1
================================================================================
                                       
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

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

                                   FORM 10-Q
             (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                    OF THE SECURITIES EXCHANGE ACT OF 1934
                      For the Quarter Ended June 30, 1994
                                      OR
             ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
                    OF THE SECURITIES EXCHANGE ACT OF 1934
                  FOR THE TRANSITION PERIOD FROM _____TO_____
                                      


COMMISSION       REGISTRANT, STATE OF INCORPORATION,       I.R.S. EMPLOYER
FILE NUMBER         ADDRESS AND TELEPHONE NUMBER          IDENTIFICATION NO.
- -----------         ----------------------------          ------------------

1-3526           THE SOUTHERN COMPANY                         58-0690070
                 (A Delaware Corporation)             
                 64 Perimeter Center East             
                 Atlanta, Georgia 30346               
                 (404) 393-0650                       
                                                      
1-3164           ALABAMA POWER COMPANY                        63-0004250
                 (An Alabama Corporation)             
                 600 North 18th Street                
                 Birmingham, Alabama 35291            
                 (205) 250-1000                       
                                                      
1-6468           GEORGIA POWER COMPANY                        58-0257110
                 (A Georgia Corporation)              
                 333 Piedmont Avenue, N.E.            
                 Atlanta, Georgia 30308               
                 (404) 526-6526                       
                                                      
0-2429           GULF POWER COMPANY                           59-0276810
                 (A Maine Corporation)                
                 500 Bayfront Parkway                 
                 Pensacola, Florida 32501             
                 (904) 444-6111                       
                                                      
0-6849           MISSISSIPPI POWER COMPANy                    64-0205820
                 (A Mississippi Corporation)          
                 2992 West Beach                      
                 Gulfport, Mississippi 39501          
                 (601) 864-1211                       
                                                      
1-5072           SAVANNAH ELECTRIC AND POWER COMPANY          58-0418070
                 (A Georgia Corporation)              
                 600 Bay Street, East                 
                 Savannah, Georgia 31401              
                 (912) 232-7171                       

                                                      
================================================================================
   2


   Indicate by check mark whether the registrants (1) have 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
registrants were required to file such reports), and (2) have been subject to
such filing requirements for the past 90 days.  Yes  X    No
                                                    ----     ----


                                                       DESCRIPTION OF                         SHARES OUTSTANDING
REGISTRANT                                             COMMON STOCK                           AT JULY 31, 1994
- ----------                                             -------------                          ----------------
                                                                                                          
THE SOUTHERN COMPANY                                   PAR VALUE $5 PER SHARE                    649,066,487       
ALABAMA POWER COMPANY                                  PAR VALUE $40 PER SHARE                     5,608,955       
GEORGIA POWER COMPANY                                  NO PAR VALUE                                7,761,500       
GULF POWER COMPANY                                     NO PAR VALUE                                  992,717       
MISSISSIPPI POWER COMPANY                              WITHOUT PAR VALUE                           1,121,000       
SAVANNAH ELECTRIC AND POWER COMPANY                    PAR VALUE $5 PER SHARE                     10,844,635        
                                                                      

    This combined Form 10-Q is separately filed by The Southern Company,
Alabama Power Company, Georgia Power Company, Gulf Power Company, Mississippi
Power Company and Savannah Electric and Power Company.  Information contained
herein relating to any individual company is filed by such company on its own
behalf.  Each company makes no representation as to information relating to the
other companies.
   3
                               Table of Contents

PART I


                                                                                                               PAGE
DEFINITIONS                                                                                                    
                                                                                                             
THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
    Management's Opinion as to Fair Statement of Results                                                         6
    Condensed Statements of Income                                                                               7
    Condensed Statements of Cash Flows                                                                           8
    Condensed Balance Sheets                                                                                     9
    Management's Discussion and Analysis of Results of Operations and Financial Condition                        11

ALABAMA POWER COMPANY
    Management's Opinion as to Fair Statement of Results                                                         18
    Review by Independent Public Accountants                                                                     18
    Condensed Statements of Income                                                                               19
    Condensed Statements of Cash Flows                                                                           20
    Condensed Balance Sheets                                                                                     21
    Management's Discussion and Analysis of Results of Operations and Financial Condition                        23
    Exhibit 1 - Report of Independent Public Accountants                                                         27

