ------    ------   ------     ------    ------
     Total                                                                100.0     100.0     100.0    100.0      100.0     100.0
                                                                         ------    ------    ------   ------     ------    ------
Book Value per Common Share--Year End                                    $19.78    $19.70    $18.92   $18.41     $18.42    $18.28
Rate of Return on Average Common Equity
   (percent)                                                              11.73(b)  10.25(b)   9.98     8.60       9.29     11.56(c)
Embedded Cost of Senior Capital (percent)
Long term debt                                                             7.40      7.36      7.91     8.32       8.59      8.74
Preferred stock                                                            6.26      6.69      6.98     6.97       6.72      6.72
Effective Federal Income Tax Rate (percent)                                37.7      33.5      35.9     33.9       34.8      33.8
Depreciation Rate (percent) - Electric                                     2.69      2.62      2.69     3.05       3.33      3.25
                            - Gas                                          2.62      2.60      2.78     2.94       2.94      2.96
Interest Coverages (c)(d)
Before federal income taxes (incld. AFUDC)                                 3.55      3.03      2.74     2.38       2.32      2.53
                            (excld. AFUDC)                                 3.51      3.00      2.70     2.33       2.25      2.47
After federal income taxes (incld. AFUDC)                                  2.61      2.35      2.12     1.91       1.86      2.02
                           (excld. AFUDC)                                  2.57      2.32      2.08     1.86       1.78      1.96


(a) Includes Company's long term liability to the Department of Energy (DOE)
    for nuclear waste disposal.  Excludes DOE long term liability for uranium 
    enrichment decommissioning and amounts due or redeemable within one year.  
    
(b) Rate of return on average common equity excludes the effects of retirement
    enhancement programs recognized by the Company in 1994 and 1993. 
    
(c) Excludes disallowed Nine Mile Two plant costs written off in 1989.

(d) The recognition by the Company in 1991 of a fuel procurement audit
    approved by the New York State Public Service Commission (PSC) has been 
    excluded from 1991 coverages.  Likewise, recognition by the Company in 
    1992 of disallowed ice storm costs as approved by the PSC has been
    excluded from 1992 coverages.  Coverages for 1994 and 1993 exclude the 
    effects of retirement enhancement programs recognized by 
    the Company during each year and certain gas purchase undercharges written
    off in 1994 and 1993.

 
                                      25

Item 7.
                          MANAGEMENT'S DISCUSSION AND
                        ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS

     The following is Management's assessment of significant factors which
affect the Company's financial condition and operating results.

EARNINGS SUMMARY

     Operating earnings have improved due to modest rate relief and lower
interest expense, coupled with cost control efforts by the Company and savings
resulting from work force reduction programs in 1993 and 1994.

     Presented below is a table which summarizes the Company's Common Stock
earnings on a per-share basis. Non-recurring items and their effect on earnings
per share have been identified. Earnings per share as reported in 1994 fell
below 1993 levels, reflecting one-time charges for work force reduction programs
completed during the past year. A total of 572 persons, or about 22 percent of
the work force elected to participate in one of three programs offered in 1993
and 1994. Of that total, 399 were participants in the most recent program
completed on October 1, 1994. The overall after-tax savings of the program are
estimated to be about $61 million through 1998. The latest program resulted in a
one-time charge in September 1994 of $33.7 million, or $.59 per share, net of
tax. The 1993 writeoffs totaled $8.2 million or $.15 per share for the earlier
programs.

     In addition to the cost of the work force reduction programs, earnings as
reported include a charge of $.01 per share in 1994 and $.04 per share in 1993
for unrecoverable gas costs.

     Excluding the impact of non-recurring items, earnings per share for 1994
and 1993 were up despite the effect of the issuance of additional Common Stock
in each year.  Future earnings will be affected, in part, by the Company's
success in controlling operating and capital costs within the levels targeted
under the terms of the 1993 Rate Agreement (see Regulatory Matters), as well as
achieving certain incentive goals established in that Agreement.  Furthermore, a
decision in early 1995 by the Company to discontinue operation of a weather
normalization clause under certain circumstances through May 1995 is expected to
have an impact on 1995 earnings as discussed under Operating Revenues and Sales.
The impact of developing competition in the energy marketplace may also affect
future earnings.

 
                                      26


EARNINGS PER SHARE - SUMMARY




- --------------------------------------------------------------------------------
(Dollars per Share)                               1994       1993       1992
- --------------------------------------------------------------------------------
 
                                                              
Earnings per Share Before Non-recurring Items    $2.39      $2.19      $1.91
Non-recurring Items
  Gas Under-recovery Writeoff                     (.01)      (.04)
  Retirement Enhancement Programs                 (.59)      (.15)
  Nine Mile Two Litigation Proceeds                                      .10
  Ice Storm Disallowance                                                (.15)
                                                 -----      -----      -----
    Total Non-recurring Items                    $(.60)     $(.19)     $(.05)
                                                 -----      -----      -----

Reported Earnings per Share                      $1.79      $2.00      $1.86
                                                 =====      =====      =====
 

DIVIDEND POLICY

     In December 1993 the Company announced a quarterly dividend increase from
$.43 to $.44 per share of Common Stock payable in January 1994.  Subsequently,
in December 1994 the Company announced a new quarterly dividend rate of $.45 per
share payable in January 1995.  The Company's Certificate of Incorporation
(Charter) provides for the payment of dividends on Common Stock out of the
surplus net profits (retained earnings) of the Company.  The Company believes
that future dividend payments will need to be evaluated in the context of
maintaining the financial strength necessary to operate in a more competitive
and uncertain business environment.  This will require consideration, among
other things, of a dividend payout ratio that is lower over time, reevaluating
assets and managing greater fluctuation in revenues.  While the Company does not
presently expect the impact of these factors to affect the Company's ability to
pay the current dividend, future dividends may be affected.

COMPETITION

     OVERVIEW.  The Company is operating in a rapidly developing competitive
marketplace for electric and gas service.  In its electric business, this
competitive environment includes a Federal trend toward deregulation and a state
trend toward incentive regulation.  The passage of the National Energy Policy
Act of 1992 (Energy Act) has accelerated these competitive challenges by
promoting competition in the electric power industry at the wholesale level, and
ensuring that a new class of independent power producers established under the
Energy Act, as well as qualified facilities and other electric utilities, can
achieve access to utility-owned transmission facilities upon payment of
appropriate prices.  Competition in the Company's gas

 
                                      27


business was accelerated with the passage of the Federal Energy Regulatory
Commission's (FERC) Order No. 636.  In essence, FERC Order 636 requires
interstate natural gas pipeline companies to offer customers "unbundled", or
separately-priced, sale and transportation services.

     ELECTRIC UTILITY COMPETITION.  Cost pressures on major customers, excess
electric capacity in the region, and new technology have created incentives for
major customers to investigate different electric supply options.  Initially,
those options will include various forms of self generation, but may eventually
include customer access to the transmission system in order to purchase
electricity from suppliers other than the Company.

     In New York State, the Public Service Commission (PSC) has encouraged
competition by requiring utilities to purchase power from non-utility generating
companies at prices in excess of the utilities' internal cost of production, has
established various incentive mechanisms in rate proceedings to provide lower
cost energy, and has authorized flexible pricing for certain large customers who
have "realistic competitive alternatives".

     Phase I of a PSC proceeding to address various issues related to increasing
competition in the New York State electric energy markets was completed in the
summer of 1994.  The PSC approved flexible rate discounts for non-residential
electric customers who have competitive alternatives and adopted specific
guidelines for such rates.  The PSC noted that flexible rates being offered by
the Company should serve as one of the models for other utilities within the
State.  Phase II of this proceeding is currently underway with an objective to
identify regulatory and ratemaking practices that will assist in a transition to
a more competitive electric energy market, including investigating the
establishment of an efficient wholesale competitive market, and various issues
relating to retail competition.  In a Notice issued in December 1994 inviting
comments on proposed principles to guide the transition to competition, the PSC
set forth nine general principles as follows.  First, competition is endorsed,
especially at the wholesale level.  Second, service affordability must be
maintained.  Third, research programs, environmental protection, energy
efficiency and fuel diversity must be preserved.  Fourth, safety and reliability
must not be jeopardized.  Fifth, new industry structures should provide
increased choice for customers, consumer protection, efficiency incentives and
flexibility to accommodate individual utilities.  Sixth, more competition should
lead to less regulation.  Seventh, the current vertically integrated industry is
incompatible with effective competition.  Eighth, utilities that cooperate in
the furthering of these principles should have a reasonable opportunity to
recover their costs.  Ninth, changes in the industry should result in rising
income levels.

     While the Company is in agreement with the spirit underlying most of the
principles described above, their

 
                                      28


implementation could subsequently alter the nature and magnitude of the business
risks faced by the Company.  This is especially true of any change resulting
from the seventh principle.  In general, the Company believes market-based
solutions to the challenges facing this industry will ultimately result in the
greatest shareholder value, and it will continue to work to implement such
solutions.  The Company cannot predict when Phase II will be completed or the
final outcome of this proceeding.

     GAS UTILITY COMPETITION.  Competition in the Company's gas business has
existed for some time, as larger customers have had the option of obtaining
their own gas supply and transporting it through the Company's distribution
system.  FERC Order 636 enables the Company and other gas utilities to negotiate
directly with gas producers for supplies of natural gas.  With the unbundling of
services, primary responsibility for reliable natural gas has shifted from
interstate pipeline companies to local distribution companies, such as the
Company.

     In October 1993 the PSC initiated a proceeding to address issues involving
the restructuring of gas utility services to respond to competition.  In
December 1994, the PSC issued an order which established regulatory policies and
guidelines for natural gas distributors.  The requirements of the order having
the greatest impact on the Company are as follows.  First, the Company must
offer its customers unbundled access to upstream facilities such as storage and
transportation capacity on the interstate pipelines with which the Company does
business.  Second, the Company may offer to package an individual supply of gas
to an individual customer in cases where that would lower the Company's overall
cost of supplying gas.  Third, the Company must offer an aggregation program
whereby individual customers could join together in a pool for the purpose of
purchasing gas from a supplier; in such cases the Company would still provide
the service of distributing the gas on the Company's system.  Fourth, the PSC
allow the full recovery of the transition costs resulting from FERC Order 636,
and require that a share of these costs be borne by firm transportation
customers.  Fifth, the PSC will institute a future proceeding to consider
incentive-based gas cost recovery mechanisms, a departure from the full flow-
through mechanism in place today.  Lastly, the PSC will institute a separate
proceeding to bring about programs ensuring that all customers have access to a
basic, affordable gas service.  The Company is reviewing these policies and, at
the present time, is unable to predict their impact.

     COMPETITION AND THE COMPANY'S PROSPECTIVE FINANCIAL POSITION.  The stock of
New York utilities, including the Company, has dropped during the past year
reflecting, in part, investor concern over the impact of the competitive and
regulatory changes which have occurred.  Some critics have suggested that
certain New York State utilities should write down certain regulatory or
generating assets as a result of these changes.  The Company has deferred
certain costs and is recognizing them as expenses when they are reflected in
rates and

 
                                      29


recovered from customers as permitted by Statement of Financial Accounting
Standard No. 71 (SFAS-71).  These costs are shown as Regulatory Assets on the
Company's Balance Sheet and a discussion and summarization of such Regulatory
Assets is presented in Note 10 of the Notes to Financial Statements.  Deferral
of these costs is appropriate while the Company's rates are regulated under a
cost-of-service approach.  In a purely competitive pricing approach, such costs
might not have been incurred or deferred.  Accordingly, if the Company's rate
setting were changed from a cost-of-service approach and it was no longer
allowed to defer these costs under SFAS-71, certain of these assets may not be
fully recoverable.  In addition, stranded assets (or other costs) arise when
investments are made in facilities or costs are incurred to service customers
and such costs may not be fully recoverable in rates.  Examples include purchase
power contracts (i.e. the Kamine/Besicorp Allegany L.P. contract, see Projected
Capital and Other Requirements) or uneconomic generating assets.  Excluding the
Kamine/Besicorp Allegany L.P. contract, estimates of stranded asset costs are
highly sensitive to the competitive wholesale market price assumed in the
estimation for electricity.  The amount of stranded assets at December 31, 1994
cannot be determined at this time, but could be significant.  While the Company
currently believes that its regulatory and stranded assets are probable of
recovery in rates, industry trends have moved more toward competition, and in a
purely competitive environment, it is not clear to what extent, if any,
writeoffs of such assets may occur.

     THE COMPANY'S RESPONSE.  The growing pace of competition in the energy
industry has been a primary focus of management over the past three years.  The
Company accepts the challenges of this new environment and is working to
anticipate the impact of increased competition.  Its business strategy for one
year and in summary for five years, focuses on improving cost-effective service
while reducing expenses and maintaining a competitive return for the
shareholder.  The Company is engaged in a continuous process improvement program
to find opportunities for improved service and efficiency.  It has implemented
three work force reduction programs during 1993 and 1994 which have had, and
will continue to have, a favorable impact on reducing operating costs, while
still enabling the Company to deliver safe, quality service.   Also, the Company
in August 1994 streamlined its internal organization by combining 14 division-
sized functions into three functional areas as part of an ongoing effort to
provide customers with the best possible service at the lowest possible price.

     The Company is operating under a three-year rate settlement which includes
caps on rate increases that approximate or are less than projected inflation,
contains incentive programs that tie performance to earnings and stabilizes
revenue through revenue adjustment mechanisms.  By settlement with the PSC and
others, the Company has a competitive rate tariff that allows negotiated rates
with larger industrial and commercial customers

 
                                      30


that have competitive electric supply options.  Furthermore, the Company has
proposed for PSC approval two new flexible pricing tariffs to encourage economic
development and new business growth in our service territory.

     The Company has responded to the changes in the gas business by positioning
itself to obtain greater access to both U.S. and Canadian natural gas supplies
and storage, so that it can take advantage of the unbundling of services that
results from FERC Order 636.  A major element of this strategy went into place
in 1993 with the start-up of the Empire State Pipeline.  The Company is engaged
in various aspects of capacity release and is investigating other options
available to mitigate its costs and increase earnings in the new gas business
environment.

     The Company is evaluating all the factors which impact the rates it charges
its customers and therefore its competitive position, both with respect to
industrial and commercial customers as well as residential customers.  In that
regard, it is reviewing its regulatory assets (costs which have been deferred
for collection in future rates) and generating facilities for their impact on
the Company's rate structure.  The Company's workforce reduction programs,
efforts to control fixed and operational costs and decisions to delay any
collection of incentives earned under the 1993 Rate Agreement (see Regulatory
Matters) all relate to a focus on trying to maintain a rate structure which has
long-term benefits for the competitive presence of the Company in the industry.
The Company is reviewing its financing strategies as they relate to debt and
equity structures, the cost of these structures including the dividend program
and their impact on the Company's rate structure.  All of these evaluations are
in the context of the new competitive environment and the ability of the Company
to shift from a fully regulated to a more competitive and growth-
oriented organization.

     In addition to strategies aimed at creating a competitive rate structure,
the Company is reviewing strategies which may enhance it's ability to respond to
competitive forces and regulatory change.  These strategies may include business
partnerships or combinations with other companies, internal restructuring
involving a separation of some or all of its wholesale and retail businesses,
and acquisitions of related businesses.  No assurance can be given that any of
these potential strategies will be pursued or the corresponding results on the
financial condition or competitive position of the Company.

LIQUIDITY AND CAPITAL RESOURCES

     During 1994 cash flow from operations, together with proceeds from external
financing activity (see Consolidated Statement of Cash Flows), provided the
funds for construction expenditures, the retirement of long-term debt and short-
term borrowings and the retirement and refinancing of Preferred Stock.

 
                                      31


Capital requirements during 1995 are anticipated to be satisfied primarily from
the use of internally generated funds.

PROJECTED CAPITAL AND OTHER REQUIREMENTS

     The Company's capital requirements relate primarily to expenditures for
electric generation, transmission and distribution facilities and gas mains and
services as well as the repayment of existing debt.  Construction programs of
the Company focus on the need to serve new customers, to provide for the
replacement of obsolete or inefficient utility property and to modify facilities
consistent with the most current environmental and safety regulations.  The
Company has no current plans to install additional baseload generation.

     Under Federal and New York State laws and regulations, the Company is
required to purchase the electrical output of unregulated cogeneration
facilities which meet certain criteria (Qualifying Facilities).  With the
exception of one contract which the Company was compelled by regulators to enter
into with Kamine/Besicorp Allegany L.P. (Kamine) for approximately 55 megawatts
of capacity, the Company has no other long-term obligations to purchase energy
from Qualifying Facilities.

     Under State law and regulatory requirements in effect at the time the
contract with Kamine was negotiated, the Company was required to pay Kamine a
price for power that is substantially greater than the Company's own cost of
production and other purchases.  Since that time, the State law mandating a
minimum price higher than the Company's own costs has been repealed and PSC
estimates of future prices on which the contract was based have declined
dramatically.

     In September 1994 the Company filed a lawsuit against Kamine seeking to
void its contract for the forced purchase of unneeded electricity at above-
market prices which would result in substantial cost increases for the Company's
customers.  The Company estimates that Kamine will owe the Company $400 million
by the midpoint of the contract term and if the contract extends to its full 25-
year term, the total amount of such overpayments (plus interest) could reach
approximately $700 million.  Alternatively, the Company sought relief to ensure
that its customers would pay no more for the Kamine power than they would pay
for power from the Company's other sources of electricity.  Kamine answered the
Company's complaint, seeking to force the Company to take and pay for power at
the above-market rates and claiming damages in an unspecified amount alleged to
have been caused by the Company's conduct.  The Company is unable to predict the
ultimate outcome of this litigation.  The Company began receiving test
generation from the Kamine facility during the last quarter of 1994.  In late
December 1994, the Company announced it would no longer be accepting electric
power from this facility because it is the Company's position, in addition to
other beliefs, that the Kamine facility is no longer a "Qualifying Facility" as
specified under Federal regulations.

 
                                      32



          On January 27, 1995 Kamine initiated a lawsuit against the Company in
Federal District Court for the Western District of New York for alleged anti-
trust violations by the Company that are based on the same issues that are
raised by the Company's New York State Court lawsuit. The Kamine lawsuit seeks
injunctive relief similar to that requested in Kamine's answer to the Company's
lawsuit in New York State Court and damages of $420 million. The Company intends
to vigorously defend against this lawsuit, but is unable to predict the outcome
at this time.

          The Company's most current Integrated Resource Plan (IRP) explores
options for complying with the 1990 Clean Air Act Amendments. The IRP is part of
an ongoing planning process to examine options for the future with regard to
generating resources and alternative methods of meeting electric capacity
requirements. Activities are currently under way to:

          -  Modify Units 2, 3, and 4 at Russell Station and Unit 12 at Beebee
             Station, all coal-fired facilities, to meet Federal Environmental
             Protection Agency standards and Clean Air Act requirements,

          -  Explore possible partnerships with certain large customers to use
             alternative generation or existing generation to mutual benefit,

          -  Use demand side management programs to reduce the need for
             generating capacity, and

          -  Replace the two steam generators at the Ginna Nuclear Plant.


          Replacement of the two steam generators at the Ginna Nuclear Plant is
expected to be completed in 1996.  Much of the preliminary preparation is being
done during the normal annual refueling and maintenance outages.  The Company
anticipates that the 1996 outage for refueling and final replacement will take
about 70 days.  Cost of the replacement is estimated at $115 million; about $40
million for the units, about $50 million for installation and the remainder for
engineering and other services.  As discussed under Regulatory Matters, a three-
year rate settlement establishes a mechanism to share variances from the
estimated $115 million cost between customers and the Company.

          The Company's capital expenditures program is under continuous review
and will be revised depending upon the progress of construction projects,
customer demand for energy, rate relief, government mandates and other factors.
In addition to its projected construction requirements, the Company may
consider, as conditions warrant, the redemption or refinancing of certain long-
term securities.