GEORGIA POWER COMPANY
    Management's Opinion as to Fair Statement of Results                                                         29
    Review by Independent Public Accountants                                                                     29
    Condensed Statements of Income                                                                               30
    Condensed Statements of Cash Flows                                                                           31
    Condensed Balance Sheets                                                                                     32
    Management's Discussion and Analysis of Results of Operations and Financial Condition                        34
    Exhibit 1 - Report of Independent Public Accountants                                                         40

GULF POWER COMPANY
    Management's Opinion as to Fair Statement of Results                                                         42
    Condensed Statements of Income                                                                               43
    Condensed Statements of Cash Flows                                                                           44
    Condensed Balance Sheets                                                                                     45
    Management's Discussion and Analysis of Results of Operations and Financial Condition                        47

MISSISSIPPI POWER COMPANY
    Management's Opinion as to Fair Statement of Results                                                         51
    Condensed Statements of Income                                                                               52
    Condensed Statements of Cash Flows                                                                           53
    Condensed Balance Sheets                                                                                     54
    Management's Discussion and Analysis of Results of Operations and Financial Condition                        56

SAVANNAH ELECTRIC AND POWER COMPANY
    Management's Opinion as to Fair Statement of Results                                                         60
    Condensed Statements of Income                                                                               61
    Condensed Statements of Cash Flows                                                                           62
    Condensed Balance Sheets                                                                                     63
    Management's Discussion and Analysis of Results of Operations and Financial Condition                        65

NOTES TO THE CONDENSED FINANCIAL STATEMENTS                                                                      68






                                       3
   4
                               Table of Contents
                                  (Continued)


                                                                    PAGE
                                                                    
PART II                                                             
                                                                 
 Item 1.  Legal Proceedings                                         73
                                                                    
 Item 4.  Submission of Matters to a Vote of Security Holders       73
                                                                    
 Item 6.  Exhibits and Reports on Form 8-K                          76
                                                                    
SIGNATURES                                                          77
                                                            
                                                                    

                                  DEFINITIONS



    TERM                                                            MEANING
    ----                                                            -------
                                                                 
    AFUDC   . . . . . . . . . . . . . . . . . . . . . . . . . .     Allowance for Funds Used During Construction
    ALABAMA   . . . . . . . . . . . . . . . . . . . . . . . . .     Alabama Power Company
    Clean Air Act   . . . . . . . . . . . . . . . . . . . . . .     Clean Air Act Amendments of 1990
    ECO Plan  . . . . . . . . . . . . . . . . . . . . . . . . .     Environmental Compliance Overview Plan
    Energy Act  . . . . . . . . . . . . . . . . . . . . . . . .     Energy Policy Act of 1992
    FERC  . . . . . . . . . . . . . . . . . . . . . . . . . . .     Federal Energy Regulatory Commission
    GEORGIA   . . . . . . . . . . . . . . . . . . . . . . . . .     Georgia Power Company
    GULF  . . . . . . . . . . . . . . . . . . . . . . . . . . .     Gulf Power Company
    Gulf States   . . . . . . . . . . . . . . . . . . . . . . .     Gulf States Utilities Company
    IRS   . . . . . . . . . . . . . . . . . . . . . . . . . . .     Internal Revenue Service
    MEAG  . . . . . . . . . . . . . . . . . . . . . . . . . . .     Municipal Electric Authority of Georgia
    MISSISSIPPI   . . . . . . . . . . . . . . . . . . . . . . .     Mississippi Power Company
    NRC   . . . . . . . . . . . . . . . . . . . . . . . . . . .     Nuclear Regulatory Commission
    OPC   . . . . . . . . . . . . . . . . . . . . . . . . . . .     Oglethorpe Power Corporation
    PEP   . . . . . . . . . . . . . . . . . . . . . . . . . . .     Performance Evaluation Plan (PEP-1A)
    PSC   . . . . . . . . . . . . . . . . . . . . . . . . . . .     Public Service Commission
    SAVANNAH    . . . . . . . . . . . . . . . . . . . . . . . .     Savannah Electric and Power Company
    SCS   . . . . . . . . . . . . . . . . . . . . . . . . . . .     Southern Company Services, Inc.
    SEC   . . . . . . . . . . . . . . . . . . . . . . . . . . .     Securities and Exchange Commission
    SEGCO   . . . . . . . . . . . . . . . . . . . . . . . . . .     Southern Electric Generating Company
    SOUTHERN    . . . . . . . . . . . . . . . . . . . . . . . .     The Southern Company