 
                                      33


          CAPITAL REQUIREMENTS AND ELECTRIC OPERATIONS.  Electric production
plant expenditures in 1994 included $31 million of expenditures made at the
Company's Ginna Nuclear Plant, of which $16 million was incurred for preparation
to replace the steam generators.  The Company spent $15 million on this project
in 1993.  In addition, nuclear fuel expenditures of $11 million were incurred at
Ginna during 1994.  A refueling outage at Ginna normally occurs annually for a
period of approximately 40 to 50 days.  Refueling is expected to take place on
an 18-month cycle once the new steam generators are installed.

          Exclusive of fuel costs, the Company's 14 percent share of electric
production plant expenditures at the Nine Mile Two nuclear facility totaled $5
million in 1994.  Expenditures of $5 million during 1994 were also made for the
Company's share of nuclear fuel at Nine Mile Two.  On October 2, 1993 Nine Mile
Two was taken out of service for a scheduled refueling outage and resumed full
operation on December 3, 1993.  The next refueling outage for Nine Mile Two is
scheduled for April 1995.

          Electric transmission and distribution expenditures, as presented in
the Capital Requirements table, totaled $26 million in 1994, of which $24
million was for the upgrading of electric distribution facilities to meet the
energy requirements of new and existing customers.

          CAPITAL REQUIREMENTS AND GAS OPERATIONS.  The Empire State Pipeline
(Empire), an intrastate natural gas pipeline subject to PSC regulation between
Grand Island and Syracuse, New York commenced operation in November 1993.
Empire provides capacity for up to 50 percent of the Company's gas requirements.
The Company is participating as an equity owner of Empire, along with
subsidiaries of Coastal Corporation and Westcoast Energy Inc.  The PSC
authorized the Company to invest up to $20 million in Empire.  The Company's
share of ownership in Empire will depend upon final project costs and method of
financing selected by Empire.  In June 1993 Empire secured a $150 million credit
agreement, the proceeds of which were used to finance approximately 75 percent
of the total construction cost and initial operating expenses.  At December 31,
1994 the Company had invested a net amount of $10.3 million in Energyline and
was committed to provide a guarantee for $9.7 million of the borrowings under
the credit agreement.

          Replacement of older cast iron mains with longer-lasting and less
expensive plastic and coated steel pipe, the relocation of gas mains for highway
improvement, and the installation of gas services for new load resulted in gas
property construction requirements of $20 million in 1994.

ENVIRONMENTAL ISSUES

          GENERAL.  The production and delivery of energy are necessarily
accompanied by the release of by-products subject to environmental controls.  In
recognition of the Company's responsibility to preserve the quality of the air,
water, and land it shares with the community it serves, the Company has

 
                                      34


taken a variety of measures (e.g., self-auditing, recycling and waste
minimization, training of employees in hazardous waste management) to reduce the
potential for adverse environmental effects from its energy operations and,
specifically, to manage and appropriately dispose of wastes currently being
generated.  The Company, nevertheless, has been contacted, along with numerous
others, concerning wastes shipped off-site to licensed treatment, storage and
disposal sites where authorities have later questioned the handling of such
wastes.  The Company typically seeks to cooperate with those authorities and
with other site users to develop cleanup programs and to fairly allocate the
associated costs.  (See Note 10 of the Notes to Financial Statements.)

          FEDERAL CLEAN AIR ACT AMENDMENTS.  The Company is developing
strategies responsive to the Federal Clean Air Act Amendments of 1990
(Amendments).  The Amendments will primarily affect air emissions from the
Company's fossil-fueled electric generating facilities.  The Company is in the
process of identifying the optimum mix of control measures that will allow the
fossil fuel based portion of the generation system to fully comply with
applicable regulatory requirements.  Although work is continuing, not all
compliance control measures have been determined.  A range of capital costs
between $20 million and $30 million has been estimated for the implementation of
several potential scenarios which would enable the Company to meet the
foreseeable NOx and sulphur dioxide requirements of the Amendments.  These
capital costs would be incurred between 1996 and 2000.  The Company estimates
that it could also incur up to $2.1 million of additional annual operating
expenses, excluding fuel, to comply with the Amendments.  The Company
anticipates that the costs incurred to comply with the Amendments will be
recoverable through rates based on previous rate recovery of environmental costs
required by governmental authorities.

REDEMPTION OF SECURITIES

          Discretionary redemption of securities totaled $24.5 million during
1994.  A $16 million first mortgage bond maturity and $11.3 million of sinking
fund obligations were also a part of the Company's capital requirements in 1994.

          Capital requirements in 1993 included a $75 million first mortgage
bond maturity, $17 million of sinking fund obligations, and discretionary first
mortgage bond redemptions of $120 million.

CAPITAL REQUIREMENTS - SUMMARY

          The Company's capital program is designed to maintain reliable and
safe electric and natural gas service, to improve the Company's competitive
position, and to meet future customer service requirements.  Capital
requirements for the three-year period 1992 to 1994 and the current estimate of
capital requirements through 1997 are summarized in the Capital Requirements
table.

 
                                      35


 
 
Capital Requirements
- -------------------------------------------------------------------------------------------------------------
                                                            Actual                          Projected
                                                  ------------------------           ------------------------ 
                                                  1992      1993      1994           1995     1996       1997
Type of Facilities                                                   (Millions of Dollars)                                    
- -------------------------------------------------------------------------------------------------------------
                                                                                       
Electric Property
  Production                                     $  47     $  54     $  42          $  56    $  66    $  31
  Transmission and Distribution                     35        29        26             24       34       36
  Street Lighting and Other                          2         2         1              1        1        1
                                                 -----     -----     -----          -----    -----    -----
         Subtotal                                   84        85        69             81      101       68  
   Nuclear Fuel                                     11        16        16             19       21       21  
                                                 -----     -----     -----          -----    -----    -----
                                                                           
         Total Electric                             95       101        85            100      122       89
  Gas Property                                      19        20        20             17       19       19  
 Common Property                                    15        21        12             11       17       21  
                                                 -----     -----     -----          -----    -----    -----                
         Total                                     129       142       117            128      158      129
 Carrying Costs
    Allowance for Funds Used During     
      Construction (AFUDC)                           2         2         2              4        2        1  
    Deferred Financing Charges                                                  
      Included in Other Income                       3         1         -              -        -        -
                                                 -----     -----     -----          -----    -----    -----
         Total Construction Requirements           134       145       119            132      160      130
  Securities Redemptions,  Maturities  
    and Sinking Fund Obligations*                  160       212        52              -       18       30
                                                 -----     -----     -----          -----    -----    -----                       
         Total Capital Requirements              $ 294     $ 357     $ 171          $ 132    $ 178    $ 160
                                                 -----     -----     -----          -----    -----    -----


* Excludes prospective refinancings.


         FINANCING AND CAPITAL STRUCTURE

                 Capital requirements in 1994 were satisfied primarily by a
         combination of internally generated funds and short-term borrowings and
         the Company foresees modest near-term financing requirements. With an
         increasingly competitive environment, the Company believes maintaining
         a high degree of financial flexibility is critical. In this regard, the
         Company's long-term objective is to control capital expenditures, to
         move to a less leveraged capital structure and to increase the common
         equity percentage of capitalization toward the 50 percent range.

                 The Company is utilizing its credit agreements to meet any
         interim external financing needs prior to issuing any long-term
         securities. As financial market conditions warrant, the Company may,
         from time to time, issue securities to permit the early redemption of
         higher-cost senior securities. The Company's financing program is under
         continuous review and may be revised depending upon the level of
         construction, financial market conditions, and other factors.

 
                                      36


          FINANCING.  Under provisions of the Company's Charter, the Company may
not issue unsecured debt if immediately after such issuance the total amount of
unsecured debt outstanding would exceed 15 percent of the Company's total
secured indebtedness, capital, and surplus without the approval of at least a
majority of the holders of outstanding Preferred Stock.  At December 31, 1994,
including the $32.0 million of unsecured indebtedness already outstanding as
discussed in the following paragraph, the Company was able to issue $37.5
million of additional unsecured debt under this provision.

          Short-term credit is available from certain banks pursuant to a $90
million revolving credit agreement which continues until December 31, 1997 and
may be extended annually.  Borrowings under this agreement are secured by a
subordinate mortgage on substantially all of the Company's property except cash
and accounts receivable.  In addition, the Company entered into a Loan and
Security Agreement to provide for borrowing up to $30 million for the exclusive
purpose of financing FERC Order 636 transition costs (see Energy Supply and
Costs-Gas) and up to $20 million as needed from time to time for other working
capital needs.  Borrowings under this agreement, which can be renewed annually,
are secured by a lien on the Company's accounts receivable.  The Company also
has unsecured lines of credit totaling $72 million with several other banks.
Funds available pursuant to these lines of credit are at the discretion of the
respective banks.  At December 31, 1994 the Company had short-term borrowings
outstanding of $51.6 million, consisting of $32.0 million of unsecured short-
term debt and $19.6 million of secured short-term debt.  In addition, borrowings
of $18.7 million associated with FERC Order 636 transition costs (recorded on
the Balance Sheet as a deferred credit) were outstanding at December 31, 1994.

          In March 1994 the Company redeemed 180,000 shares of its 8.25%
Preferred Stock, Series R, representing all of the outstanding shares of this
series.  At the Company's option, 120,000 of these shares were redeemed prior to
their normal sinking fund redemption date.  Later that month, the Company issued
250,000 shares of 6.60% Preferred Stock, Series V.

          During 1994 approximately 644,000 new shares of Common Stock were sold
through the Company's Automatic Dividend Reinvestment and Stock Purchase Plan
(ADR Plan), providing $14.8 million to help finance its capital expenditures
program.  New shares issued in 1994 and 1993 through the ADR Plan were purchased
from the Company at a market price above the book value per share at the time of
purchase.

          CAPITAL STRUCTURE.  The Company's retained earnings at December 31,
1994 were $74.6 million, a decrease of approximately $0.5 million compared with
a year earlier.  Retained earnings were reduced by approximately $21.9 million
in September 1994 resulting from the charge for a workforce reduction program,
as discussed under the heading Earnings Summary.  Common equity (including
retained earnings) comprised 44.5 percent of the

 
                                      37


Company's capitalization at December 31, 1994, with the balance being comprised
of 7.3 percent preferred equity and 48.2 percent long-term debt.  As presented,
these percentages are based on the Company's capitalization inclusive of its
long-term liability to the United States Department of Energy (DOE) for nuclear
waste disposal as explained in Note 10 of the Notes to Financial Statements.  To
improve its capital structure, the Company currently anticipates the issuance of
new shares of Common Stock, primarily through the Company's ADR Plan.  The
Company is reviewing its financing strategies as they relate to debt and equity
structures in the context of the new competitive environment and the ability of
the Company to shift from a fully regulated to a more competitive organization.

REGULATORY MATTERS

          NEW YORK STATE PUBLIC SERVICE COMMISSION (PSC).  The Company is
subject to PSC regulation of rates, service, and sale of securities, among other
matters.  On August 24, 1993 the PSC issued an order approving a settlement
agreement (1993 Rate Agreement) among the Company, PSC Staff and other
interested parties.  The 1993 Rate Agreement will determine the Company's rates
through June 30, 1996 and includes certain incentive arrangements providing for
both rewards and penalties.  The 1993 Rate Agreement amounts are based on an
allowed return on common equity of 11.50% through June 30, 1996.  Earnings
between 8.50% and 14.50% will be absorbed/retained by the Company.  Earnings
above 14.50% will be refunded to the customers.  If, but not unless, earnings
fall below 8.50%, or cash interest coverage falls below 2.2 times, the Company
can petition the PSC for relief.

          In the first quarter of 1994 the Company filed with the PSC certain
adjustments required under various clauses of the 1993 Rate Agreement and new
rates were subsequently approved and became effective for the rate year
beginning July 1, 1994 (Year 2 under the Agreement).  These new rates primarily
reflect adjustments for higher property taxes, a Federal tax rate increase, and
variations in electric sales between actual and projected levels offset, in
part, by operating and maintenance expense savings achieved in Year 1 under the
1993 Rate Agreement.

          A summary of recent PSC rate decisions is presented in the table
titled Rate Increases.  The amounts presented in this table do not include any
variations from the estimated cost of fuel included in base rates which are or
may be collected/refunded through the Company's fuel clause provisions (see
Operating Revenues and Sales).

 
                                      38




Rate Increases
- ------------------------------------------------------------------------------------------------------
Granted
                                                                                           Authorized
                                           Amount of Increase                       Rate of Return on
Class of         Effective                     (Annual Basis)     Percent    -------------------------
Service          Date of Increase                     (000's)     Increase      Rate Base      Equity
- ------------------------------------------------------------------------------------------------------
                                                                                 
Electric          July  1, 1991                   $33,133           5.5%          9.66%        11.70%
                  July  1, 1992                    32,220           5.2           9.31         11.00
                  July  1, 1993*                   18,500           2.8           9.46         11.50
                  July  1, 1994*                   20,900           3.0           9.23         11.50
                  July  1, 1995*                   21,800           3.0           9.41         11.50
                                                         
Gas               July  1, 1991                     1,148           0.4           9.66         11.70
                  July  1, 1992                    12,316           4.1           9.31         11.00
                  July  1, 1993*                    2,600           1.1           9.46         11.50
                  July  1, 1994*                    7,400           3.0           8.90         11.50
                  July  1, 1995*                    4,300           1.7           9.41         11.50


* See under heading Regulatory Matters for additional details. Amounts for 1995
  are subject to certain adjustments to be filed with the PSC by the Company in
  March 1995.

                  The 1993 Rate Agreement includes:

                  -    Incentive mechanisms that have the potential to either
                       increase or reduce earnings from 5 to 110 basis points
                       each, depending on the Company's ability to meet a
                       variety of prescribed targets in the areas of electric
                       fuel costs, demand side management, service quality, and
                       integrated resource management (relative electric
                       production efficiency). During the rate year ending June
                       30, 1995, these incentives have the potential to affect
                       earnings by approximately $12 million.

                  -    Mechanisms for sharing costs between customers and
                       shareholders for operation and maintenance expense
                       variations. In general, these variances are shared 50% by
                       customers and 50% by the Company, unless those costs are
                       directly manageable by the Company, in which case there
                       is no sharing and such costs are to be absorbed/retained
                       by the Company.

                  -    Mechanisms for sharing variances between forecasted and
                       actual electric capital expenditures related to
                       production and transmission facilities. The Company will
                       retain the savings for cost of money and depreciation on
                       underspending variances. If there is an overspending
                       variance, the Company will write off 50% of the net
                       cumulative amount of the variance.

 
                                      39


     -    Sharing mechanism regarding the replacement of the Ginna Nuclear Plant
          steam generators.  A graduated sharing percentage is applied for up to
          $15 million of variances, plus or minus, from the forecasted cost of
          $115 million.  Variances above $130 million or below $100 million are
          absorbed by the Company.  Replacement of the steam generators was made
          subject to a final prudency review by the PSC.

     -    An Electric Revenue Adjustment Mechanism (ERAM) designed to stabilize
          electric revenues by eliminating the impact of variations in electric
          sales.  A gas weather normalization clause previously in place was
          retained.

          To the extent incentive and sharing mechanisms apply, the negotiated
base revenue increase shown in the table titled Rate Increases may be adjusted
up or down in Year 3.  Negotiated electric base rate increases could be reduced
to zero or increased up to an additional 1.6% in Year 3 and 1.8% in the
following year.  Negotiated gas base rate increases could also be reduced to
zero or increased up to an additional 1.6% in Year 3, and 1.8% in the following
year, exclusive of the impact of Empire going into service.

          Contained in the rate order for Year 2 is recognition of $9.6 million
related to the Company's performance in Year 1, recovery of which the Company
has delayed for future consideration.  The $9.6 million is comprised of the
following:

          -  $1.9 million for ERAM,

          -  $6.7 million for an Integrated Resource
             Management Incentive or relative electric
             production efficiency, and

          -  $1.0 million for a Service Quality Incentive.


In electing to delay for possible future recovery those incentive amounts for
which it was entitled, the Company gave consideration to the current and future
competitive environment and its objective for minimizing price impacts on the
customer while protecting earnings for shareholders.

          The Company obtained PSC approval for a new flexible pricing tariff
for major industrial and commercial electric customers in a settlement approved
by the PSC in March 1994.  This tariff allows the Company to negotiate
competitive electric rates at discount prices to compete with alternative power
sources, such as customer-owned generation facilities.  Under the terms of the
settlement, the Company will absorb 30 percent of any net revenues lost as a
result of such discounts through June 1996, while the remainder may be recovered
from other customers.

 
                                      40


The portion recoverable after June 1996 is expected to be determined in a future
Company rate proceeding.  Under these tariff provisions, the Company has
negotiated long-term electric supply contracts with three of its large
industrial and commercial electric customers at discounted rates.  It intends to
pursue negotiations with other large customers as the need and opportunity
arise.  The Company has not experienced any customer loss due to competitive
alternative arrangements.

          The PSC Staff is currently reviewing the Company's application for the
recovery of certain deferred gas costs as discussed under the heading Energy
Supply and Cost - Gas.

          The PSC has been conducting proceedings to investigate various issues
regarding the emerging competitive environment in the electric and gas business
in New York State, as noted under the heading Competition.

          The Company became aware during 1993 that it did not account properly
for certain gas purchases for the period August 1990 - August 1992 resulting in
undercharges to gas customers of approximately $7.5 million.  Of the total
undercharges, $2.3 million had previously been expensed and $5.2 million had
been deferred on the Company's Balance Sheet.  In March 1994, the PSC approved a
December 1993 settlement among the Company, PSC Staff and another party
providing for the recovery in rates of $2.6 million over three years.  The
Company wrote off $2.0 million of the undercharges as of December 31, 1993,
reducing 1993 earnings by four cents per share, net of tax.  In April 1994 the
Company wrote off an additional $0.6 million reducing 1994 earnings by
approximately one cent per share, net of tax.  Due to rate increase limitations
established for Year 2 of the rate settlement, the Company is precluded from
recovering the undercharges until Year 3, which begins July 1, 1995.

          In June 1992 the PSC allowed the Company to defer and recover through
rates over a period of ten years approximately $21.3 million of non-capital
incremental storm-damage repair costs incurred as a result of a March 1991 ice
storm.  The PSC has permitted the unamortized balance of these allowed costs to
be included in rate base.  Rate recovery of an additional $8.2 million of non-
capital storm-damage costs incurred by the Company was denied by the PSC and the
Company accordingly recorded in the second quarter of 1992 a charge to earnings
in the amount of $8.2 million, equivalent to approximately $.15 per share, net
of tax.


RESULTS OF OPERATIONS

          The following financial review identifies the causes of significant
changes in the amounts of revenues and expenses, comparing 1994 to 1993 and 1993
to 1992.  The Notes to Financial Statements contain additional information.

OPERATING REVENUES AND SALES

          Compared with a year earlier, operating revenues rose

 
                                      41



five percent in 1994 following a six percent increase in 1993.  Operating
revenues in 1994 were pushed higher by gains in retail customer electric and gas
revenues, while revenues from the sale of electric energy to other utilities
were basically unchanged from a year earlier.  Customer revenue increases in
1994 resulted primarily from rate relief and recovery of higher fuel costs.
Details of the revenue changes are presented in the Operating Revenues table.
As presented in this table, the base cost of fuel has been excluded from
customer consumption and is included under fuel costs, revenue taxes are
included as a part of other revenues, and unbilled revenues are included in each
caption as appropriate.