                                       4
   5





                             THE SOUTHERN COMPANY
                           AND SUBSIDIARY COMPANIES





                                       5
   6



                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
             MANAGEMENT'S OPINION AS TO FAIR STATEMENT OF RESULTS

    The condensed financial statements of SOUTHERN included herein have been
prepared by SOUTHERN, without audit, pursuant to the rules and regulations of
the SEC.  In the opinion of SOUTHERN's management, subject to the effect of
such adjustments, if any, as might have been required had the outcome of the
uncertainty with respect to the actions of the regulators regarding the
recoverability of GEORGIA's investment in the Rocky Mountain pumped storage
hydroelectric project, as more fully discussed in Note (G) to the Condensed
Financial Statements herein, been known, the information furnished herein
reflects all adjustments (which, except for the provision for separation
benefits recorded in 1994, included only normal recurring adjustments)
necessary to present fairly the results for the periods ended June 30, 1994 and
1993.  Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such rules and
regulations, although SOUTHERN believes that the disclosures are adequate to
make the information presented not misleading.  It is suggested that these
condensed financial statements be read in conjunction with the financial
statements and the notes thereto included in SOUTHERN's latest annual report on
Form 10-K and, with  respect to nuclear decommissioning, the March 31, 1994
quarterly report on Form 10-Q.





                                       6
   7



                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                  CONDENSED STATEMENTS OF INCOME (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                                        For the Three Months        For the Six Months       For the Twelve Months 
                                                           Ended June 30,              Ended June 30,           Ended June 30,     
                                                           --------------              --------------           --------------  
                                                         1994          1993          1994        1993         1994         1993   
                                                         ----          ----          ----        ----         ----         ----   
                                                                                                              
OPERATING REVENUES                                    $2,068,485    $2,068,126    $4,000,915  $3,907,688   $8,582,372   $8,160,865 
                                                      ----------    ----------    ----------  ----------   ----------   ---------- 
OPERATING EXPENSES:                                                                                                                
Operation--                                                                                                                        
  Fuel                                                   536,681       556,579     1,016,672   1,013,966    2,267,713    2,141,588 
  Purchased power                                         42,948        90,379       123,608     184,594      274,702      398,377 
  Provision for separation benefits                        3,668             -        96,818           -       96,818            - 
  Other                                                  360,837       350,832       691,010     661,627    1,475,081    1,344,805 
Maintenance                                              161,089       164,346       334,876     321,811      665,629      642,073 
Depreciation and amortization                            202,176       201,213       402,386     395,607      800,261      781,937 
Amortization of deferred Plant Vogtle                                                                                              
  expenses, net (Note F)                                  15,789         6,012        28,407       9,039       55,652        1,451 
Taxes other than income taxes                            118,015       112,625       236,951     227,667      470,714      445,344 
Federal and state income taxes                           187,292       160,498       299,885     290,373      743,496      656,660 
                                                      ----------    ----------    ----------  ----------   ----------   ---------- 
Total operating expenses                               1,628,495     1,642,484     3,230,613   3,104,684    6,850,066    6,412,235 
                                                      ----------    ----------    ----------  ----------   ----------   ---------- 
OPERATING INCOME                                         439,990       425,642       770,302     803,004    1,732,306    1,748,630 
OTHER INCOME (EXPENSE):                                                                                                            
Allowance for equity funds used during construction        2,492         1,137         5,775       1,884       12,873        6,921 
Interest income                                            7,443         5,901        13,541      12,429       31,265       30,115 
Other, net                                                  (138)       33,314       (16,014)     25,169      (82,519)     (20,930)
Income taxes applicable to other income                   (1,336)       19,696         4,725      23,101       38,839       56,162 
                                                      ----------    ----------    ----------  ----------   ----------   ---------- 
INCOME BEFORE INTEREST CHARGES                           448,451       485,690       778,329     865,587    1,732,764    1,820,898 
                                                      ----------    ----------    ----------  ----------   ----------   ---------- 
INTEREST CHARGES AND PREFERRED DIVIDENDS:                                                                                          
Interest on long-term debt                               146,087       150,905       288,658     306,567      576,836      636,862 
Allowance for debt funds used during construction         (5,342)       (3,426)       (9,726)     (6,080)     (16,897)     (11,389)
Interest on interim obligations                            8,323         7,389        17,572      13,152       34,255       20,272 
Amortization of debt discount, premium and expense, net    7,482         6,612        14,843      12,116       29,022       20,859 
Other interest charges                                    13,970        50,675        26,114      64,989       48,208       82,709 
Preferred dividends of subsidiary companies               21,732        23,051        43,066      47,356       89,177       98,748 
                                                      ----------    ----------    ----------  ----------   ----------   ---------- 
Net interest charges and preferred dividends             192,252       235,206       380,527     438,100      760,601      848,061 
                                                      ----------    ----------    ----------  ----------   ----------   ---------- 
                                                                                                                                   