 
Operating Revenues
- ----------------------------------------------------------------------------------------------
Increase or (Decrease) from Prior Year
                                                  Electric Department         Gas Department
                                               ------------------------------------------------
(Thousands of Dollars)                           1994            1993        1994       1993
- ----------------------------------------------------------------------------------------------
                                                                          
Customer Revenues (Estimated) from:
 Rate Increases                                $18,647         $21,827     $ 4,155    $ 8,087
 Fuel Costs                                      3,171           9,093      29,989     25,593
 Weather Effects (Heating & Cooling)            (1,166)            200      (3,362)       700
 Customer Consumption                            1,726           4,374      (2,406)     1,381
 Other                                          (3,185)         (4,806)      3,977     (3,777)
                                               -------         -------     -------    -------
Total Change in Customer Revenues               19,193          30,688      32,353     31,984
Electric Sales to Other Utilities                  244          (9,180)          -          -
                                               -------         -------     -------    -------
Total Change in Operating Revenues             $19,437         $21,508     $32,353    $31,984
 


  Changes in FUEL AND PURCHASED POWER COST REVENUES normally have been earnings
neutral in the past.  The Company, however, does have fuel clause provisions
which currently provide that customers and shareholders will share, generally on
a 50%/50% basis subject to certain incentive limits, the benefits and detriments
realized from actual electric fuel costs, generation mix, sales of gas to dual-
fuel customers and sales of electricity to other utilities compared with PSC-
approved forecast, or base rate, amounts.  As a result of these sharing
arrangements, discussed further in Note 1 of the Notes to Financial Statements,
pretax earnings were increased by $4.4 million in 1993 and $3.9 million in 1994,
primarily reflecting actual experience in both electric fuel costs and
generation mix compared with rate assumptions.  Deferred costs associated with
the DOE's assessment for future uranium enrichment decontamination and certain
transition costs incurred by the Company's gas supply pipeline companies and
billed to the Company are being recovered through the Company's fuel adjustment
clauses.

  The effect of WEATHER variations on operating revenues is most measurable in
the Gas Department, where revenues from

 
                                      42



spaceheating customers comprise about 85 to 90 percent of total gas operating
revenues.  Variation in weather conditions can also have a meaningful impact on
the volume of gas delivered and the revenues derived from the transportation of
customer-owned gas since a substantial portion of these gas deliveries is
ultimately used for spaceheating.  Weather in the Company's service area during
1993 was colder than normal, in contrast to 1994 which was warmer than normal,
despite record-setting cold weather in January 1994.  Overall, weather during
1994 was 4.9 percent warmer than 1993 on a calendar-month heating degree day
basis.  Warmer than normal summer weather during 1994 and 1993 boosted electric
energy sales to meet the demand for air conditioning usage.  The decoupling, or
separation, of sales level fluctuations from revenue through the ERAM
provisions, discussed under Regulatory Matters, and a gas normalization weather
clause (see following paragraph) may mitigate the effect of abnormal weather
conditions on earnings.

  Retail customers who use gas for spaceheating are subject to a WEATHER
NORMALIZATION ADJUSTMENT to reflect the impact of variations from normal weather
on a billing cycle month basis for the months of October through May, inclusive.
The weather normalization adjustment for a billing cycle applies only if the
actual heating degree days are lower than 97.5 percent or higher than 102.5
percent of the normal heating degree days.  Weather normalization adjustments
lowered gas revenues in 1994 and 1993 by approximately $1.25 million and $1.2
million respectively.  Adjustments will continue through June 1996 in accordance
with the 1993 Rate Agreement for weather which is colder than normal.  However,
beginning in January 1995 and continuing until May 1995, the Company elected to
discontinue the operation of this clause in circumstances where the weather is
warmer than normal because of the unusually mild weather that has been
experienced in its service territory and the adverse effects on customer bills.
The earnings impact of this decision in 1995 will range between $3.5 and $8.7
million depending on the duration of mild weather for the heating season.

  Compared with a year earlier, KILOWATT-HOUR SALES OF ENERGY TO RETAIL
CUSTOMERS were nearly flat in 1994, after climbing about one percent in 1993.
Electric demand for air conditioning usage had a significant impact on such
sales in each of these years.  During 1993 and 1994, an increase in combined
sales to residential and commercial customers more than offset a decline in
sales to industrial customers, which occurred as a result, in part, of a decline
in local manufacturing employment.  The Company had a net gain of over 2,600 new
electric customers during 1994, including nearly 350 new commercial customers.

  Fluctuations in revenues from ELECTRIC SALES TO OTHER UTILITIES are generally
related to the Company's customer energy requirements, New York Power Pool
energy market and transmission conditions and the availability of electric
generation from Company facilities.  Such revenues in 1993 and 1994 reflect the
sale of energy at a lower average rate per megawatt hour, a

 
                                      43


result, in part, of competition and greater availability of energy.  With the
possibility of more open access to transmission services as provided for under
the Energy Act, the Company is examining alternative markets and procedures to
meet what it believes will be increased competition for the sale of electric
energy to other utilities.

  The TRANSPORTATION OF GAS FOR LARGE-VOLUME CUSTOMERS who are able to purchase
natural gas from sources other than the Company remains an important component
of the Company's marketing mix.  Company facilities are used to distribute this
gas, which amounted to 13.6 million dekatherms in 1994 and 12.4 million
dekatherms in 1993.  These purchases have caused decreases in customer revenues,
with offsetting decreases in purchased gas expenses, but in general do not
adversely affect earnings because transportation customers are billed at rates
which, except for the cost of buying and transporting gas to our city gate,
approximate the rates charged the Company's other gas service customers.  Gas
supplies transported in this manner are not included in Company therm sales,
depressing reported gas sales to non-residential customers.

  THERMS OF GAS SOLD AND TRANSPORTED COMBINED, including unbilled sales, were
down about two percent in 1994, after being nearly flat in 1993.  These changes
reflect, primarily, the effect of weather variations on therm sales to customers
with spaceheating.  If adjusted for normal weather conditions, residential gas
sales would have increased about 0.6 percent in 1994 over 1993, while
nonresidential sales, including gas transported, would have increased
approximately 1.9 percent in 1994.  The average use per residential gas
customer, when adjusted for normal weather conditions, was slightly down in
1994, following a modest decrease in 1993.

  Fluctuations in "OTHER" CUSTOMER REVENUES shown in the Operating Revenues
table for both comparison periods are largely the result of revenue taxes,
deferred fuel costs, and miscellaneous revenues.

OPERATING EXPENSES

  Compared with the prior year, operating expenses were up $44.0 million in 1994
after increasing $40.2 million in 1993.  These increases were driven by higher
gas purchased for resale costs in each comparison period.  The increases in
operating expenses were mitigated by the Company's continuing efforts to curtail
increases in maintenance and other operation expenses.  Operating expenses are
summarized in the table titled Operating Expenses.

 
                                      44




OPERATING EXPENSES

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

INCREASE OR (DECREASE) FROM PRIOR YEAR

(Thousands of Dollars)                                                
                                                        1994               1993


- --------------------------------------------------------------------------------
                                                                 
Fuel for Electric Generation                        $   (910)          $ (2,505)
Purchased Electricity                                  5,439              1,857
Gas Purchased for Resale                              27,506             25,593
Other Operation                                          515              8,757
Maintenance                                           (6,624)            (1,027)
Depreciation                                           3,284               (176)
Amortization of Other Plant                                -               (675)
Taxes Charged to Operating Expenses
  Local, State and Other Taxes                         2,886              2,640
  Federal Income Tax                                  11,915              5,739
                                                    --------           -------- 
Total Change in Operating Expenses                  $ 44,011           $ 40,203
                                                    ========           ========



  ENERGY COSTS - ELECTRIC.  For both comparison periods, an electric generation
mix favoring less expensive nuclear fuel, compared with the cost of coal or oil,
resulted in fuel expenses not increasing at the same rate as electric
generation.  The average cost of coal and nuclear fuel decreased in 1994 over
1993.

  The Company purchases electric power to supplement its own generation when
needed to meet load or reserve requirements, and when such power is available at
a cost lower than the Company's production cost.  For both comparison periods,
the increase in purchased electricity expense was primarily caused by an
increase in kilowatt-hours purchased.  Average rates for purchased electricity
declined in 1994 and in 1993.

  ENERGY SUPPLY AND COSTS - GAS.  As a result of the implementation of FERC
Order 636, and the commencement of operation of Empire, the Company now
purchases all of its required gas supply directly from numerous producers and
marketers under contracts containing varying terms and conditions.  The Company
holds firm transportation capacity on ten major pipelines, giving the Company
access to the major gas-producing regions of North America.  In addition to firm
pipeline capacity, the Company also has obtained contracts for firm storage
capacity on the CNG Transmission Corporation (CNG) system (10.4 billion cubic
feet) and on the ANR Pipeline system (6.4 billion cubic feet) which are used to
help satisfy its customers' winter demand requirements.

  The Company acquires gas supply and transportation capacity based on its
requirements to meet peak loads which generally occur in the winter months.
With Empire going on-line, the Company's gas supply and transportation capacity
have also

 
                                      45

been enhanced and increased.  The Company expects to have excess gas and
transportation capacity at various times throughout the year which it will
attempt to sell separately or bundled as a package to customers outside the
Company's franchise area.  The Company is also able to mitigate transportation
costs via the capacity release market.  To what extent the Company can
successfully achieve the assignment or sale of any excess gas and/or
transportation capacity, or at what price, cannot be determined at the present
time.

  As a result of the restructuring of the gas transportation industry by FERC
and related decisions, there will be a number of changes in this aspect of the
Company's business over the next several years.  These changes will require the
Company to pay a share of certain transition costs incurred by the pipelines as
a result of the FERC-ordered industry restructuring.  Although the final amounts
of such transition costs are subject to continuing negotiations with several
pipelines and ongoing pipeline filings requiring FERC approval, the Company
expects such costs to range between $44 and $52 million.  A substantial portion
of such costs will be on the CNG system of which approximately $27 million was
billed to the Company in December 1993 and subsequently paid by the Company.
The Company has entered into a $30 million credit agreement with a domestic bank
to provide funds for the Company's transition cost liability to CNG.  At
December 31, 1994 the Company had $18.7 million of borrowings outstanding under
the credit agreement.  The Company has begun collecting those costs through the
Gas Clause Adjustment in its rates.

  It was primarily an increase in average purchased gas rates that pushed up the
cost of gas purchased for resale for both comparison periods.  These higher
rates reflect, in part, increased demand charges and newly assessable gas
service restructuring charges as a result of FERC Order 636.  In contrast to
1993, a decrease in the volume of gas purchased for resale helped to mitigate
the overall increase in purchased gas expense in 1994.

  A reconciliation of gas costs incurred and gas costs billed to customers is
done annually, as of August 31, and the excess or deficiency is refunded to or
recovered from customers during a subsequent period.  In October 1994 the
Company submitted to the PSC its annual reconciliation providing for recovery of
$24 million of deferred gas costs, which was substantially higher than in
previous years due to the factors mentioned above.

  The Staff of the PSC has reviewed the Company's application for recovery of
these deferred costs and various other parties requested that the PSC conduct
hearings to determine whether and on what terms the deferral should be
recovered.  On December 19, 1994 the PSC instituted a proceeding to review the
Company's practices regarding acquisition of pipeline capacity, the deferred
costs of the capacity and the Company's recovery of those costs.  The costs
included in the

 
                                      46


deferral have ordinarily been recovered in the past and the Company believes
that they should be recovered in this instance; however, it is possible that
with respect to these costs, the PSC may not recognize all of them in rates.  If
that were to occur, the Company would be compelled to discontinue deferring and
recovering costs above the allowed amount, and would recognize the disallowed
costs as they were incurred as a charge against earnings.  In addition, in a
more adverse decision, the PSC could order the Company to refund a portion of
such costs previously collected from ratepayers.  Pending the conclusion of the
proceeding, the PSC directed the Company to recover FERC Order 636 transition
costs over a five-year period and all other unrecovered gas costs over 18
months.

  As an interim measure, on February 1, 1995, the PSC directed the Company to
remove from existing rates $16 million of gas revenues representing a portion of
the costs attributable to excess capacity over the remaining term of the
contracts.  Prospective capacity release credits obtained by the Company are to
be used to offset such amounts.  These deferred costs are subject to recovery by
the Company from customers, with interest, to the extent the Company's actions
are found prudent.

          The Company cannot predict to what extent the deferred costs
described above would be recoverable in rates.
 
          The Company's purchased gas expense charged to customers will be
higher during the 1994-95 heating season for the reasons described above.

  OPERATING EXPENSES, EXCLUDING FUEL.  After rising approximately $8.8 million
in 1993, the growth in other operation expenses remained flat in 1994, a direct
result of the Company's cost control efforts and workforce reduction programs.
For 1994, higher costs for the Company's demand side management program, claims,
and uncollectibles were offset by lower payroll and employee welfare costs due
to employee reductions and reduced expenses for contractors and consultants.
The change in other operation expenses for the 1993 comparison period reflects
primarily increased payroll costs and demand side management expenses partially
offset by lower fire and liability insurance costs, transportation, materials
and supplies, and legal expense.

  Statement of Financial Accounting Standards 112 (SFAS-112), "Employees'
Accounting for Postemployment Benefits", was adopted by the Company during the
first quarter of 1994.  SFAS-112 requires the Company to recognize the
obligation to provide postemployment benefits to former or inactive employees
after employment but before retirement.  The additional postemployment
obligation at the time of the accounting change was approximately $11 million
and is being deferred on the Balance Sheet.  The Company anticipates filing with
the PSC for recovery of the incremental expenses as the result of the adoption
of SFAS-112.

  Statement of Financial Accounting Standards 115 (SFAS-115), "Accounting for
Certain Investments in Debt and

 
                                      47


Equity Securities" was also adopted by the Company in the first quarter of 1994
and requires that debt and equity securities not held to maturity or held for
trading purposes be recorded at fair value with unrealized gains and losses
excluded from earnings and recorded as a separate component of shareholders'
equity.  The Company's accounting policy, as prescribed by the PSC, with respect
to its nuclear decommissioning trusts is to reflect the trusts' assets at market
value and reflect unrealized gains and losses as a change in the corresponding
accrued decommissioning liability.

  Lower maintenance expense in both comparison periods reflects reduced payroll
and contractor costs.

  Despite an increase in depreciable plant in both comparison periods,
depreciation declined moderately in 1993 due mainly to a decrease in the
depreciation and accrued decommissioning expenses related to the Ginna Nuclear
Plant because of a three-year extension of its operating license.  For the 1994
comparison period, the higher depreciation expense reflects the increase in
depreciable plant.

  TAXES CHARGED TO OPERATING EXPENSES.  The increase in local, state and other
taxes in both comparison periods resulted primarily from an increase in revenues
combined with increased property tax rates and generally higher property
assessments.  The 1994 comparison period also reflects certain assessments for
prior years' taxes.

  During the first quarter of 1993, the Company adopted SFAS-109 entitled
"Accounting for Income Taxes" issued by the FASB in February 1992.  The
Company's adoption of SFAS-109 did not have a material effect on the Company's
results of operations although since then, reflection of a deferred tax
liability, together with a corresponding regulatory asset, caused total assets
and liabilities to increase significantly.  See Note 2 of the Notes to Financial
Statements for further discussion of SFAS-109 and an analysis of Federal income
taxes.

  In August 1993 the Revenue Reconciliation Act of 1993 (1993 Tax Act) was
signed into law.  Among other provisions, the 1993 Tax Act provides for a
Federal corporate income tax rate of 35% (previously 34%) retroactive to January
1, 1993.  In 1993, the Company adjusted it's tax reserve balances to reflect
this new rate.  Such adjustment had no material effect on the Company's
financial condition or results of operations.

OTHER STATEMENT OF INCOME ITEMS

  Variations in non-operating Federal income tax reflect mainly accounting
adjustments related to retirement enhancement programs (see Earnings Summary),
regulatory disallowances, and employee performance incentive programs (discussed
below in this section).

  Recorded under the caption Other Income and Deductions is the recognition of
retirement enhancement programs designed to reduce overall labor costs which
were implemented by the Company

 
                                      48


during the third and fourth quarters of 1993 and the third quarter of 1994.
These programs are discussed under Earnings Summary.

  Recorded under the caption Regulatory Disallowances is the recognition of the
1992 PSC order related to a March 1991 ice storm, and a 1993 settlement with the
PSC, as supplemented in 1994, regarding certain gas purchase undercharges, each
discussed under the heading New York State Public Service Commission.

  Other Income in 1992 includes $3.5 million of proceeds received in settlement
of lawsuits filed against certain contractors involved in the construction of
the Nine Mile Two nuclear plant.  Other--Net Income and Deductions for 1993 and
1994 results mainly from the recognition of employee performance incentive
programs in each of those years.  These programs recognize employees'
achievements in meeting corporate goals and reducing expenses.  For the 1994
comparison period, Other--Net Income and Deductions also reflects higher
miscellaneous interest revenues.

  Both mandatory and optional redemptions of certain higher-cost first mortgage
bonds have helped to reduce long-term debt interest expense over the three-year
period 1992-1994.  The average short-term debt outstanding decreased in 1993 and
1994.

 
                                      49




  ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

          A. Financial Statements

             Report of Independent Accountants

             Consolidated Statements of Income and Retained Earnings for each 
             of the three years ended December 31, 1994.

             Consolidated Balance sheets at December 31, 1994 and 1993.

             Consolidated Statement of Cash Flows for each of the three years
             ended December 31, 1994.

             Notes to Consolidated Financial Statements.

             Financial Statement Schedules -

             The following Financial Statement Schedule is submitted as part of
             Item 14, Exhibits, Financial Statement Schedules and Reports on
             Form 8-K, of this Report.  (All other Financial Statement Schedules
             are omitted because they are not applicable, or the required
             information appears in the Financial Statements or the Notes
             thereto.)

             Schedule II - Valuation and Qualifying Accounts


          B. Supplementary Data

             Interim Financial Data.

 
                                      50



                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Shareholders and
Board of Directors of
Rochester Gas and Electric Corporation


In our opinion, the consolidated financial statements listed under Item 8A in
the index appearing on the preceding page present fairly, in all material
respects, the financial position of Rochester Gas and Electric Corporation and
its subsidiaries at December 31, 1994 and 1993, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1994, in conformity with generally accepted accounting principles.
These financial statements are the responsibility of the Company's management;
our responsibility is to express an opinion on these financial statements based
on our audits.  We conducted our audits of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement.  An audit 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, and evaluating the overall financial statement presentation.  We
believe that our audits provide a reasonable basis for the opinion expressed
above.

As discussed in Note 1 to the financial statements, the Company adopted the
provisions of Statement of Financial Accounting Standards No. 112, "Employers'
Accounting for Postemployment Benefits" in 1994.



PRICE WATERHOUSE LLP


Rochester, New York
January 20, 1995 (except for Note 10,
as to which the date is February 1, 1995)

 
                                      51



Consolidated Statement of Income
                                                                   -----------------------------------------------                 
(Thousands of Dollars)                     Year Ended December 31        1994             1993            1992
- ------------------------------------------------------------------------------------------------------------------
                                                                                                  
Operating Revenues
  Electric                                                            $  658,148       $  638,955      $  608,267
  Gas                                                                    326,061          293,708         261,724
                                                                      ----------       ----------      ----------
                                                                         984,209          932,663         869,991
  Electric sales to other utilities                                       16,605           16,361          25,541
                                                                      ----------       ----------      ----------
      Total Operating Revenues                                         1,000,814          949,024         895,532
Operating Expenses                                                    ----------       ----------      ----------
  Fuel Expenses
    Fuel for electric generation                                          44,961           45,871          48,376
    Purchased electricity                                                 37,002           31,563          29,706
    Gas purchased for resale                                             194,390          166,884         141,291
                                                                      ----------       ----------      ----------
      Total Fuel Expenses                                                276,353          244,318         219,373
                                                                      ----------       ----------      ----------
Operating Revenues Less Fuel Expenses                                    724,461          704,706         676,159
  Other Operating Expenses                                            ----------       ----------      ----------
    Operations excluding fuel expenses                                   235,896          235,381         226,624
    Maintenance                                                           55,069           61,693          62,720
    Depreciation and amortization                                         87,461           84,177          85,028
    Taxes - local, state and other                                       129,778          126,892         124,252
    Federal income tax                                                    61,245           49,330          43,591
                                                                      ----------       ----------      ----------
      Total Other Operating Expenses                                     569,449          557,473         542,215
                                                                      ----------       ----------      ----------
Operating Income                                                         155,012          147,233         133,944
Other Income and Deductions                                           ----------       ----------      ----------
  Allowance for other funds used during construction                         396              153             164
  Federal income tax                                                      16,259            9,827           4,195
  Pension Plan Curtailment                                               (33,679)          (8,179)              -
  Regulatory disallowances                                                  (600)          (1,953)         (8,215)
  Other, net                                                              (4,853)          (7,074)          6,155
                                                                      ----------       ----------      ----------
      Total Other Income and (Deductions)                                (22,477)          (7,226)          2,299
                                                                      ----------       ----------      ----------
Income Before Interest Charges                                           132,535          140,007         136,243
Interest Charges                                                      ----------       ----------      ----------
  Long term debt                                                          53,606           56,451          60,810
  Other, net                                                               6,566            6,707           7,178
  Allowance for borrowed funds used during construction                   (2,012)          (1,714)         (2,184)
                                                                      ----------       ----------      ----------
      Total Interest Charges                                              58,160           61,444          65,804
                                                                      ----------       ----------      ----------
Net Income                                                                74,375           78,563          70,439
Dividends on Preferred Stock                                               7,369            7,300           8,290
                                                                      ----------       ----------      ----------
Earnings Applicable to Common Stock                                   $   67,006       $   71,263      $   62,149
                                                                      ----------       ----------      ----------
Weighted Average Number of Shares for Period (000's)                      37,327           35,599          33,258
                                                                      ----------       ----------      ----------
Earnings per Common Share                                             $     1.79       $     2.00      $     1.86
- ------------------------------------------------------                ----------       ----------      ----------
 
 
Consolidated Statement of Retained Earnings
 
 
 
                                                                   ----------------------------------------------
(Thousands of Dollars)                   Year Ended December 31         1994              1993            1992
- -----------------------------------------------------------------------------------------------------------------
                                                                                                  
Balance at Beginning of Period                                        $  75,126        $  66,968       $  61,515
Add
  Net Income                                                             74,375           78,563          70,439
  Adjustment Associated With Stock Redemption                            (1,398)            (933)              -
                                                                      ---------        ---------       ---------
      Total                                                             148,103          144,598         131,954
                                                                      ---------        ---------       ---------
Deduct
  Dividends declared on capital stock
    Cumulative preferred stock                                            7,369            7,300           8,290
    Common Stock                                                         66,168           62,172          56,696
                                                                      ---------        ---------       ---------
      Total                                                              73,537           69,472          64,986
                                                                      ---------        ---------       ---------
Balance at End of Period                                              $  74,566        $  75,126       $  66,968
- -----------------------------------------------------                 ---------        ---------       --------- 


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

 
                                      52






Consolidated Balance Sheet                                        -------------------------------------
(Thousands of Dollars)           At December 31                           1994             1993*
- -------------------------------------------------------------------------------------------------------

                                                                                      
Assets
Utility Plant
Electric                                                               $2,284,634        $2,234,530    
Gas                                                                       370,205           356,484    
Common                                                                    135,975           125,428    
Nuclear fuel                                                              190,337           174,357    
                                                                       ----------        ----------    
                                                                        2,981,151         2,890,799    
Less: Accumulated depreciation                                          1,263,637         1,190,801    
      Nuclear fuel amortization                                           159,461           144,282    
                                                                       ----------        ----------    
                                                                        1,558,053         1,555,716    
Construction work in progress                                             128,860           112,750    
                                                                       ----------        ----------    
      Net Utility Plant                                                 1,686,913         1,668,466    
                                                                       ----------        ----------    
Current Assets                                                                                         
Cash and cash equivalents                                                   2,810             2,327    
Accounts receivable, net of allowance for doubtful accounts:                                           
 1994 - $ 950; 1993 - $ 600                                               110,417           104,753    
Unbilled revenue receivable                                                54,270            61,330    
Materials and supplies, at average cost                                                                
 Fossil fuel                                                                7,908             5,983    
 Construction and other supplies                                           13,264            13,644    
 Gas stored underground                                                    24,315            38,989    
Prepayments                                                                23,535            21,563    
                                                                       ----------        ----------    
      Total Current Assets                                                236,519           248,589    
                                                                       ----------        ----------    
Investment in Empire                                                       38,560            38,560    
Deferred Debits                                                                                        
Unamortized debt expense                                                   18,343            19,326    
Nuclear generating plant decommissioning fund                              49,011            38,930    
Nine Mile Two deferred costs                                               33,462            34,513    
Deferred finance charges - Nine Mile Two                                   19,242            19,242    
Other Deferred Debits                                                      19,214            27,073    
Regulatory assets -                                                                                    
  Income taxes                                                            205,794           241,741    
  Uranium enrichment decommissioning deferral                              20,169            23,421    
  Deferred ice storm charges                                               19,111            21,621    
  FERC 636 transition costs                                                32,479            41,265    
  Demand side management costs                                             19,807            20,573    
  Deferred fuel costs - gas                                                33,845             5,754    
  Other regulatory assets                                                  33,727            14,310    
                                                                       ----------        ----------    
      Total Deferred Debits                                               504,204           507,769    
                                                                       ----------        ----------    
      Total Assets                                                     $2,466,196        $2,463,384    
- ------------------------------------------------------------           ==========        ==========    


* Reclassified for comparative purposes.
The accompanying notes are an integral part of the financial statements.

 
                                      53







Consolidated Balance Sheet                                        -------------------------------------
(Thousands of Dollars)           At December 31                           1994             1993*
- -------------------------------------------------------------------------------------------------------

                                                                                      
Capitalization and Liabilities
Capitalization
Long term debt - mortgage bonds                                        $  643,278       $  655,731  
               - promissory notes                                          91,900           91,900  
Preferred stock redeemable at option of Company                            67,000           67,000  
Preferred stock subject to mandatory redemption                            55,000           42,000  
Common shareholders' equity                                                                         
 Common stock                                                             670,569          652,172  
 Retained earnings                                                         74,566           75,126  
                                                                       ----------       ----------  
      Total Common Shareholders' Equity                                   745,135          727,298  
                                                                       ----------       ----------  
      Total Capitalization                                              1,602,313        1,583,929  
                                                                       ----------       ----------  
Long Term Liabilities (Department of Energy)                                                        
 Nuclear waste disposal                                                    70,895           68,055  
 Uranium enrichment decommissioning                                        16,931           21,749  
                                                                       ----------       ----------  
      Total Long Term Liabilities                                          87,826           89,804  
                                                                       ----------       ----------  
                                                                                                    
Current Liabilities                                                                                 
Long term debt due within one year                                             --           21,250  
Preferred stock redeemable within one year                                     --            6,000  
Note Payable - Empire                                                      29,600           29,600  
Short term debt                                                            51,600           68,100  
Accounts payable                                                           42,934           52,596  
Dividends payable                                                          18,818           18,066  
Taxes accrued                                                               3,471            6,472  
Interest accrued                                                           11,967           12,955  
Other                                                                      22,937           19,491                   
                                                                       ----------       ----------                   
      Total Current Liabilities                                           181,327          234,530  
                                                                       ----------       ----------  
Deferred Credits and Other Liabilities                                                              
Accumulated deferred income taxes                                         402,894          425,648  
Deferred finance charges - Nine Mile Two                                   19,242           19,242  
Pension costs accrued                                                      75,912           31,919  
Other                                                                      96,682           78,312                   
                                                                       ----------       ----------                   
      Total Deferred Credits and Other Liabilities                        594,730          555,121  
                                                                       ----------       ----------  
Commitments and Other Matters (Note 10)                                        --               --  
                                                                       ----------       ----------  
      Total Capitalization and Liabilities                             $2,466,196       $2,463,384  
- -------------------------------------------------------                ==========       ==========  


* Reclassified for comparative purposes.
The accompanying notes are an integral part of the financial statements.

 
                                      54



 
Consolidated Statement of Cash Flows                                       
                                                                            -----------------------------------------------
(Thousands of Dollars)                     Year Ended December 31                 1994          1993          1992
- ---------------------------------------------------------------------------------------------------------------------------

                                                                                                              
CASH FLOW FROM OPERATIONS
Net income                                                                     $  74,375     $  78,563     $  70,439
Adjustments to reconcile net income to net cash provided
 from operating activities:
Depreciation and amortization                                                     87,461        84,177        85,028
Amortization of nuclear fuel                                                      18,048        18,861        18,803
Deferred fuel - electric                                                          (1,967)       (2,072)        2,543
Deferred fuel - gas                                                              (28,091)      (11,500)        4,896
Deferred income taxes                                                             13,193        15,232        10,466
Allowance for funds used during construction                                      (2,408)       (1,867)       (2,348)
Unbilled revenue, net                                                              7,060        (5,107)       (6,631)
Deferred ice storm costs                                                           2,510         2,576        12,234
Nuclear generating plant decommissioning fund                                    (10,081)       (9,381)      (10,328)
Changes in certain current assets and liabilities:
 Accounts receivable                                                              (5,664)      (12,461)       (8,239)
 Materials and supplies - fossil fuel                                             (1,925)        6,290        (1,507)
                        - construction and other supplies                            380          (514)         (591)
                        - gas stored underground                                  14,674       (28,991)       (2,942)
 Taxes accrued                                                                    (3,001)       (7,271)        1,693
 Accounts payable                                                                 (9,662)       12,018       (13,404)
 Interest accrued                                                                   (988)       (2,506)         (852)
 Other current assets and liabilities, net                                           317         6,113        (2,528)
Other, net                                                                        61,881        10,966        (5,832)
                                                                               ---------     ---------     ---------
       Total Operating                                                         $ 216,112     $ 153,126     $ 150,900
- ---------------------------------------------------------                      =========     =========     =========
 
CASH FLOW FROM INVESTING ACTIVITIES
Utility Plant
Plant additions                                                                $(103,737)    $(125,744)    $(115,792)
Nuclear fuel additions                                                           (15,890)      (15,530)      (11,763)
Less:  Allowance for funds used during construction                                2,408         1,867         2,348
                                                                               ---------     ---------     ---------
Additions to Utility Plant                                                      (117,219)     (139,407)     (125,207)
Investment in Empire - net                                                            --           884        (9,846)
Other, net                                                                          (150)       (1,907)          490
                                                                               ---------     ---------     ---------
       Total Investing                                                         $(117,369)    $(140,430)    $(134,563)
- ---------------------------------------------------------                      =========     =========     =========
 
CASH FLOW FROM FINANCING ACTIVITIES
Proceeds from:
Sale/Issue of common stock                                                     $  17,369     $  61,254     $  63,928
Sale of preferred stock                                                           25,000            --            --
Sale of long term debt, mortgage bonds                                                --       200,000       160,500
Short term borrowings                                                            (16,500)       17,300        (8,700)
Retirement of long term debt                                                     (33,750)     (200,249)     (160,000)
Retirement of preferred stock                                                    (18,000)      (12,000)           --
Capital stock expense                                                              1,028          (615)       (1,735)
Discount and expense of issuing long term debt                                      (531)       (7,909)        (6,368)
Dividends paid on preferred stock                                                 (7,328)       (7,548)        (8,290)
Dividends paid on common stock                                                   (65,457)      (60,893)       (55,216)
Other, net                                                                           (91)       (1,468)          (185)
                                                                               ---------     ---------     ----------
       Total Financing                                                         $ (98,260)    $ (12,128)    $  (16,066)
                                                                               ---------     ---------     ----------
       Increase in cash and cash equivalents                                   $     483     $     568     $      271
       Cash and cash equivalents at beginning of year                          $   2,327     $   1,759     $    1,488
                                                                               ---------     ---------     ----------
       Cash and cash equivalents at end of year                                $   2,810     $   2,327     $    1,759
- ---------------------------------------------------------                      =========     =========     ==========
  
                                         SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
                                                                           ------------------------------------------
(Thousands of Dollars)                   Year Ended December 31                    1994          1993          1992
- ---------------------------------------------------------------------------------------------------------------------  
                                                                                                              
Cash Paid During the Year
Interest paid (net of capitalized amount)                                      $  57,186     $  60,852     $  64,431
Income taxes paid                                                              $  28,411     $  32,779     $  22,911
- ---------------------------------------------------------                      =========     =========     =========
 

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

 
                                      55

NOTES TO FINANCIAL STATEMENTS


NOTE 1. SUMMARY OF ACCOUNTING PRINCIPLES

GENERAL.  The Company is subject to regulation by the Public Service Commission
of the State of New York (PSC) under New York statutes and by the Federal Energy
Regulatory Commission (FERC) as a licensee and public utility under the Federal
Power Act.  The Company's accounting policies conform to generally accepted
accounting principles as applied to New York State public utilities giving
effect to the ratemaking and accounting practices and policies of the PSC.

          Energyline Corporation, which is a wholly-owned subsidiary, was
incorporated in July 1992.  Energyline was formed as a gas pipeline corporation
to fund the Company's investment in the Empire State Pipeline project.  On
November 1, 1993 Empire commenced service. The Company has authority to invest
up to $20 million in Empire.  In June 1993 Empire secured a $150 million credit
agreement, the proceeds of which are to finance approximately 75% of the total
construction cost and initial operating expenses.  Energyline is obligated to
pay its 20% share of the balance outstanding subject to a maximum commitment of
$9.7 million under the credit agreement.  Excluding the loan commitment, at
December 31, 1994 the Company had invested a net amount of $10.3 million in
Energyline.

PRINCIPLES OF CONSOLIDATION. The consolidated financial statements include the
accounts of the Company and its wholly-owned subsidiaries Roxdel and Energyline.
All intercompany balances and transactions have been eliminated.

          A description of the Company's principal accounting policies follows.



RATES AND REVENUE.  Revenue is recorded on the basis of meters read.  In
addition, the Company records an estimate of unbilled revenue for service
rendered subsequent to the meter-read date through the end of the accounting
period.

          Tariffs for electric and gas service include fuel cost adjustment
clauses which adjust the rates monthly to reflect changes in the actual average
cost of fuels.  The electric fuel adjustment provides that ratepayers and the
Company will share the effects of any variation from forecast monthly unit fuel
costs on a 50%/50% basis up to a $5.6 million cumulative annual gain or loss to
the Company.  Thereafter, 100% of additional fuel clause adjustment amounts are
assigned to customers.  The electric fuel cost adjustment also provides that any
variation from forecast margins below $7.1 million or above $8.5 million on
sales to electric utilities be shared with retail customers on a 50%/50% basis.



          In addition, there is a similar 50%/50% sharing process of variances
from forecasted margins derived from sales and the

 
                                      56

transportation of privately owned gas to large customers that can use alternate
fuels.

          Under the Company's Electric Revenue Assurance Mechanism (ERAM), which
was established in the 1993 multi-year rate settlement, any variations between
actual margins and the established targets may be recovered from or returned to
customers.  Beginning July 1994 through December 31, 1994, $7.3 million was
recoverable from customers.  The company is not currently recognizing ERAM
amounts as part of income.  The ultimate recognition, if any, will be determined
based on a filing with the PSC during 1995.

          Retail customers who use gas for spaceheating are subject to a weather
normalization adjustment to reflect the impact of variations from normal weather
on a billing month basis for the months of October through May, inclusive.  The
weather normalization adjustment for a billing cycle applies only if the actual
heating degree days are lower than 97.5% or higher than 102.5% of the normal
heating degree days.  Weather normalization adjustments lowered gas revenues in
1994 and 1993 by approximately $1.25 million and $1.2 million respectively.
Adjustments will continue through June 1996 in accordance with the 1993 multi-
year rate settlement agreement for weather which is colder than normal (also see
Note 10).

The Company practices fuel cost deferral accounting as described above.  A
reconciliation of recoverable gas costs with gas revenues is done annually as of
August 31, and the excess or deficiency is refunded to or recovered from the
customers during a subsequent period.

UTILITY PLANT, DEPRECIATION AND AMORTIZATION.  The cost of additions to utility
plant and replacement of retirement units of property is capitalized.  Cost
includes labor, material, and similar items, as well as indirect charges such
as engineering and supervision, and is recorded at original cost.  The Company
capitalizes an Allowance for Funds Used During Construction approximately 
equivalent to the cost of capital devoted to plant under construction that is
not included in its rate base.  Replacement of minor items of property is
included in maintenance expenses.  Costs of depreciable units of plant retired
are eliminated from utility plant accounts, and such costs, plus removal 
expenses, less salvage, are charged to the accumulated depreciation reserve.

          Depreciation in the financial statements is provided on a straight-
line basis at rates based on the estimated useful lives of property, which have
resulted in provisions of 2.9% per annum of average depreciable property in
1994, 1993, and 1992.

 
                                      57

FERC ORDER 636.  Under this order, gas supply and pipeline companies are allowed
to pass restructuring and transition costs associated with the implementation of
the order on to their customers.  The Company, as a customer, has estimated
total costs to range between $44 and $52 million which will be paid to its
suppliers.  A regulatory asset and related deferred credit have been established
on the balance sheet to account for these estimated costs.  Approximately $33.7
million of these costs were paid to various suppliers, of which $15 million has
been included in purchased gas costs (see Note 10).

ALLOWANCE FOR FUNDS USED DURING CONSTRUCTION.  The Company capitalizes an
Allowance for Funds Used During Construction (AFUDC) based upon the cost of
borrowed funds for construction purposes, and a reasonable rate upon the
Company's other funds when so used.  AFUDC is segregated into two components and
classified in the Consolidated Statement of Income as Allowance for Borrowed
Funds Used During Construction, an offset to Interest Charges, and Allowance for
Other Funds used During Construction, a part of Other Income.

          The rates approved by the PSC for purposes of computing AFUDC ranged
from 3.9% to 7.1% during the three-year period ended December 31, 1994.

         The Company did not accrue AFUDC on a portion of its investment in Nine
Mile Two for which a cash return was allowed.  Amounts were accumulated in
deferred debit and credit accounts equal to the amount of AFUDC which was no
longer accrued.  The balance in the deferred credit account was intended to
reduce future cash revenue requirements over a period substantially shorter than
the life of Nine Mile Two, and the balance in the deferred debit account would
then be collected from customers over a longer period of time.  The current
balances of $19.2 million are expected to remain on the Company's books for
future application by the PSC as a rate moderator.

FEDERAL INCOME TAX.  Statement of Financial Accounting Standards (SFAS) 109,
Accounting for Income Taxes, was adopted by the Company during the first quarter
of 1993 (see Note 2).

RETIREMENT HEALTH CARE AND LIFE INSURANCE BENEFITS.  The Company provides
certain health care and life insurance benefits for retired employees and health
care coverage for surviving spouses of retirees.  Substantially all of the
Company's employees may become eligible for these benefits if they reach
retirement age  while working for the Company.  These and similar benefits for
active employees are provided through insurance policies whose premiums are
based upon the experience of benefits actually paid.

In December 1990, the Financial Accounting Standards Board issued SFAS-106
entitled "Accounting for Postretirement Benefits Other than Pensions" effective
for fiscal years beginning after December 15, 1992.  Among other things, SFAS-
106 requires accrual accounting by employers for postretirement benefits other
than pensions reflecting currently earned benefits.  The Company adopted this
accounting practice in 1992.

In September 1993, the PSC issued a "Statement of Policy Concerning the
Accounting and Ratemaking Treatment for Pensions and Postretirement

 
                                      58

Benefits Other Than Pensions".  The Statement's provisions require, among other
things, ten-year amortization of actuarial gains and losses and deferral of
differences between actual costs and rate allowances.

POSTEMPLOYMENT BENEFITS.  SFAS-112,  "Employers ' Accounting for Postemployment
Benefits", was adopted by the Company during the first quarter of 1994.  SFAS-
112 requires the Company to recognize the obligation to provide postemployment
benefits to former or inactive employees after employment but before retirement.
The additional postemployment obligation at the time of the accounting change
was approximately $11 million and is being deferred on the balance sheet.