CONSOLIDATED NET INCOME                               $  256,199    $  250,484    $  397,802  $  427,487   $  972,163   $  972,837 
                                                      ==========    ==========    ==========  ==========   ==========   ========== 
AVERAGE NUMBER OF SHARES OF                                                                                                        
  COMMON STOCK OUTSTANDING *(THOUSANDS)                  648,347       636,108       647,399     634,837      643,600      633,608 
EARNINGS PER SHARE OF COMMON STOCK*                   $     0.39    $     0.39    $     0.61  $     0.67   $     1.51   $     1.54 
CASH DIVIDENDS PAID PER SHARE                                                                                                      
  OF COMMON STOCK*                                    $    0.295    $    0.285    $     0.59  $     0.57   $     1.16   $     1.12 
                                                                      

*The data for 1993 are adjusted to reflect a two-for-one common stock split in
the form of a stock distribution for each share issued and outstanding as of
February 7, 1994.

( ) Denotes red figure.

The accompanying notes as they relate to SOUTHERN are an integral part of these
condensed statements.





                                       7
   8



                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                                                                                       For the Six Months       
                                                                                                         Ended June 30,       
                                                                                                         --------------
                                                                                                      1994            1993      
                                                                                                      ----            ----      
                                                                                                                   
OPERATING ACTIVITIES:                                                                                                        
Consolidated net income                                                                            $ 397,802     $   427,487 
Adjustments to reconcile consolidated net income to net cash provided by operating activities--                              
  Depreciation and amortization                                                                      519,402         497,429 
  Deferred income taxes, net                                                                         (10,499)         43,618 
  Allowance for equity funds used during construction                                                 (5,775)         (1,884)
  Deferred Plant Vogtle costs                                                                         28,407           9,039 
  Provision for separation benefits                                                                   83,962               - 
  Gain on asset sales                                                                                (23,582)        (35,108)
  Other, net                                                                                         (23,628)        (43,062)
Changes in certain current assets and liabilities--                                                                          
  Receivables, net                                                                                    11,956          59,070 
  Fossil fuel stock                                                                                  (74,858)        (67,656)
  Materials and supplies                                                                              (6,062)        (11,829)
  Accounts payable                                                                                   (24,435)        (81,746)
  Other                                                                                               (5,963)         26,093 
                                                                                                   ---------     ----------- 
Net cash provided from operating activities                                                          866,727         821,451 
                                                                                                   ---------     ----------- 
INVESTING ACTIVITIES:                                                                                                        
Gross property additions                                                                            (696,330)       (631,307)
Sales of property                                                                                    141,931         253,032 
Other                                                                                                (70,069)        (40,209)
                                                                                                   ---------     ----------- 
Net cash used in investing activities                                                               (624,468)       (418,484)
                                                                                                   ---------     ----------- 
FINANCING ACTIVITIES:                                                                                                        
Proceeds--                                                                                                                   
  Common stock                                                                                       121,766         108,867 
  Preferred stock                                                                                          -          75,000 
  First mortgage bonds                                                                                35,000       1,630,000 
  Pollution control bonds                                                                            106,165         244,461 
  Other long-term debt                                                                               428,178          12,114 
Retirements--                                                                                                                
  Preferred stock                                                                                     (1,000)       (107,500)
  First mortgage bonds                                                                              (106,679)     (1,572,143)
  Pollution control bonds                                                                            (52,555)       (175,870)
  Other long-term debt                                                                              (159,744)        (34,482)
Special deposits-redemption funds                                                                   (187,259)       (288,510)
Interim obligations, net                                                                              (8,655)        295,901 
Payment of common stock dividends                                                                   (382,525)       (361,330)
Miscellaneous                                                                                         (8,667)        (80,215)
                                                                                                   ---------     ----------- 
Net cash provided from (used in) financing activities                                               (215,975)       (253,707)
                                                                                                   ---------     ----------- 
NET CHANGE IN CASH AND CASH EQUIVALENTS                                                               26,284         149,260 
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                                     178,346          97,313 
                                                                                                   ---------     ----------- 
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                         $ 204,630     $   246,573 
                                                                                                   =========     =========== 
                                                                                                                             