INVESTMENTS IN DEBT AND EQUITY SECURITIES.  SFAS-115, "Accounting for Certain
Investments in Debt and Equity Securities" was adopted by the Company in the
first quarter 1994 and requires that debt and equity securities not held to
maturity or held for trading purposes be recorded at fair value with unrealized
gains and losses excluded from earnings and recorded as a separate component of
shareholders' equity.  The Company's accounting policy, as prescribed by the
PSC, with respect to its nuclear decommissioning trusts is to reflect the
trusts' assets at market value and reflect unrealized gains and losses as a
change in the corresponding accrued decommissioning liability.


EARNINGS PER SHARE.  Earnings applicable to each share of common stock are based
on the weighted average number of shares outstanding during the respective
years.

 
                                      59

NOTE 2.  FEDERAL INCOME TAXES

       The provision for Federal income taxes is distributed between operating 
expense and other income based upon the treatment of the various components of 
the provision in the rate-making process.  The following is a summary of income
tax expense for the three most recent years.



(Thousands of Dollars)                                  1994                 1993                 1992                         
                                                        ----                 ----                 ----                         
                                                                                                                      
Charged to operating expense:                                                                                                
  Current                                              $35,658              $33,453             $36,101                      
  Deferred                                              25,587               15,877               7,490                      
                                                       -------              -------             -------                      
    Total                                               61,245               49,330              43,591                      
Charged (Credited) to other income:                    -------              -------             -------                      
  Current                                               (7,419)              (9,182)             (7,171)                     
  Deferred                                              (6,408)               1,787               5,402                      
  Investment tax credit                                 (2,432)              (2,432)             (2,426)                     
                                                       -------              -------             -------                      
    Total                                              (16,259)              (9,827)             (4,195)                     
                                                       -------              -------             -------                      
Total Federal income tax expense                       $44,986              $39,503             $39,396                      
                                                       -------              -------             -------                       
 

The following is a reconciliation of the difference between the amount
of Federal income tax expense reported in the Consolidated Statement of Income
and the amount computed by multiplying the income by the statutory tax rate.

 
 
(Thousands of Dollars)                                            1994                 1993                  1992
                                                                  % of                 % of                  % of
                                                                 Pretax               Pretax                Pretax
                                                        Amount   Income      Amount   Income     Amount     Income
                                                        ------   ------      ------   ------     ------     ------
                                                                                           
Net Income                                            $ 74,375             $ 78,563            $ 70,439   
 Add:  Federal income tax expense                       44,986               39,503              39,396   
                                                      --------             --------            --------      
Income before Federal income tax                      $119,361             $118,066            $109,835   
                                                      --------             --------            --------   
Computed tax expense                                  $ 41,776    35.0     $ 41,323     35.0     37,344      34.0      
Increases (decreases) in tax resulting                                                                               
  from:  Difference between tax                                                                                      
   depreciation and amount deferred                      6,685     5.6        6,337      5.4      6,775       6.2        
  Investment tax credit                                 (2,432)   (2.0)      (2,432)    (2.1)    (2,426)     (2.2)       
  Miscellaneous items, net                              (1,043)   (0.9)      (5,725)    (4.8)    (2,297)     (2.1)       
                                                      ---------   ----     ---------  -------  --------      ----       
Total Federal income tax expense                      $ 44,986    37.7     $ 39,503     33.5   $ 39,396      35.9        
 
 
A summary of the components of the net deferred tax liability is as
follows:

                                                   
                                  
(Thousands of Dollars)                                  1994                 1993               1992
                                                        ----                 ----               ----   
                                                                                       
Nuclear decommissioning                               ($13,390)            ($11,518)           ($13,087)
Nine Mile disallowance                                 (10,276)             (15,200)            (19,569)
Alternate minimum tax                                   (9,584)             (27,908)            (27,611)
Accelerated depreciation                               184,941              164,821             174,237
Investment tax credit                                   32,723               34,305              55,206
Deferred ice storm charges                               4,930                5,642               6,519
Depreciation previously flowed through                 200,956              246,127                   -
Other                                                   12,594               29,379              (4,022)
                                                      --------             --------            --------
    Total                                             $402,894             $425,648            $171,673


The Company adopted SFAS-109 "Accounting for Income Taxes" in 1993.  SFAS-109
requires that a deferred tax liability must be recognized on the balance sheet
for tax differences previously flowed through to customers.  Substantially all
of these flow-through adjustments relate to property plant and equipment and
related investment tax credits and will be amortized consistent with the
depreciation of these accounts.  The net amount of the additional liability at
December 31, 1993 and 1994 was $241 million and $206 million, respectively.  In
conjunction with the recognition of this liability, a corresponding regulatory
asset was also recognized.

SFAS-109 also requires that a deferred tax liability or asset be adjusted in the
period of enactment for the effect of changes in tax laws or rates.  During 1993
the statutory income tax rate was increased one percent to 35%.  This resulted
in increases of $.6 million and $1.3 million for current and deferred tax
liabilities, respectively.  There was no earnings impact since the effects of
the tax change have been deferred for future recovery.

As of December 31, 1994, the regulatory asset recognized by the Company as a
result of adopting SFAS-109 is attributed to $184 million in depreciation, $21
million to property taxes, $18 million of deferred finance charges - Nine Mile
Two and $3 million of Miscellaneous items offset by $18 million attributed to
investment tax credits and $2 million to revenue taxes.

 
                                      60

Note 3.  Pension Plan and Other Retirement Benefits

   The Company has a defined benefit pension plan covering substantially all of
its employees.  The benefits are based on years of service and the employee's
compensation during the last three years of employment.  The Company's funding
policy is to contribute annually an amount consistent with the requirements of
the Employee Retirement Income Security Act and the Internal Revenue Code.
These contributions are intended to provide for benefits attributed to service
to date and for those expected to be earned in the future.

   The plan's funded status and amounts recognized on the Company's balance
sheet are as follows:



                                                                         (Millions)
                                                                   ----------------------
                                                                       1994        1993
                                                                                 
Accumulated benefit obligation, including
 vested benefits of $330.5 in 1994 and
 $286.1 in 1993                                                     $ (354.8)*   $ (309.3)*
                                                                    ==========   =========
 
Projected benefit obligation for service
 rendered to date                                                   $ (433.5)*   $ (429.5)*
Less - Plan assets at fair value, primarily
 listed stocks and bonds                                               451.7        490.3
                                                                    --------     ---------
Plan assets in excess of projected benefits                             18.2         60.8
 
Unrecognized net loss (gain) from past
 experience different from that assumed
 and effects of changes in assumptions                                (110.9)     (110.6)
Prior service cost not yet recognized in
 net periodic pension cost                                              13.4        13.7
Unrecognized net obligation at December 31                               3.4         4.2
                                                                    ---------    ---------
 
 Pension costs accrued                                              $  (75.9)**  $ (31.9)***
                                                                    ===========  ===========
 
 
*    Actuarial present value
**   Includes $43.3 million pension plan curtailment charge.
***  Includes $9.2 million pension plan curtailment charge.
 
 
 
Net pension cost included the following
 components:                                                               (Millions)
                                                                 -------------------------------
                                                                                
     Service cost - benefits earned during                            1994       1993      1992
       the period                                                $     8.2    $   8.7    $  8.8
     Interest cost on projected benefit
       obligation                                                     32.2       30.0      27.9
     Actual return on plan assets                                      0.8      (60.2)    (35.1)
     Net amortization and deferral                                   (40.0)      24.3       5.5
                                                                 ---------    -------   -------
     Net periodic pension cost                                   $     1.2    $   2.8    $  7.1
                                                                 =========    =======   =======


 
                                      61

    During 1994, the Company offered to its employees a Temporary Retirement
Enhancement Program (TREP 3).  A total of 399 employees elected to participate
in TREP 3 resulting in a net curtailment charge of $43.3 million including $71.1
million cost of the enhanced benefit offset by a curtailment gain of $27.8
million.  In connection with the curtailment, the Company revalued the projected
benefit obligation as of September 30, 1994 utilizing the then current discount
rate of 8.25%.

   The projected benefit obligation at December 31, 1994, September 30, 1994 and
December 31, 1993 assumed discount rates of 8.50%, 8.25%, and 7.25%,
respectively and long-term rate of increase in future compensation levels of
6.00%.  The assumed long-term rate of return on plan assets was 8.50%.  The
unrecognized net obligation is being amortized over 15 years beginning January
1986.

   In September 1993, the PSC issued a "Statement of Policy Concerning the
Accounting and Ratemaking Treatment for Pensions and Postretirement Benefits
Other than Pensions" (Statement).  The 1994 and 1993 pension cost reflects
adoption of the Statement's provisions which, among other things, requires ten-
year amortization of actuarial gains and losses and deferral of differences
between actual costs and rate allowances.

   In addition to providing pension benefits, the Company provides certain
health care and life insurance benefits to  retired employees and health care
coverage for surviving spouses of retirees.  Substantially all of the Company's
employees are eligible provided that they retire as employees of the Company.
In 1994, the health care benefit consisted of a contribution of up to $193 per
month towards the cost of a group health policy provided by the Company.  The
life insurance benefit consists of a Basic Group Life benefit, covering
substantially all employees, providing a death benefit equal to one-half of the
retiree's final pay. In addition, certain employees and retirees, employed by
the Company at December 31, 1982, are entitled to a Special Group Life benefit
providing a death benefit equal to the employee's December 31, 1982 pay.

   The Company adopted SFAS-106, "Accounting for Postretirement Benefits Other
than Pensions" as of January 1, 1992 for financial accounting purposes.
Subsequently, with the issuance of the Statement referenced above, the Company's
application of SFAS-106 will extend to ratemaking purposes as well.  The Company
has elected to amortize the unrecognized, unfunded Accumulated Postretirement
Benefit Obligation at January 1, 1992 over twenty years as provided by SFAS-106.
The Company intends to continue funding these benefits as the benefit becomes
due.

 
                                      62

   The plans' funded status reconciled with the Company's balance sheet is as
follows:



Accumulated postretirement benefit                       (Millions)
 obligation:                                         ------------------
                                                       1994      1993
                                                          
Retired employees                                     $(42.4)   $(39.9)
Active employees                                       (26.4)    (24.9)
                                                      ------    ------
                                                      $(68.8)   $(64.8)
Less - Plan assets at fair value                         0.0       0.0
                                                      ------    ------
Accumulated postretirement benefit
 obligation (in excess of) less than
 fair value of assets                                  (68.8)    (64.8)
 
Unrecognized net loss (gain) from past experience
 different from that assumed and effects
 of changes in assumptions                               0.8       2.9
Prior service cost not yet recognized in
 net periodic pension cost                               5.6       1.7
Unrecognized net obligation at December 31              47.9      50.7
                                                      ------    ------
 
Accrued postretirement benefit cost                   $(14.5)   $ (9.5)
                                                      ======    ======
 

 
 
Net periodic postretirement benefit
 cost included the following components:
                                                         (Millions)
                                                     ------------------ 
                                                           
  Service cost - benefits attributed to                1994       1993
   the period                                        $  0.9     $  0.7
  Interest cost on accumulated postretirement                         
   benefit obligation                                   4.9        4.6
  Actual return on plan assets                          0.0        0.0
  Net amortization and deferral                         3.4        2.2
                                                     ------     ------
  Net periodic postretirement benefit cost           $  9.2     $  7.5
                                                     ======     ====== 


   The Accumulated Postretirement Benefit Obligation at December 31, 1994 and
1993 assumed discount rates of 8.50% and 7.25%, respectively and long-term rate
of increase in future compensation levels of 6 percent.

 
                                      63

Note 4.  Departmental Financial Information

The Company's records are maintained by operating departments, in accordance
with PSC accounting policies, giving effect to the rate-making process. The
following is the operating data for each of the Company's departments, and no
interdepartmental adjustments are required to arrive at the operating data
included in the Consolidated Statement of Income.



                                           (Thousands of Dollars)
                                       1994         1993         1992
                                       ----         ----         ----
                                                        
Electric
 
Operating Information
Operating revenues                 $  674,753   $  655,316   $  633,808
Operating expenses, excluding
 provision for income taxes           489,982      486,951      482,968
                                   ----------   ----------   ----------
Pretax operating income               184,771      168,365      150,840
Provision for income taxes             52,842       43,845       38,046
                                   ----------   ----------   ----------
Net operating income               $  131,929   $  124,520   $  112,794
                                   ----------   ----------   ----------
Other Information
Depreciation and amortization      $   75,211   $   72,326   $   73,213
Nuclear fuel amortization          $   18,048   $   18,861   $   18,803
Capital expenditures               $   93,477   $  112,022   $  100,974
 
Investment Information
  Identifiable assets (a)          $1,920,504   $1,978,009   $1,671,492
 
Gas
 
Operating Information
Operating revenues                 $  326,061   $  293,708   $  261,724
Operating expenses, excluding
  provision for income taxes          294,575      265,510      235,029
                                   ----------   ----------   ----------
Pretax operating income                31,486       28,198       26,695
Provision for income taxes              8,403        5,485        5,545
                                   ----------   ----------   ----------
Net operating income               $   23,083   $   22,713   $   21,150
                                   ----------   ----------   ----------
Other Information
Depreciation and amortization      $   12,250   $   11,851   $   11,815
Capital expenditures               $   23,742   $   27,385   $   24,231

Investment Information
  Identifiable assets (a)          $  487,333   $  491,563   $  354,528
 

(a) Excludes cash, unamortized debt expense and other common items.

 
                                      64

NOTE 5. JOINTLY-OWNED FACILITIES

The following table sets forth the jointly-owned electric generating facilities
in which the Company is participating.  Both Oswego Unit No. 6 and Nine Mile
Point Nuclear Plant Unit No. 2 have been constructed and are operated by Niagara
Mohawk Power Corporation.  Each participant must provide its own financing for
any additions to the facilities.  The Company's share of direct expenses
associated with these two units is included in the appropriate operating
expenses in the Consolidated Statement of Income.  Various modifications will be
made throughout the lives of these plants to increase operating efficiency or
reliability, and to satisfy changing environmental and safety regulations.



==================================================================================
                                              Oswego             Nine Mile
                                              Unit No. 6         Point Nuclear
                                                                 Unit No. 2
- ----------------------------------------------------------------------------------
                                                           
Net megawatt capacity                         850                1,080             
RG&E's share - megawatts                      204                  151             
             - percent                         24                   14             
Year of completion                           1980                 1988             

 
                                          Millions of Dollars at December 31, 1994
                                          ----------------------------------------
                                                            
Plant In Service Balance                    $ 98.1              $ 876.6
Accumulated Provision For Depreciation      $ 34.5              $ 452.1
Plant Under Construction                    $  0.6              $   8.3
==================================================================================


The Plant in Service and Accumulated Provision for Depreciation balances for
Nine Mile Point Nuclear Unit No. 2 shown above include disallowed costs of
$374.3 million.  Such costs, net of income tax effects, were previously written
off in 1987 and 1989.

 
                                      65

NOTE 6. LONG TERM DEBT



First Mortgage Bonds
- ---------------------------------------------------------------------------------------
                                                               (Thousands of Dollars)
                                                                  Principal Amount
                                                               ------------------------
                                                                     December 31
          %           Series                 Due                  1994           1993
- ---------------------------------------------------------------------------------------  
                                                                  
        4 5/8           U                Sept. 15, 1994       $   -           $ 16,000 
         5.30           V                May 1, 1996            18,000          18,000 
        6 1/4           W                Sept. 15, 1997         20,000          20,000 
          6.7           X                July 1, 1998           30,000          30,000 
         8.00           Y                Aug. 15, 1999          30,000          30,000 
        8 3/8           CC               Sept. 15, 2007         50,000          50,000 
        6 1/2           EE/(a)/          Aug. 1, 2009           10,000          10,000 
        10.95           FF               Feb. 15, 2005            -              2,750 
       13 7/8           JJ               June 15, 1999            -             15,000 
        8 3/8           OO/(a)/          Dec. 1, 2028           25,500          25,500 
        9 3/8           PP               Apr. 1, 2021          100,000         100,000 
        8 1/4           QQ/(b)/          Mar. 15, 2002         100,000         100,000 
         6.35           RR/(a)/          May 15, 2032           10,500          10,500 
         6.50           SS/(a)/          May 15, 2032           50,000          50,000 
         7.00           (b)(c)           Jan. 14, 2000          30,000          30,000 
         7.15           (b)(c)           Feb. 10, 2003          39,000          39,000 
         7.13           (b)(c)           Mar. 3, 2003            1,000           1,000 
         7.64           (c)              Mar. 15, 2023          33,000          33,000 
         7.66           (c)              Mar. 15, 2023           5,000           5,000 
         7.67           (c)              Mar. 15, 2023          12,000          12,000 
         6.375          (b)(c)           July 30, 2003          40,000          40,000 
         7.45           (c)              July 30, 2023          40,000          40,000 
                                                              --------        -------- 
                                                               644,000         677,750 
Net bond discount                                                 (722)           (769)
Less:  Due within one year                                        -             21,250 
                                                              --------        -------- 
Total                                                         $643,278        $655,731 
                                                              ========        ======== 


(a) The Series EE, Series OO, Series RR and Series SS First Mortgage Bonds equal
    the principal amount of and provide for all payments of principal, premium
    and interest corresponding to the Pollution Control Revenue Bonds, Series A,
    Series C, and Pollution Control Refunding Revenue Bonds, Series 1992 A,
    Series 1992 B (Rochester Gas and Electric Corporation Projects),
    respectively, issued by the New York State Energy Research and Development
    Authority through a participation agreement with the Company.  Payment of
    the principal of, and interest on the Series 1992 A and Series 1992 B Bonds
    are guaranteed under a Bond Insurance Policy by Municipal Bond Investors
    Assurance Corporation.  The Series EE Bonds are subject to a mandatory
    sinking fund beginning August 1, 2000 and each August 1 thereafter.  Nine
    annual deposits aggregating $3.2 million will be made to the sinking fund,
    with the balance of $6.8 million principal amount of the bonds becoming due
    August 1, 2009.

(b) The Series QQ First Mortgage Bonds and the 7%, 7.15%, 7.13% and 6.375%
    medium-term notes described below are generally not redeemable prior to
    maturity.

(c) In 1993 the Company issued $200 million under a medium-term note program
    entitled "First Mortgage Bonds, Designated Secured Medium-Term Notes, Series
    A" with maturities that range from seven years to thirty years.

 
                                      66

The First Mortgage provides security for the bonds through a first lien on
substantially all the property owned by the Company (except cash and accounts
receivable).

Sinking and improvement fund requirements aggregate $333,540 per annum under the
First Mortgage, excluding mandatory sinking funds of individual series.  Such
requirements may be met by certification of additional property or by depositing
cash with the Trustee.  The 1993 and 1994 requirements were met by certification
of additional property.

On February 15, 1994 the Company redeemed $2.75 million principal amount of its
First Mortgage 10.95% Bonds, Series FF, pursuant to a sinking fund provision.
On June 15, 1994 the Company redeemed all of its outstanding $15 million
principal amount of First Mortgage 13 7/8% Bonds, Series JJ, due June 15, 1999.
Of the $15 million total, $2.5 million was redeemed through a mandatory sinking
fund provision, and the remaining $12.5 million was redeemed at the Company's
option.

There are no sinking fund requirements for the next five years.  Bond maturities
for the next five years are:



                                     (Thousands of Dollars)
                    ---------------------------------------------------------
                       1995        1996        1997        1998        1999
                    ---------------------------------------------------------   
                                                       
     Series V                    $18,000
     Series W                                $20,000
     Series X                                            $30,000
     Series Y                                                        $30,000
                    ---------------------------------------------------------
                    $  -         $18,000     $20,000     $30,000     $30,000
 
                
 
  
Promissory Notes
- --------------------------------------------------------------------------------
                                                        (Thousands of Dollars)
                                                               December 31
       Issued                     Due                       1994        1993
- --------------------------------------------------------------------------------
                                                                  
November 15, 1984/(d)/       October 1, 2014             $ 51,700     $ 51,700
December 5, 1985/(e)/        November 15, 2015             40,200       40,200
                                                          -------     --------
                                                                             
      Total                                              $ 91,900     $ 91,900
                                                          =======     ======== 


(d) The $51.7 million Promissory Note was issued in connection with NYSERDA's
    Floating Rate Monthly Demand Pollution Control Revenue Bonds (Rochester Gas
    and Electric Corporation Project), Series 1984.  This obligation is
    supported by an irrevocable Letter of Credit expiring October 15, 1997.  The
    interest rate on this note for each monthly interest payment period will be
    based on the evaluation of the yields of short term tax-exempt securities at
    par having the same credit rating as said Series 1984 Bonds.  The average
    interest rate was 2.82% for 1994, 2.19% for 1993 and 2.74% for 1992.  The
    interest rate will be adjusted monthly unless converted to a fixed rate.

(e) The $40.2 million Promissory Note was issued in connection with NYSERDA's
    Adjustable Rate Pollution Control Revenue Bonds (Rochester Gas and Electric
    Corporation Project), Series 1985.  This obligation is supported by an
    irrevocable Letter of Credit expiring November 30, 1997.  The annual
    interest rate was adjusted to 3.10% effective November 15, 1992, to 2.75%
    effective November 15, 1993 and to 4.40% effective November 15, 1994.  The
    interest rate will be adjusted annually unless converted to a fixed rate.

 
                                      67

The Company is obligated to make payments of principal, premium and interest on
each Promissory Note which correspond to the payments of principal, premium, if
any, and interest on certain Pollution Control Revenue Bonds issued by the New
York State Energy Research and Development Authority (NYSERDA) as described
above.  These obligations are supported by certain Bank Letters of Credit
discussed above.  Any amounts advanced under such Letters of Credit must be
repaid, with interest, by the Company.

Based on an estimated borrowing rate at year-end 1994 of 8.62% for long term
debt with similar terms and average maturities (13 years), the fair value of the
Company's long term debt outstanding (including Promissory Notes as described
above) is approximately $667 million at December 31, 1994.

Based on an estimated borrowing rate at year-end 1993 of 6.68% for long term
debt with similar terms and average maturities (14 years), the fair value of the
Company's long term debt outstanding (including Promissory Notes as described
above) is approximately $816 million at December 31, 1993.

 
                                      68

NOTE 7.  PREFERRED AND PREFERENCE STOCK



 
Type, by Order                   Par                Shares                  Shares
 of Seniority                   Value             Authorized             Outstanding
- --------------                  -----             ----------             -----------
                                                                
Preferred Stock (cumulative)    $100               2,000,000             1,220,000*
Preferred Stock (cumulative)      25               4,000,000                ----
Preference Stock                   1               5,000,000                ----


* See below for mandatory redemption requirements

No shares of preferred or preference stock are reserved for employees, or for
options, warrants, conversions, or other rights.

A.  Preferred Stock, not subject to mandatory redemption:



                                                                (Thousands)                                                         
                                        Shares                  -----------              Optional              
                                      Outstanding               December 31             Redemption                                
  %              Series            December 31, 1994          1994        1993         (per share) #                    
- -------          ------            -----------------       ---------    ---------      -------------
                                                                          
4                  F                    120,000            $12,000       $12,000           $105                                     
4.10               H                     80,000              8,000         8,000            101                       
4 3/4              I                     60,000              6,000         6,000            101                                    
4.10               J                     50,000              5,000         5,000            102.5        
4.95               K                     60,000              6,000         6,000            102                                    
4.55               M                    100,000             10,000        10,000            101                                    
7.50               N                    200,000             20,000        20,000            102                                    
                                        -------            -------       -------
Total                                   670,000            $67,000       $67,000
                                        -------            -------       -------
 
 
# May be redeemed at any time at the option of the Company on 30
  days minimum notice, plus accrued dividends in all cases. 
  
B.  Preferred Stock, subject to mandatory redemption:

 
 
                                                                (Thousands)                                                         
                                        Shares                  -----------              Optional              
                                      Outstanding               December 31             Redemption                                
  %              Series            December 31, 1994          1994        1993         (per share)                      
- -------          ------            -----------------       ---------    ---------      -----------------
                                                                          
8.25               R                        -               $  -         $18,000       Not Applicable                           
7.45               S                     100,000             10,000       10,000       Not applicable                               
7.55               T                     100,000             10,000       10,000       Not applicable                       
7.65               U                     100,000             10,000       10,000       Not applicable                               
6.60               V                     250,000             25,000         -          Not Before 3/1/04+                           
                                         -------            -------      -------                                                    
                                         550,000            $55,000      $48,000                                                    
Less:  Due within one year                  -                  -           6,000                                                    
                                         -------            -------      -------                                                    
Total                                    550,000            $55,000      $42,000                                                    
                                                            -------      -------                                                    


+ Thereafter at $100.00


 
                                      69

Mandatory Redemption Provisions
- -------------------------------

In the event the Company should be in arrears in the sinking fund requirement, 
the Company may not redeem or pay dividends on any stock subordinate to the 
Preferred Stock.

SERIES R.  The Company redeemed the remaining 180,000 shares on March 1, 1994 at
- ---------                                                                   
$100 per share. Capital stock expense of $1.4 million was charged against 
retained earnings in connection with the redemption of the Series R Preferred 
Stock in 1994.

SERIES S, SERIES T, SERIES U.  All of the shares are subject to redemption
- -----------------------------                                                  
pursuant to mandatory sinking funds on September 1, 1997 in the case of Series 
S, September 1, 1998 in the case of Series T and September 1, 1999 in the case 
of Series U; in each case at $100 per share.

SERIES V.  The Series V is subject to a mandatory sinking fund sufficient to
- ---------                                                                   
redeem on each March 1 beginning in 2004 to and including 2008, 12,500 shares at
$100 per share and on March 1, 2009, the balance of the outstanding shares.  The
Company has the option to redeem up to an additional 12,500 shares on the same
terms and dates as applicable to the mandatory sinking fund.

Based on an estimated dividend rate at year-end 1994 of 7.50% for Preferred
Stock, subject to mandatory redemption, with similar terms and average
maturities (8.65 years), the fair value of the Company's Preferred Stock,
subject to mandatory redemption, is approximately $54 million at December 31,
1994.

Based on an estimated dividend rate at year-end 1993 of 5.25% for Preferred
Stock, subject to mandatory redemption, with similar terms and average
maturities (3.25 years), the fair value of the Company's Preferred Stock,
subject to mandatory redemption, is approximately $53 million at December 31,
1993.

 
                                      70

Note 8.  Common Stock


At December 31, 1994, there were 50,000,000 shares of $5 par value Common Stock
authorized, of which 37,669,963 were outstanding.  No shares of Common Stock are
reserved for options, warrants, conversions, or other rights.  There were
549,135 shares of Common Stock reserved and unissued for shareholders under the
Automatic Dividend Reinvestment and Stock Purchase Plan and 138,870 shares
reserved and unissued for employees under the RG&E Savings Plus Plan.

Capital stock expense increased in 1992 and 1993 primarily due to expenses
associated with the public sale of Common Stock.  Redemption of the Company's
8.25% Preferred Stock, Series R, decreased capital stock expense by $0.9 million
in 1993 and $1.4 million in 1994.

          
COMMON STOCK

  
 
                                       PER          SHARES        AMOUNT   
                                      SHARE       OUTSTANDING   (THOUSANDS) 
                                      ------      -----------   -----------

                                                                   
Balance, January 1, 1992                          32,101,139    $  529,339     
 Sale of Stock                        24.000       2,000,000        48,000     
 Automatic Dividend Reinvestment      21.325-                                   
  and Stock Purchase Plan             24.850         584,854        13,338     
 Savings Plus Plan                    22.063-                                   
                                      25.188         110,666         2,590     
 Decrease (Increase) in                                                        
  Capital Stock Expense                                             (1,735)    
                                                 -----------    -----------    
                                                                               
Balance, December 31, 1992                        34,796,659    $  591,532     
                                                                               
 Sale of Stock                        29.625       1,500,000        44,438     
 Automatic Dividend Reinvestment      25.475-                                   
  and Stock Purchase Plan             29.413         515,036        14,076     
 Savings Plus Plan                    25.813-                                   
                                      29.250          99,570         2,741     
 Decrease (Increase) in                                                        
  Capital Stock Expense                                               (615)    
                                                 -----------    -----------
                                                 
Balance, December 31, 1993                        36,911,265    $  652,172
 Automatic Dividend Reinvestment      20.313-    
  and Stock Purchase Plan             25.088         644,478        14,797
 Savings Plus Plan                    20.313-    
                                      24.875         114,220         2,572
 Decrease (Increase) in
  Capital Stock Expense                                              1,028
                                                  ----------    ----------
 
Balance, December 31, 1994                        37,669,963    $  670,569


 
                                      71

NOTE 9.  SHORT TERM DEBT


At December 31, 1994 and December 31, 1993, the Company had short term debt
outstanding of $51.6 million and $68.1 million, respectively.  The weighted
average interest rate on short term debt outstanding at year end 1994 was 6.01%
and was 4.50% for borrowings during the year.  For 1993, the weighted average
interest rate on short term debt outstanding at year end was 3.46% and was 3.48%
for borrowings during the year.

The Company has a $90 million revolving credit agreement for a term of three
years.  In November of 1994 the Company was granted a one-year extension of the
commitment termination date to December 31, 1997.  Commitment fees related to
this facility amounted to $169,000 per year in 1994, 1993, and 1992.

The Company's Charter provides that unsecured debt may not exceed 15 percent of
the Company's total capitalization (excluding unsecured debt).  As of December
31, 1994, the Company would be able to incur $37.5 million of additional
unsecured debt under this provision.  In order to be able to use its revolving
credit agreement, the Company has created a subordinate mortgage which secures
borrowings under its revolving credit agreement that might otherwise be
restricted by this provision of the Company's Charter.

The Company has entered into a Loan and Security Agreement to provide for
borrowings up to $30 million for the exclusive purpose of financing Federal
Energy Regulatory Commission (FERC) Order 636 transition costs(636 Notes) and up
to $20 million as needed from time to time for other working capital needs
(Secured Notes).  Borrowings under this agreement, which can be renewed
annually, are secured by a lien on the Company's accounts receivable.
Additional unsecured lines of credit totaling $72 million (Unsecured Notes) are
also available from several other banks, at their discretion.

At December 31, 1994, borrowings outstanding were $18.7 million of 636 Notes
(recorded on the Balance Sheet as a deferred credit), $19.6 million of Secured
Notes, and $32.0 million of Unsecured Notes.

 
                                      72

NOTE 10.  COMMITMENTS AND OTHER MATTERS

CAPITAL EXPENDITURES.

          The Company's 1995 construction expenditures program is currently
estimated at $132 million, including $30 million related to replacement of the
steam generators at the Ginna Nuclear Plant. The Company has entered into
certain commitments for purchase of materials and equipment in connection with
that program.

NUCLEAR-RELATED MATTERS.

          DECOMMISSIONING TRUST.  The Company is collecting in its electric
rates amounts for the eventual decommissioning of its Ginna Plant and for its
14% share of the decommissioning of Nine Mile Two.  The operating licenses for
these plants expire in 2009 and 2026, respectively.

          Under accounting procedures approved by the PSC, the Company has
collected approximately $70.1 million through December 31, 1994.  In connection
with the Company's rate settlement completed in August 1993, the PSC approved
the collection during the rate year ending June 30, 1995 of an aggregate $8.9
million for decommissioning, covering both nuclear units.  The amount allowed in
rates is based on estimated ultimate decommissioning costs of $163.0 million for
Ginna and $37.1 million for the Company's 14% share of Nine Mile Two (January
1994 dollars).  This estimate is based principally on the application of a
Nuclear Regulatory Commission (NRC) formula to determine minimum funding with an
additional allowance for removal of non-contaminated structures.  Site specific
studies of the anticipated costs of actual decommissioning are required to be
submitted to the NRC at least five years prior to the expiration of the license.
The Company believes that decommissioning costs are likely to exceed these
estimates but is unable to predict the costs at this time.  The Company
currently anticipates performing a site specific cost analysis of
decommissioning at Ginna during 1995.

          The NRC requires reactor licensees to submit funding plans that
establish minimum NRC external funding levels for reactor decommissioning.  The
Company's plan, filed in 1990, consists of an external decommissioning trust
fund covering both its Ginna Plant and its Nine Mile Two share.  The Company is
depositing in an external decommissioning trust the amount of the NRC minimum
funding requirement only.  Since 1990, the Company has contributed $45.7 million
to this fund and, including investment returns, the fund has a balance of $49.0
million as of December 31, 1994.  The amount attributed to the allowance for
removal of non-contaminated structures is being held in an internal reserve.
The internal reserve balance as of December 31, 1994 is $24.4   million.

          The Company is aware of recent NRC activities related to upward
revisions to the required minimum funding levels.  These activities, primarily
focused on disposition of low level radioactive

 
                                      73

waste, may require the Company to increase funding.  The Company continues to
monitor these activities but cannot predict what regulatory actions the NRC may
ultimately take.

          The Staff of the Securities and Exchange Commission and the Financial
Accounting Standards Board are currently studying the recognition, measurement
and classification of decommissioning costs for nuclear generating stations in
the financial statements of electric utilities.  If current accounting practices
for such costs were changed, the annual provisions for decommissioning costs
would increase, the estimated cost for decommissioning could be reclassified as
a liability rather than as accumulated depreciation and trust fund income from
the external decommissioning trusts could be reported as investment income
rather than as a reduction to decommissioning expense.  If annual
decommissioning costs increased, the Company would defer the effects of such
costs pending disposition by the Public Service Commission.

          URANIUM ENRICHMENT DECONTAMINATION AND DECOMMISSIONING FUND.  As part
of the National Energy Act (Energy Act) issued in October 1992, utilities with
nuclear generating facilities are assessed an annual fee payable over 15 years
to pay for the decommissioning of Federally owned uranium enrichment facilities.
The assessments for Ginna and Nine Mile Two are estimated to total $22.1
million, excluding inflation and interest.  The first installment of $1.6
million was paid in 1993.  The Company made the second of 15 payments for this
purpose in April 1994, remitting approximately $1.4 million.  The third of 15
payments (approximately $1.5 million) was made in October 1994.  A liability has
been recognized on the financial statements along with a corresponding
regulatory asset.  For the two facilities the Company's liability at December
31, 1994 is $18.5 million ($16.9 million as a long-term liability and $1.6
million as a current liability).  In October 1993, the Company began recovery of
this deferral through its fuel adjustment clause.  The Company believes that the
full amount of the assessment will be recoverable in rates as described in the
Energy Act.

          NUCLEAR FUEL DISPOSAL COSTS.  The Nuclear Waste Policy Act (Nuclear
Waste Act) of 1982, as amended, requires the United States Department of Energy
(DOE) to establish a nuclear waste disposal site and to take title to nuclear
waste.  A permanent DOE high-level nuclear waste repository is not expected to
be operational before the year 2010.  The DOE is pursuing efforts to establish a
monitored retrievable interim storage facility which may allow it to take title
to and possession of nuclear waste prior to the establishment of a permanent
repository.  The Act provides for a determination of the fees collectible by the
DOE for the disposal of nuclear fuel irradiated prior to April 7, 1983 and for
three payment options.  The option of a single payment to be made at any time
prior to the first delivery of fuel to the DOE was selected by the Company in
June 1985.  The Company estimates the fees, including accrued interest, owed to
the DOE to be $70.9 million at December 31, 1994.  The Company is allowed by the
PSC to recover these costs in rates.  The estimated fees are classified as a
long-term liability and interest is accrued at the current three-month Treasury
bill rate, adjusted

 
                                      74

quarterly.  The Act also requires the DOE to provide for the disposal of nuclear
fuel irradiated after April 6, 1983, for a charge of one mill ($.001) per KWH of
nuclear energy generated and sold.  This charge is currently being collected
from customers and paid to the DOE pursuant to PSC authorization.  The Company
expects to utilize on-site storage for all spent or retired nuclear fuel
assemblies until an interim or permanent nuclear disposal facility is
operational.

          SPENT NUCLEAR FUEL LITIGATION.  The Nuclear Waste Act obligates the
DOE to accept for disposal spent nuclear fuel ("SNF") starting in 1998.  Since
the mid-1980s the Company and other nuclear plant owners and operators have paid
substantial fees to the DOE for the disposal of SNF.  DOE has indicated that it
may not be in a position to accept SNF in 1998.  On June 20, 1994, Northern
States Power Company and other owners and operators of nuclear power plants
filed suit against DOE and the U.S. in the U.S. Court of Appeals for the
District of Columbia Circuit asking for a declaration that DOE is not acting in
accordance with law, seeking orders directing DOE to submit to the Court a
description of and progress reports on a program to begin acceptance of SNF by
1998, and requesting other relief at appropriate times including an order
allowing petitioners to pay fees into an escrow fund rather than to DOE.  The
Company has joined Northern States and the other petitioners in this litigation.
On September 9, 1994, the DOE responded to the petition by filing a motion to
dismiss stating that (1) the petition was premature, (2) it has taken no "final"
action that would be subject to review and (3) any injury suffered as a result
of its failure to begin spent fuel acceptance in 1998 is too speculative.  On
September 30, 1994, the petitioners filed their opposition to the DOE's motion.
On October 14, 1994, DOE filed its reply to the petitioners' opposition.

          NUCLEAR FUEL ENRICHMENT SERVICES.  The Company has a contract with the
United States Enrichment Corporation (USEC), formerly part of the DOE, for
nuclear fuel enrichment services which assures provision for 70% of the Ginna
Nuclear Plant's requirements throughout its service life or 30 years, whichever
is less.  No payment obligation accrues unless such enrichment services are
needed.  Annually, the Company is permitted to decline USEC-furnished enrichment
for a future year upon giving ten years' notice.  Consistent with that
provision, the Company has terminated its commitment to USEC for the years 2000,
2001 and 2002.  The USEC waived, for an interim period, the obligation to give
ten years' notice for 2003 and 2004.  The Company has secured the remaining 30%
of its Ginna requirements for the reload years 1994 through 1995 under different
arrangements with USEC.  The Company plans to meet its enrichment requirements
for years beyond those already committed by making further arrangements with
USEC or by contracting with third parties.  Negotiations are underway with
Urenco, a European enrichment facility to fill all or part of the unfilled
enrichment services through 2002.  The estimated cost of enrichment services
utilized for the next seven years (priced at the most current rates) is expected
to be $6 million in 1995 and ranges from $10 million to $13 million every 18
months thereafter.

 
                                      75

          INSURANCE PROGRAM.  The Price-Anderson Act establishes a Federal
program insuring against public liability in the event of a nuclear accident at
a licensed U.S. reactor.  Under the program, claims would first be met by
insurance which licensees are required to carry in the maximum amount available
(currently $200 million).  If claims exceed that amount, licensees are subject
to a retrospective assessment up to $79.3 million per licensed facility for each
nuclear incident, payable at a rate not to exceed $10 million per year.  Those
assessments are subject to periodic inflation-indexing and a surcharge for New
York State premium taxes.  The Company's interests in two nuclear units could
thus expose it to a potential liability for each accident of $90.4 million
through retrospective assessments of $11.4 million per year in the event of a
sufficiently serious nuclear accident at its own or another U.S. commercial
nuclear reactor.

          Claims alleging radiation-induced injuries to workers at nuclear
reactor sites are covered under a separate, industry-wide insurance program.
That program contains a retrospective premium assessment feature whereby
participants in the program can be assessed to pay incurred losses that exceed
the program's reserves.  Under the plan as currently established, the Company
could be assessed a maximum of $3.1 million over the life of the insurance
coverage.