SUPPLEMENTAL CASH FLOW INFORMATION:                                                                                          
Cash paid during the period for--                                                                                            
  Interest (net of amount capitalized)                                                             $ 307,537     $   365,360 
  Income taxes                                                                                       291,612         188,318 
   

The accompanying notes as they relate to SOUTHERN are an integral part of these
condensed statements.





                                       8
   9



                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)

                                    ASSETS



                                                                          At June 30,
                                                                              1994              At December 31,
                                                                          (Unaudited)                 1993
                                                                          -----------           ---------------
                                                                                            
UTILITY PLANT:
Plant in service (Note C)                                                 $28,103,178             $27,686,539
Less accumulated provision for depreciation                                 9,240,085               8,933,717
                                                                          -----------             -----------
                                                                           18,863,093              18,752,822
Nuclear fuel, at amortized cost                                               224,946                 229,293
Construction work in progress                                               1,014,775               1,031,240
                                                                          -----------             -----------
Total                                                                      20,102,814              20,013,355
                                                                          -----------             -----------

OTHER PROPERTY AND INVESTMENTS:
Foreign utility operations, being amortized                                   539,221                 558,960
Nuclear decommissioning trusts (Note C)                                       113,689                  87,487
Miscellaneous                                                                  94,960                  89,425
                                                                          -----------             -----------
Total                                                                         747,870                 735,872
                                                                          -----------             -----------

CURRENT ASSETS:
Cash and cash equivalents                                                     204,630                 178,346
Special deposits - redemption funds                                           187,259                       -
Receivables, less accumulated provisions for uncollectible accounts
   of $9,567 at June 30, 1994 and $9,067 at December 31, 1993               1,132,032               1,146,774
Fossil fuel stock, at average cost                                            321,447                 254,026
Materials and supplies, at average cost                                       540,784                 534,722
Prepayments                                                                   187,757                 147,915
Miscellaneous                                                                  72,574                  73,074
                                                                          -----------             -----------
Total                                                                       2,646,483               2,334,857
                                                                          -----------             -----------

DEFERRED CHARGES:
Deferred charges related to income taxes                                    1,498,635               1,546,338
Deferred Plant Vogtle costs (Note F)                                          478,573                 506,980
Debt expense and loss, being amortized                                        322,412                 320,515
Deferred fuel charges                                                          58,954                  70,404
Miscellaneous                                                                 445,951                 382,336
                                                                          -----------             -----------
Total                                                                       2,804,525               2,826,573
                                                                          -----------             -----------

TOTAL ASSETS                                                              $26,301,692             $25,910,657
                                                                          ===========             ===========



The accompanying notes as they relate to SOUTHERN are an integral part of these
condensed statements.