          The Company is a member of Nuclear Electric Insurance Limited, which
provides insurance coverage for the cost of replacement power during certain
prolonged accidental outages of nuclear generating units and coverage for
property losses in excess of $500 million at nuclear generating units.  If an
insuring program's losses exceeded its other resources available to pay claims,
the Company could be subject to maximum assessments in any one policy year of
approximately $5.0 million and $19.5 million in the event of losses under the
replacement power and property damage coverages, respectively.

          NON-UTILITY GENERATING CONTRACT.  Under Federal and New York State
laws and regulations, the Company is required to purchase the electrical output
of unregulated cogeneration facilities which meet certain criteria (Qualifying
Facilities).  With the exception of one contract which the Company was compelled
by regulators to enter into with Kamine/Besicorp Allegany L.P. (Kamine) for
approximately 55 megawatts of capacity, the Company has no other long-term
obligations to purchase energy from Qualifying Facilities.

          Under State law and regulatory requirements in effect at the time the
contract with Kamine was negotiated, the Company was required to pay Kamine a
price for power that is substantially greater than the Company's own cost of
production and other purchases.  Since that time the State law mandating a
minimum price higher than the Company's own costs has been repealed and PSC
estimates of future prices on which the contract was based have declined
dramatically.

 
                                      76

          In September 1994, the Company filed a lawsuit against Kamine seeking
to void its contract for the forced purchase of unneeded electricity at above-
market prices which would result in substantial cost increases for the Company's
customers.  The Company estimates that Kamine will owe the Company $400 million
by the midpoint of the contract term and if the contract extends to its full 25
year term, the total amount of such overpayments (plus interest) could reach
approximately $700 million.  Alternatively, the Company sought relief to ensure
that its customers would pay no more for the Kamine power than they would pay
for power from the Company's other sources of electricity.  Kamine answered the
Company's complaint, seeking to force the Company to take and pay for power at
the above-market rates and claiming damages in an unspecified amount alleged to
have been caused by the Company's conduct.  The Company is unable to predict the
ultimate outcome of this litigation.  The Company began receiving test
generation from the Kamine facility during the last quarter of 1994.  In late
December 1994, the Company announced it would no longer be accepting electric
power from this facility because it is the Company's position, in addition to
other beliefs, that the Kamine facility is no longer a "Qualifying Facility" as
specified under Federal regulations.

          On January 27, 1995, Kamine initiated a lawsuit against the Company in
Federal District Court for the Western District of New York for alleged anti-
trust violations by the Company that are based on the same issues that are
raised by the Company's New York State Court lawsuit.  The Kamine lawsuit seeks
injunctive relief similar to that requested in Kamine's answer to the Company's
lawsuit in New York State Court and damages of $420 million.  The Company
intends to vigorously defend against this lawsuit, but is unable to predict the
outcome at this time.

ENVIRONMENTAL MATTERS.

          The following table lists various sites where past waste handling and
disposal has or may have occurred that are discussed below:



                                                      Estimated          
Site Name                  Location                 Company Cost         
- ---------                  --------                 ------------         
                                                                         
                                                                
COMPANY-OWNED SITES:                                                     
                                                                         
  West Station             Rochester, NY            Ultimate costs have  
  East Station             Rochester, NY            not been determined. 
  Front Street             Rochester, NY            The Company has      
  Brewer Street            Rochester, NY            incurred aggregate   
  Brooks Avenue            Rochester, NY            costs for these sites
  Canandaigua              Canandaigua, NY          through December 31, 
                                                    1994 of $2.5 million. 


 
                                      77



SUPERFUND AND OTHER SITES:

                                                               
  Quanta Resources*        Syracuse, NY             Ultimate costs have 
  Frontier Chemical                                 not been determined.
    Pendleton*             Pendleton, NY            The Company has     
  Maxey Flats*             Morehead, KY             incurred aggregate  
  Mexico Milk              Mexico, NY               costs for these sites
  Byron Barrel and Drum    Bergen, NY               through December 31,
  Fulton Terminals*        Oswego, NY               1994 of $0.2 million.
  PAS of Oswego*           Oswego, NY


* orders on consent signed.


          COMPANY-OWNED WASTE SITE ACTIVITIES.  As part of its  commitment to
environmental excellence, the Company is conducting proactive Site Investigation
and/or Remediation (SIR) efforts at six Company-owned sites where past waste
handling and disposal may have occurred.  Remediation activities at three of
these sites are in various stages of planning or completion and the Company is
conducting a program to restore, as necessary to meet environmental standards,
the other three sites.  The Company anticipates spending $10 million over the
next five years on SIR initiatives.  Approximately $4.5 million has been
provided for in rates through June 1996 ($1.5 million annually) for recovery of
SIR costs.  To the extent actual expenditures differ from this amount, they will
be deferred for future disposition and recovery as authorized by the PSC.

          The Company owns, and was the prior owner or operator of, a number of
locations within the vicinity of the Lower Falls of the Genesee River, which had
been identified by the New York State Department of Environmental Conservation
(NYSDEC).  The preceding paragraph includes references to Company owned property
in this vicinity.  In mid-1991, NYSDEC advised the Company that it had delisted
the Lower Falls site, i.e., removed it from its Registry of Inactive Hazardous
Waste Disposal Sites.  The effect of delisting is to terminate the Company's
status as a potentially responsible party for the Lower Falls site, to
discontinue the pending NYSDEC review of a joint Company/City of Rochester
proposal for a limited further investigation of the Lower Falls, to defer the
prospect of remedial action and perhaps to end any Company sharing of the cost
thereof.  However, NYSDEC also stated its intention to consider listing
individual manufactured gas plant sites within the larger, original site once
the State of New York adopts new Federal hazardous waste criteria.  These
manufactured gas plant sites make up three of the six sites referenced in the
previous paragraph.  There is at least some material at one of the individual
manufactured gas plant sites that could trigger relisting.  The Company is
unable to predict what further listing action NYSDEC may take.

          As already mentioned, the Company and its predecessors formerly owned
and operated three manufactured gas facilities within the Lower Falls area.  In
September 1991, the Company initiated a study of

 
                                      78

subsurface conditions in the vicinity of retired facilities at its West Station
manufactured gas property and has since commenced the removal of soils
containing hazardous substances in order to minimize any potential long-term
exposure risks.  Cleanup efforts have been temporarily suspended while the
Company investigates more cost effective remedial technologies.  The Company has
obtained a research permit (including an air permit) in order to evaluate the
burning of material from its West Station property in a coal-fired boiler as a
possible disposal strategy.  At the second of the three manufactured gas plant
sites known as East Station, an interim remedial action was undertaken in late
1993.  Groundwater monitoring wells were also installed to assess the quality of
the groundwater at this location.  The Company has informed the NYSDEC of the
results of the samples taken.  These results may indicate that some further 
action may be required.

          At the third Lower Falls area property owned by the Company (Front
Street) where gas manufacturing took place, a boring placed in Fall 1988 for a
sewer system project showed a layer containing a black viscous material.  The
study of the layer found that some of the soil and ground water on-site had been
adversely impacted by the hazardous substance constituents of the black viscous
material, but evidence was inadequate to determine whether the material or its
constituents had migrated off-site.  The matter was reported to the NYSDEC and,
in September 1990, the Company also provided the agency with a risk assessment
for its review.  That assessment concluded that the findings warranted no agency
action and that site conditions posed no significant threat to the environment.
Although NYSDEC could require the Company to undertake further investigation
and/or remediation, the agency has taken no action since the report's submittal.
The Company is formulating plans for long term management of the site.

          Another property owned by the Company where gas manufacturing took
place is located in Canandaigua, New York.  No residues of the former gas
production operations have been discovered there, although investigative work
has been limited to date.

          On another portion of the Company's property in the Lower Falls
(Brewer Street), and elsewhere in the general area, the County of Monroe has
installed and operates sewer lines.  During sewer installation, the County
constructed over Company property certain retention ponds which reportedly
received from the sewer construction area certain fossil-fuel-based materials
("the materials") found there.  In July 1989, the Company received a letter from
the County asserting that activities of the Company left the County unable to
effect a regulatorily-approved closure of the retention pond area.  The County's
letter takes the position that it intends to seek reimbursement for its
additional costs incurred with respect to the materials once the NYSDEC
identifies the generator thereof and that any further cleanup action which the
NYSDEC may require at the retention pond site is the Company's responsibility.
In the course of discussions over this matter, the County has claimed, without
offering any evidence, that the Company was the original generator of the
materials.  It asserts that it will hold

 
                                      79

the Company liable for all County costs -- presently estimated at $1.5 million -
- - associated both with the materials' excavation, treatment and disposal and
with effecting a regulatorily-approved closure of the retention pond area.  The
Company could incur costs as yet undetermined if it were to be found liable for
such closure and materials handling, although provisions of an existing easement
afford the Company rights which may serve to offset all or a portion of any such
County claim.  To date, the Company has agreed to pay a 20% share of the
County's most recent investigation of this area, which commenced in September
1993 and which is estimated to cost no more than $150,000, but no commitment has
been made toward any remedial measures which may be recommended by the
investigation.

          In the letter announcing the delisting of the Lower Falls site, NYSDEC
indicated an intention to pursue appropriate closure of the County's former
retention pond area, suggesting that it will be evaluated separately to
determine whether it meets the criteria of an inactive hazardous waste disposal
site.  The Company is unable to assess what implications the NYSDEC letter may
have for the County's claim against it.

          Monitoring wells installed at another Company facility (Brooks Avenue)
in 1989 revealed that an undetermined amount of leaded gasoline had reached the
groundwater.  The Company has continued to monitor free product levels in the
wells, and has begun a modest free product recovery project, reports on both of
which are routinely furnished to the NYSDEC.  Free product levels in the wells
have declined.  In December 1994, the NYSDEC granted a permit for the storage of
hazardous wastes at this location.  Conditions of the permit require additional
investigation and corrective action of the hazardous constituents at the site.
It is estimated that such investigations may cost approximately $100,000.  The
cost of corrective actions cannot be determined until investigations are
completed.

          SUPERFUND AND OTHER SITES.  The Company has been or may be associated
as a potentially responsible party (PRP) at seven sites not owned by it, but for
which the Company has been identified as a PRP.  The Company has signed orders
on consent for five of these sites and recorded estimated liabilities totaling
approximately $0.8 million.

          In August 1990, the Company was notified of the existence of a Federal
Superfund site located in Syracuse, NY, known as the Quanta Resources Site.  The
Federal Environmental Protection Agency (EPA) has included the Company in its
list of approximately 25 PRPs at the site, but no data has been produced showing
that any of its wastes were delivered to the site.  In return for its release
from liability for that phase, the Company has joined other PRPs in agreeing to
divide among them, utilizing a two-tier structure, EPA's cost of a contractor-
performed removal action intended to stabilize the site and has signed a consent
order to that effect.  The Company, in the lower tier of PRPs, paid its $27,500
share of such cost.  Although the NYSDEC has not yet made an assessment for
certain response and investigation costs it has

 
                                      80

incurred at the site, nor is there as yet any information on which to determine
the cost to design and conduct at the site any remedial measures which Federal
or state authorities may require, the Company does not expect its costs to
exceed $250,000.

          On May 21, 1993, the Company was notified by NYSDEC that it was
considered a PRP for the Frontier Chemical Pendleton Superfund Site located in
Pendleton, NY.  The Company has signed, along with other participating parties,
an Administrative Order on Consent with NYSDEC.  The Order on Consent obligates
the parties to implement a work plan and remediate the site.  The PRPs have
negotiated a work plan for site remediation and have retained a consulting firm
to implement the work plan.  Preliminary estimates indicate site remediation
will be between $6 and $8 million.  The Company is participating with the group
to allocate costs among the PRPs.  In April 1994, the Company recorded an
estimated liability of $0.7 million for site remediation based on preliminary
allocation.  Subsequent work has indicated that total is likely to be lower when
final.

          The Company is involved in the investigation and cleanup of the Maxey
Flats Nuclear Disposal Site in Morehead, Kentucky and has signed various consent
orders to that effect.  The Company has contributed to a study of the site and
estimates that its share of the cost of investigation and remediation would
approximate $205,000.

          The Company has been named as a PRP at three other sites and has been
associated with another site for which the Company's share of total projected
costs is not expected to exceed $120,000.  Actual Company expenditures for these
sites are dependent upon the total cost of investigation and remediation and the
ultimate determination of the Company's share of responsibility for such costs
as well as the financial viability of other identified responsible parties since
clean-up obligations are joint and several.

          FEDERAL CLEAN AIR ACT AMENDMENTS.  The Company is developing
strategies responsive to the Federal Clean Air Act Amendments of 1990
(Amendments).  The Amendments will primarily affect air emissions from the
Company's fossil-fueled electric generating facilities.  The Company is in the
process of identifying the optimum mix of control measures that will allow the
fossil-fuel-based portion of the generation system to fully comply with
applicable regulatory requirements.  Although work is continuing, not all
compliance control measures have been determined.  A range of capital costs
between $20 million and $30 million has been estimated for the implementation of
several potential scenarios which would enable the Company to meet the
foreseeable NOx and sulphur dioxide requirements of the Amendments.  These
capital costs would be incurred between 1996 and 2000.  The Company estimates
that it could also incur up to $2.1 million of additional annual operating
expenses, excluding fuel, to comply with the Amendments.  The Company
anticipates that the costs incurred to comply with the Amendments will be
recoverable through rates based on previous rate recovery of environmental costs
required by governmental authorities.

 
                                      81

GAS COST RECOVERY.

          As a result of the restructuring of the gas transportation industry by
the Federal Energy Regulatory Commission (FERC) pursuant to Order No. 636 and
related decisions, there will be a number of changes in this aspect of the
Company's business over the next several years.  These changes will require the
Company to pay a share of certain transition costs incurred by the pipelines as
a result of the FERC-ordered industry restructuring.  Although the final amounts
of such transition costs are subject to continuing negotiations with several
pipelines and ongoing pipeline filings requiring FERC approval, the Company
expects such costs to range between $44 and $52 million.  A substantial portion
of such costs will be on the CNG Transmission Corporation (CNG) system of which
approximately $27 million was billed to the Company on December 3, 1993 and
subsequently paid by the Company.  The Company has entered into a $30 million
credit agreement with a domestic bank to provide funds for the Company's
transition cost liability to CNG.  At December 31, 1994 the Company had $18.7
million of borrowings outstanding under the  credit agreement.  The Company has
begun collecting those costs through the Gas Clause Adjustment (GCA) in its
rates.

          The Company is committed to transportation capacity on the Empire
State Pipeline (Empire) which commenced operation in November 1993, as well as
to upstream pipeline transportation and storage services.  The Company also has
contractual obligations with CNG and upstream pipelines whereby the Company is
subject to charges for transportation and storage services for a period
extending to the year 2001.  The combined CNG and Empire transportation capacity
exceeds the Company's current requirements.  This temporary excess has occurred
largely due to the Company's initiatives to diversify its supply of gas and the
industry changes and increasing competition resulting from the implementation of
FERC Order 636.

          Under FERC rules, the Company may transfer its excess transportation
capacity in the market.  The Company is attempting to do that, whenever
possible.  The Company also entered into a marketing agreement with CNG,
pursuant to which CNG will assist the Company in obtaining permanent replacement
customers for the transportation capacity the Company will not require.  While
CNG has already secured letters of intent for a substantial portion of such
capacity and has ordered compressors and other related equipment associated with
the planned modifications to CNG's pipeline, whether and to what extent CNG
and/or the Company can successfully negotiate the assignment of the excess
capacity, or at what price, cannot be determined at the present time.  The
ability of CNG to market this capacity may depend on FERC approval of rolled-in
(rather than incremental) rate treatment for the CNG new facility costs
necessary to serve the letter of intent customers.  Several CNG customers have
protested CNG's proposed rolled-in rate treatment, arguing that such costs
should be borne as incremental by the letter of intent customers.  The FERC has
issued a preliminary determination on non-environmental issues in which they

 
                                      82

concluded that it would be in the public interest to authorize construction and
operation of the proposed facilities.  Subsequent to the protests filed in
response to the proposed rolled-in rate treatment of the facility costs, the
Company entered into an amended and restated marketing agreement with CNG.  As a
result of this agreement and the negotiations surrounding its implementation,
CNG is prepared to file a settlement agreement with the FERC, reflecting certain
changes in the facilities and their cost.  The impact of the changes on rates is
favorable to the approval of rolled-in treatment of the facility costs.  As a
result, the Company anticipates that there will not be significant objection to
the settlement, however, the timing of the FERC decision on the settlement and
with respect to environmental issues cannot be determined at the present time
and that decision is necessary to implement the permanent assignment of the
excess capacity.  The Company has also exercised its option to postpone for one
year the commencement of certain Empire-related transportation service that was
scheduled for November 1994.  The Company will continue to pursue other options
for the release of the capacity.

          A reconciliation of gas costs incurred and gas costs billed to
customers is done annually, as of August 31, and the excess or deficiency is
refunded to or recovered from customers during a subsequent period.  In October
1994, the Company submitted to the PSC its annual GCA reconciliation providing
for recovery of $24 million of deferred gas costs, which was substantially
higher than in previous years principally due to factors mentioned above.

          The Staff of the PSC has reviewed the Company's application for
recovery of deferred costs and the Consumer Protection Board, along with certain
individuals or groups of ratepayers, has requested that the PSC conduct hearings
to determine whether and on what terms the deferral should be recovered.  On
December 19, 1994, the PSC instituted a proceeding to review the Company's
practices regarding acquisition of pipeline capacity, the deferred costs of the
capacity and the Company's recovery of those costs.  The costs included in the
deferral have ordinarily been recovered in the past and the Company believes
that they should be recovered in this instance; however, it is possible that
with respect to these costs, the PSC may not recognize all of them in rates.  If
that were to occur, the Company would be compelled to discontinue deferring and
recovering costs above the allowed amount, and would recognize the disallowed
costs as they were incurred as a charge against earnings.  In addition, in a
more adverse decision, the PSC could order the Company to refund a portion of
such costs previously collected from ratepayers.  Pending conclusion of the
proceeding, the PSC directed the Company to recover Order 636 transition costs
over a five-year period and all other unrecovered gas costs over 18 months.

          As an interim measure, on February 1, 1995 the PSC directed the
Company to remove from existing rates $16 million of gas revenues representing a
portion of the costs attributable to excess capacity over the remaining term of
the contracts.  Prospective capacity release credits obtained by the Company are
to be used to offset such amounts.

 
                                      83

These deferred costs are subject to recovery by the Company from customers,
with interest, to the extent the Company's actions are found prudent.

          The Company cannot predict to what extent the deferred costs described
above would be recoverable in rates.

          The Company's purchased gas expense charged to customers will be
higher during the 1994-95 heating season for the reasons described above.  In
addition, beginning in January 1995 and continuing until May 1995, the Company
elected to discontinue the operation of its weather normalization clause (see
Note 1) in circumstances where the weather is warmer than normal because of the
unusually mild weather that has been experienced in its service territory and
the adverse effects on customer bills.  The earnings impact of this decision in
1995 will range between $3.5 and $8.7 million depending on the duration of mild
weather for the heating season.

GAS PURCHASE UNDERCHARGES.

          The Company became aware during 1993 that it did not account properly
for certain gas purchases for the period August 1990 - August 1992 resulting in
undercharges to gas customers of approximately $7.5 million.  Of the total
undercharges, $2.3 million had previously been expensed and $5.2 million had
been deferred on the Company's balance sheet.  In March 1994, the PSC approved a
December 1993 settlement among the Company, PSC Staff and another party
providing for the recovery in rates of $2.6 million over three years.  The
Company wrote off $2.0 million of the undercharges as of December 31, 1993,
reducing 1993 earnings by four cents per share, net of tax.  In April 1994, the
Company wrote off an additional $0.6 million reducing 1994 earnings by
approximately one cent per share, net of tax.  Due to rate increase limitations
established for the second year of the rate settlement, the Company is precluded
from recovering the undercharges until the third year of the rate settlement,
which begins July 1, 1995.

ASSERTION OF TAX LIABILITY.

          The Company's Federal income tax returns for 1987 and 1988 have been
examined by the Internal Revenue Service (IRS) which has proposed adjustments of
approximately $29 million.

          The adjustments at issue generally pertain to the characterization and
treatment of events and relationships at the Nine Mile Two project and to the
appropriate tax treatment of investments made and expenses incurred at the
project by the Company and the other co-tenants.  A principal issue is the year
in which the plant was placed in service.

          The Company has filed a protest of the IRS adjustments to its 1987-88
tax liability and the appeals officers have indicated a decision may be
forthcoming on the service year issue in 1995.  The Company

 
                                      84

believes it has sound bases for its protest, but cannot predict the outcome
thereof.  Generally, the Company would expect to receive rate relief to the
extent it was unsuccessful in its protest except for that part of the IRS
assessment stemming from the Nine Mile Two disallowed costs, although no such
assurance can be given.

          The IRS has also completed in 1994 its audit of the Company's Federal
income tax returns for 1989 and 1990, which has resulted in a proposed refund of
$600,000.  Since this refund arises from the contentious issues from the prior
audit, the Company has filed a protest with the IRS.

REGULATORY AND STRANDED ASSETS.

          Certain costs are deferred and recognized as expenses when they are
reflected in rates and recovered from customers as permitted by Statement of
Financial Accounting Standard No. 71, "Accounting of the Effects of Certain
Types of Regulation".  These costs are shown as Regulatory Assets.  Such costs
arise from the traditional cost-of-service rate setting approach where all
prudently incurred costs are recoverable through rates.  Deferral of these costs
is appropriate while the Company's rates are regulated under a cost-of-service
approach.

          In a purely competitive pricing approach, such costs might not have
been incurred or deferred.  Accordingly, if the Company's rate setting were
changed from a cost-of-service approach and it was no longer allowed to defer
these costs under SFAS 71, certain of these assets may not be fully recoverable.

          Below is a summarization of the Regulatory Assets as of December 31,
1994.



                                                          Millions
                                                         of dollars
                                                         ----------
                                                      

           Income Taxes                                    $205.8
           Deferred Ice Storm Charges                        19.1
           Uranium Enrichment Decommissioning Deferral       20.2
           FERC 636 Transition Costs                         32.5
           Demand Side Management Costs Deferred             19.8
           Deferred Fuel Costs - Gas                         33.8
           Other, net                                        33.7
                                                          --------
             Total - Regulatory Assets                     $364.9
                                                          ========
 

          -  Income Taxes: This amount represents the unrecovered portion of tax
             benefits from accelerated depreciation and other timing differences
             which were used to reduce tax expense in past years. The recovery
             of this deferral is anticipated when the effect of the past
             deductions reverses in future years.

 
                                      85

          -  Deferred Ice Storm Charges: These costs result from the non-capital
             storm damage repair costs following the March 1991 ice storm.

          -  Uranium Enrichment Decommissioning Deferral: This amount is
             mandated to be paid to DOE over the next 13 years. The Energy
             Policy Act of 1992 requires utilities to contribute such amounts
             based on the amount of uranium enriched by DOE for each utility.

          -  FERC 636 Transition Costs: These costs are payable to gas supply
             and pipeline companies which are passing various restructuring and
             other transition costs on to the Company, as ordered by FERC.

          -  Demand Side Management Costs Deferred: These costs are Demand Side
             Management costs which relate to programs initiated to increase
             efficiency with which electricity is used.

          -  Deferred Fuel Costs - Gas: These costs are recoverable over future
             years and arise from an annual reconciliation of gas revenues and
             costs (as described in Note 1).

          Stranded assets (or other costs) arise when investments are made in
facilities or costs are incurred to serve customers and such costs may not be
fully recoverable in rates.  Examples include purchase power contracts (i.e.,
the Kamine contract) or uneconomic generating assets.

          Excluding the Kamine contract described above, estimates of stranded
asset costs are highly sensitive to the competitive wholesale price assumed in
the estimation for electricity.  The amount of stranded assets at December 31,
1994, cannot be determined at this time but could be significant.

          While the Company currently believes that its regulatory and stranded
assets are probable of recovery in rates, industry trends have moved more toward
competition, and in a purely competitive environment, it is not clear to what
extent, if any, writeoffs of such assets may occur.

 
                                      86

  Interim Financial Data

  In the opinion of the Company, the following quarterly information includes
  all adjustments, consisting of normal recurring adjustments, necessary for a
  fair statement of the results of operations for such periods. The variations
  in operations reported on a quarterly basis are a result of the seasonal
  nature of the Company's business and the availability of surplus electricity.



                                              (Thousands of Dollars)
                            -----------------------------------------------------------------

                                                                                              Earnings per
                              Operating     Operating          Net         Earnings on        Common Share
Quarter Ended                 Revenues       Income           Income      Common Stock         (in dollars)

                                                                                 
December 31, 1994           $  243,697      $  42,249      $  25,618       $  23,751               $   .63
September 30, 1994    *        229,982         41,007          4,912           3,046                   .08
June 30, 1994                  217,083         24,578          9,608           7,742                   .20
March 31, 1994                 310,052         47,178         34,237          32,467                   .87

December 31, 1993    **     $  256,219      $  43,756      $  22,366       $  20,541               $   .55
September 30, 1993  ***        217,278         38,058         20,204          18,379                   .51
June 30, 1993                  203,252         21,295          6,909           5,084                   .15
March 31, 1993                 272,275         44,124         29,084          27,259                   .78



December 31, 1992           $  244,290      $  41,744      $  29,146       $  27,073               $   .77
September 30, 1992             198,341         33,006         17,507          15,435                   .45
June 30, 1992      ****        195,154         16,460         (4,579)         (6,651)                 (.20)
March 31, 1992                 257,747         42,735         28,365          26,293                   .81


                   * Includes recognition of $21.9 million net-of-tax pension 
                     plan curtailment
                  ** Includes recognition of $1.9 million net-of-tax pension 
                     plan curtailment
                 *** Includes recognition of $3.4 million net-of-tax pension 
                     plan curtailment
                **** Includes recognition of $5.4 million net-of-tax ice 
                     storm disallowance



Item 9.  Changes in and Disagreements with Accountants and Financial Disclosure.


      None.

 
                                      87

                                   PART III


 ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

                   The information required by Item 10 of Form 10-K relating to
           directors who are nominees for election as directors at the Company's
           Annual Meeting of Shareholders to be held on April 18, 1995, will be
           set forth under the heading "Election of Directors" in the Company's
           Definitive Proxy Statement for such Annual Meeting of Shareholders.

                   The information required by Item 10 of Form 10-K with respect
           to executive officers is, pursuant to instruction 3 of paragraph (b)
           of Item 401 of Regulation S-K, set forth in Part I as Item 4-A of
           this Form 10-K under the heading "Executive Officers of the
           Registrant".


 ITEM 11.  EXECUTIVE COMPENSATION

                   The information required by Item 11 of Form 10-K will be set
           forth under the headings "Report of the Committee on Management on
           Executive Compensation", "Executive Compensation" and "Pension Plan
           Table" in the Company's Definitive Proxy Statement for the Annual
           Meeting of Shareholders.


 ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

                   The information required by Item 12 of Form 10-K will be set
           forth under the headings "General" and "Security Ownership of
           Management" in the Company's Definitive Proxy Statement for the
           Annual Meeting of Shareholders.


 ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

                   The information required by Item 13 of Form 10-K will be set
           forth under the heading "Election of Directors" in the Company's
           Definitive Proxy Statement for the Annual Meeting of Shareholders.


           Pursuant to General Instruction G(3) to Form 10-K, Items 10 through
13 have not been answered because, within 120 days after the close of its fiscal
year, the Registrant will file with the Commission a definitive proxy statement
pursuant to Regulation 14A which involves the election of directors.
Registrant's definitive proxy statement dated March 6, 1995 will be filed with
the Securities and Exchange Commission prior to April 30, 1995. The information
required in Items 10 through 13 under the headings set forth above is
incorporated by reference herein by this reference thereto. Except as
specifically referenced herein the proxy statement in connection with the annual
meeting of shareholders to be held April 18, 1995 is not deemed to be filed as
part of this Report.

 
                                      88
                                      

                                    PART IV
                                    -------


ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

     (a)  1.  The financial statements listed below are shown under Item 8 of
              this Report.

                Report of Independent Accountants

                Consolidated Statements of Income and Retained Earnings for each
                of the three years ended December 31, 1994

                Consolidated Balance Sheets at December 31, 1994 and 1993

                Consolidated Statement of Cash Flows for each of the three years
                ended December 31, 1994

                Notes to Consolidated Financial Statements


     (a)  2.  Financial Statement Schedules - Included in Item 14 herein:

                For each of the three years ended December 31, 1994

                Schedule II - Valuation and Qualifying Accounts


     (a)  3.  Exhibits - See List of Exhibits


     (b)  Reports on Form 8-K:

          The Company filed a Form 8-K, dated February 10, 1995 reporting under
          Item 5. Other Events, information relating to gas cost recovery and
          also cogeneration contract litigation.

 
                                      89


                    ROCHESTER GAS AND ELECTRIC CORPORATION

                SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

                            (THOUSANDS OF DOLLARS)

                     FOR THE YEAR ENDED DECEMBER 31, 1992


                                        ADDITIONS
                                -------------------------
                                    CHARGED
                      BALANCE AT    TO COSTS    CHARGED                   BALANCE AT
                      BEGINNING       AND       TO OTHER                    END OF
 DESCRIPTIONS         OF PERIOD     EXPENSES    ACCOUNTS    DEDUCTIONS      PERIOD
 ------------         ----------    --------    --------    ----------    ----------
                                                           

Reserves for:

  Uncollectible
    accounts            $ 411        $   89                                 $ 500


                     FOR THE YEAR ENDED DECEMBER 31, 1993


                                        ADDITIONS
                                -------------------------
                                    CHARGED
                      BALANCE AT    TO COSTS    CHARGED                   BALANCE AT
                      BEGINNING       AND       TO OTHER                    END OF
 DESCRIPTIONS         OF PERIOD     EXPENSES    ACCOUNTS    DEDUCTIONS      PERIOD
 ------------         ----------    --------    --------    ----------    ----------
                                                           

Reserves for:

  Uncollectible
    accounts            $ 500        $  100                                 $ 600


                     FOR THE YEAR ENDED DECEMBER 31, 1994


                                        ADDITIONS
                                -------------------------
                                    CHARGED
                      BALANCE AT    TO COSTS    CHARGED                   BALANCE AT
                      BEGINNING       AND       TO OTHER                    END OF
 DESCRIPTIONS         OF PERIOD     EXPENSES    ACCOUNTS    DEDUCTIONS      PERIOD
 ------------         ----------    --------    --------    ----------    ----------
                                                           

Reserves for:

  Uncollectible
    accounts            $ 600        $  350                                 $ 950



    Beginning in 1992 the Company no longer charges uncollectible expenses
    through the uncollectible reserve. The total amount written off directly to
    expense in 1992 was $5,116, in 1993 was $6,241 and in 1994 was $9,000.

 
                                      90

                               LIST OF EXHIBITS


          Exhibit 3-1*    -      Restated Certificate of Incorporation of
                                 Rochester Gas and Electric Corporation under
                                 Section 807 of the Business Corporation Law
                                 filed with the Secretary of State of the State
                                 of New York on June 23, 1992. (Filed in
                                 Registration No. 33-49805 as Exhibit 4-5 in
                                 July 1993)
                          
          Exhibit 3-2*    -      Certificate of Amendment of the Certificate of
                                 Incorporation of Rochester Gas and Electric
                                 Corporation Under Section 805 of the Business
                                 Corporation Law filed with the Secretary of
                                 State of the State of New York on March 18,
                                 1994. (Filed as Exhibit 4 in May 1994 on Form
                                 10-Q for the quarter ended March 31, 1994, SEC
                                 File No. 1-672.)
                          
          Exhibit 3-3*    -      By-Laws of the Company, as amended to date.
                                 (Filed as Exhibit 3-2 in February 1994 on Form
                                 10-K for the year ended December 31, 1993, SEC
                                 File No. 1-672-2)
                          
          Exhibit 4-1*    -      Restated Certificate of Incorporation of
                                 Rochester Gas and Electric Corporation under
                                 Section 807 of the Business Corporation Law
                                 filed with the Secretary of State of the State
                                 of New York on June 23, 1992. (Filed in
                                 Registration No. 33-49805 as Exhibit 4-5 in
                                 July 1993)
                           
          Exhibit 4-2*    -      Certificate of Amendment of the Certificate of
                                 Incorporation of Rochester Gas and Electric
                                 Corporation Under Section 805 of the Business
                                 Corporation Law filed with the Secretary of
                                 State of the State of New York on March 18,
                                 1994. (Filed as Exhibit 4 in May 1994 on Form
                                 10-Q for the quarter ended March 31, 1994, SEC
                                 File No. 1-672.)
                           
          Exhibit 4-3*    -      By-Laws of the Company, as amended to date.
                                 (Filed as Exhibit 3-2 in February 1994 on Form
                                 10-K for the year ended December 31, 1993, SEC
                                 File No. 1-672-2)
                         
          Exhibit 4-4*    -      General Mortgage to Bankers Trust Company, as
                                 Trustee, dated September 1, 1918, and
                                 supplements thereto, dated March 1, 1921,
                                 October 23, 1928, August 1, 1932 and May 1,
                                 1940. (Filed as Exhibit 4-2 in February 1991 on
                                 Form 10-K for the year ended December 31, 1990,
                                 SEC File No. 1-672-2)
                         
          Exhibit 4-5*    -      Supplemental Indenture, dated as of March 1,
                                 1983 between the Company and Bankers Trust
                                 Company, as Trustee (Filed as Exhibit 4-1 on

 
                                      91

                                 Form 8-K dated July 15, 1993, SEC File No. 1-
                                 672)

          Exhibit 10-1*   -      Basic Agreement dated as of September 22, 1975
                                 among the Company, Niagara Mohawk Power
                                 Corporation, Long Island Lighting Company, New
                                 York State Electric & Gas Corporation and
                                 Central Hudson Gas & Electric Corporation.
                                 (Filed in Registration No. 2-54547, as Exhibit
                                 5-P in October 1975.)

          Exhibit 10-2*   -      Letter amendment modifying Basic Agreement
                                 dated September 22, 1975 among the Company,
                                 Central Hudson Gas & Electric Corporation,
                                 Orange and Rockland Utilities, Inc. and Niagara
                                 Mohawk Power Corporation. (Filed in
                                 Registration No. 2-56351, as Exhibit 5-R in
                                 June 1976.)

          Exhibit 10-3    -      Agreement dated September 25, 1984 between the
                                 Company and the United States Department of
                                 Energy, as amended to date.

          Exhibit 10-4*   -      Agreement dated February 5, 1980 between the
                                 Company and the Power Authority of the State of
                                 New York. (Filed as Exhibit 10-10 in February
                                 1990 on Form 10-K for the year ended December
                                 31, 1989, SEC File No. 1-672-2)

          Exhibit 10-5*   -      Agreement dated March 9, 1990 between the
                                 Company and Mellon Bank, N.A. (Filed as Exhibit
                                 10-1 in May 1990 on Form 10-Q for the quarter
                                 ended March 31, 1990, SEC File No. 1-672)

          Exhibit 10-6*   -      Basic Agreement dated September 22, 1975 as
                                 amended and supplemented between the Company
                                 and Niagara Mohawk Power Corporation. (Filed as
                                 Exhibit 10-11 in February 1993 on Form 10-K for
                                 the year ended December 31, 1992, SEC File No.
                                 1-672-2)

          Exhibit 10-7*   -      Operating Agreement effective January 1, 1993
                                 among the owners of the Nine Mile Point Nuclear
                                 Plant Unit No. 2. (Filed as Exhibit 10-12 in
                                 February 1993 on Form 10-K for the year ended
                                 December 31, 1992, SEC File No. 1-672-2)
 
(A)       Exhibit 10-8*   -      Rochester Gas and Electric Corporation Deferred
                                 Compensation Plan. (Filed as Exhibit 10-14 in
                                 February 1994 on Form 10-K for the year ended
                                 December 31, 1993, SEC File No. 1-672-2)
 
(A)       Exhibit 10-9    -      Rochester Gas and Electric Corporation
                                 Executive Incentive Plan, Restatement of
                                 January 1, 1994. 

(A)       Exhibit 10-10   -      Rochester Gas and Electric Corporation Long
                                 Term Incentive Plan, Restatement of January 1,
                                 1994.                                 
 
 
          Exhibit 23      -      Consent of Price Waterhouse, independent
                                 accountants

 
                                      92

          Exhibit 27      -      Financial Date Schedule, pursuant to Item
                                 601(c) of Regulation S-K. 

          *    Incorporated by reference.
          (A)  Denotes executive compensation plans and arrangements.


The Company agrees to furnish to the Commission, upon request, a copy of all
agreements or instruments defining the rights of holders of debt which do not
exceed 10% of the total assets with respect to each issue, including the
Supplemental Indentures under the General Mortgage and credit agreements in
connection with promissory notes as set forth in Note 6 of the Notes to
Financial Statements.

 
                                      93


                                  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.


                                   ROCHESTER GAS AND ELECTRIC CORPORATION


                                   By /s/        ROGER W. KOBER
                                     -------------------------------------
                                                (Roger W. Kober)
                                       (Chairman of the Board, President
                                           and Chief Executive Officer)


Date:  February 16, 1995



     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 in the capacities and on the dates indicated.


         Signature                     Title                 Date


Principal Executive Officer:


/s/    ROGER W. KOBER           Chairman of the Board,    February 16, 1995
- ------------------------------                                            
      (Roger W. Kober)          President and Chief
                                Executive Officer



Principal Financial Officer:


/s/  THOMAS S. RICHARDS         Senior Vice President,    February 16, 1995
- ------------------------------                                            
    (Thomas S. Richards)        Corporate Services and
                                General Counsel



Principal Accounting Officer:


/s/    DANIEL J. BAIER          Controller               February  16, 1995
- ------------------------------                                      
      (Daniel J. Baier)

 
                                      94

         SIGNATURE                        TITLE                DATE

DIRECTORS:


     WILLIAM BALDERSTON III              Director        February 16, 1995
- ----------------------------------                                
    (William Balderston III)


      ANGELO J. CHIARELLA                Director        February 16, 1995
- ----------------------------------                                        
     (Angelo J. Chiarella)                                                
                                                                          
                                                                          
        ALLAN E. DUGAN                   Director        February 16, 1995
- ---------------------------------                                         
       (Allan E. Dugan)                                                   
                                                                          
                                                                          
       WILLIAM F. FOWBLE                 Director        February 16, 1995
- ----------------------------------                                        
      (William F. Fowble)                                                 
                                                                          
                                                                          
         JAY T. HOLMES                   Director        February 16, 1995
- ----------------------------------                                        
        (Jay T. Holmes)                                                   
                                                                          
                                                                          
        ROGER W. KOBER                   Director        February 16, 1995
- ----------------------------------                                        
       (Roger W. Kober)                                                   
                                                                          
                                                                          
        DAVID K. LANIAK                  Director        February 16, 1995
- ----------------------------------                                        
       (David K. Laniak)                                                  
                                                                          
                                                                          
      THEODORE L. LEVINSON               Director        February 16, 1995
- ----------------------------------                                        
     (Theodore L. Levinson)                                               
                                                                          
                                                                          
      CONSTANCE M. MITCHELL              Director        February 16, 1995
- ----------------------------------                                        
     (Constance M. Mitchell)                                              
                                                                          
                                                                          
       CORNELIUS J. MURPHY               Director        February 16, 1995
- ----------------------------------                                        
      (Cornelius J. Murphy)                                               
                                                                          
                                                                          
       ARTHUR M. RICHARDSON              Director        February 16, 1995
- ----------------------------------                                        
      (Arthur M. Richardson)                                               
                                                                          
                                                                          
         M. RICHARD ROSE                 Director        February 16, 1995 
- ----------------------------------
        (M. Richard Rose)