                                       9
   10



                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)
                                       
                        CAPITALIZATION AND LIABILITIES



                                                                        At June 30,
                                                                           1994                   At December 31,
                                                                        (Unaudited)                    1993
                                                                        -----------               ---------------
                                                                                              
CAPITALIZATION:
Common stock, par value $5 per share -
   Authorized - 1 billion shares;
   Outstanding - June 30, 1994:  648,346,540 shares
   December 31, 1993:  642,661,658 shares*                              $ 3,241,733                 $ 3,213,308
Paid-in capital                                                           1,595,140                   1,502,193
Premium on preferred stock                                                    1,012                       1,012
Retained earnings                                                         2,983,973                   2,967,706
                                                                        -----------                 -----------
                                                                          7,821,858                   7,684,219
Preferred stock                                                           1,332,203                   1,332,203
Preferred stock subject to mandatory redemption                                 500                       1,000
Long-term debt                                                            7,546,946                   7,411,455
                                                                        -----------                 -----------
Total                                                                    16,701,507                  16,428,877
                                                                        -----------                 -----------

CURRENT LIABILITIES:
Preferred stock due within one year                                             500                       1,000
Long-term debt due within one year                                          272,860                     155,638
Notes payable                                                               622,478                     865,381
Commercial paper                                                            309,775                      75,527
Accounts payable                                                            636,703                     697,749
Customer deposits                                                           103,918                     102,822
Taxes accrued--
  Federal and state income                                                   69,315                      34,023
  Other                                                                     148,182                     171,673
Interest accrued                                                            196,094                     186,057
Vacation pay accrued                                                         92,015                      90,206
Miscellaneous                                                               190,074                     190,638
                                                                        -----------                 -----------
Total                                                                     2,641,914                   2,570,714
                                                                        -----------                 -----------

DEFERRED CREDITS AND OTHER LIABILITIES:
Accumulated deferred income taxes                                         3,992,013                   3,978,889
Deferred credits related to income taxes                                  1,022,696                   1,050,512
Accumulated deferred investment tax credits                                 878,701                     900,203
Disallowed Plant Vogtle capacity buyback costs                               57,244                      63,067
Prepaid capacity revenues, net                                              141,155                     143,762
Miscellaneous                                                               866,462                     774,633
                                                                        -----------                 -----------
Total                                                                     6,958,271                   6,911,066
                                                                        -----------                 -----------

TOTAL CAPITALIZATION AND LIABILITIES                                    $26,301,692                 $25,910,657
                                                                        ===========                 ===========


*Adjusted to reflect a two-for-one common stock split in the form of a stock
distribution for each share issued and outstanding as of February 7, 1994.


The accompanying notes as they relate to SOUTHERN are an integral part of these
condensed statements.





                                       10
   11



                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
                     OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS

EARNINGS
SOUTHERN's earnings for the second quarter of 1994 were slightly higher than
earnings recorded in the same period of 1993 primarily because of lower capital
costs.  Consolidated net income was $256 million for the second quarter of
1994, compared to $250 million for the second quarter of 1993.  Earnings per
share were $0.39 in the second quarter of both 1994 and 1993.  Also, refer to
"Other Income" later in this discussion for details of the gains recorded from
the sales of a portion of Plant Scherer Unit 4 in June of 1993 and 1994.

REVENUES
Retail energy sales increased 4.0% primarily because of an increase in the
number of customers served and the improvement in the economy.  Energy sales to
residential, commercial and industrial customers increased 3.8%, 6.5% and 2.5%,
respectively.  Wholesale energy sales decreased 41.6% due to reduced demand and
scheduled reductions in off-system contracts.  As a result, total energy sales
decreased 4.9%.  Capacity revenues for the second quarter of 1994 were $20
million less than in the second quarter of 1993.  The capacity revenues
decreased as scheduled, coinciding with GEORGIA completing the second and third
sales of a portion of Plant Scherer Unit 4 in June 1993 and 1994.  The final
sale in a series of four transactions for the sale of this generating unit is
scheduled for June 1995.  The generation from this unit has been dedicated to
unit power sales.

EXPENSES
Fuel expense for the second quarter of 1994, compared to the corresponding
period of 1993, was lower due primarily to a decrease in the average cost of
coal.  Purchased power expense decreased because of the reduction in capacity
buyback payments by GEORGIA to the co-owners of plants Vogtle and Scherer and
lower demand from wholesale customers.  See Note (F) to the Condensed Financial
Statements herein for information regarding the Georgia PSC's retail rate order
that required the levelization of capacity buyback expense for Plant Vogtle.

    The Southern electric system has instituted a number of initiatives to curb
the growth of expenses, including workforce reduction programs.  Disregarding
the one-time cost of these programs, they are projected to yield pre-tax
savings of approximately $26 million in 1994 and approximately $51 million in
each succeeding year.  See Note (K) to the Condensed Financial Statements
herein for further information on these programs.  Maintenance expenses
decreased due to the timing of scheduled maintenance on generating units.

    Taxes other than income taxes were higher primarily because of increased
investment in plant.  The increase in income tax expense was due to higher
earnings and the enactment of a federal income tax rate increase in August
1993.





                                       11
   12



                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
                     OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS  (Continued)

    The settlement of an IRS audit for the tax years 1983 through 1987 in May
1993 resulted in an increase in depreciation and amortization in the second
quarter of 1993 due to the reversal of the amortization of certain investment
tax credits.  The settlement also resulted in interest charges and a reduction
in tax expense applicable to other income due to the recognition of tax credits
previously deferred.  While the settlement resulted in the payment of
additional taxes during the second quarter of 1993, there was no material
effect on net income.

INTEREST CHARGES AND DIVIDENDS ON PREFERRED STOCK
The decrease in interest on long-term debt and dividends on preferred stock
reflects the SOUTHERN system's efforts to decrease its capital costs.  In
response to the low interest rate levels prevailing during 1992 and 1993, the
SOUTHERN system refinanced a significant portion of its long-term debt and
preferred stock.  To the extent it is economically feasible, efforts to reduce
capital costs will continue.  Other interest charges for the second quarter of
1993 reflect the accrual of interest on the settlement of an IRS audit in May
1993.

OTHER INCOME
On June 1 of 1993 and 1994, GEORGIA completed the second and third sales in a
series of four separate transactions to sell Plant Scherer Unit 4.  The second
sale for 31.44% of the unit was made for $253 million and resulted in a pre-tax
gain of $35.1 million ($18.4 million, after taxes).  The latter sale for 16.55%
of the unit was made for $133 million and resulted in a pre-tax gain of $21.7
million ($11.3 million, after taxes).  Additionally, income taxes applicable to
other income in the second quarter of 1993 were reduced as a result of the tax
effect of the interest charges in the settlement of an IRS audit and the
recognition of tax credits previously deferred.

ALLOWANCE FOR FUNDS USED DURING CONSTRUCTION
AFUDC represents the cost of capital charged to utility plant under
construction and not included in rate base.  The equity portion represents
non-cash income.  However, when facilities are completed and included in rate
base, previously capitalized amounts significantly increase cash flow because
revenues are higher as a result of the increased rate base and additional
depreciation expense.

FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of
future earnings potential.  The level of future earnings is contingent upon
numerous factors ranging from regulatory matters to growth in energy sales.

    Reference is made to the Notes to the Condensed Financial Statements herein
for further discussion of various uncertainties and legal proceedings related
to: the actions of regulators regarding the recovery of GEORGIA's investment
in the Rocky Mountain pumped storage hydroelectric project; a civil suit filed
against ALABAMA related to financing agreements; a suit





                                       12
   13



                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
                     OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS  (Continued)

filed against GULF related to fuel transportation; the outcome of a proceeding
initiated by the FERC to determine the appropriate return on equity on
wholesale power and transmission contracts; and complaints filed by MEAG and
OPC seeking to recover from GEORGIA an aggregate of $22.8 million (including
interest) in alleged partial requirements rates overcharges.

    Pursuant to an Integrated Resource Plan approved by the Georgia PSC,
GEORGIA has implemented various demand-side option programs and had been
authorized by the Georgia PSC to recover associated program costs through rate
riders.  A superior court judge s ruling that recovery of these costs through
rate riders was unlawful was reversed by the Georgia Court of Appeals in July
1994.  GEORGIA has ceased collection of the rate riders and the Georgia PSC has
allowed the deferral of program costs pending the final outcome of this matter.
For additional information on this matter, see Note (H) to the Condensed
Financial Statements herein.

    The IRS has notified SOUTHERN that its tax accounting for the sale by
GEORGIA of a portion of Plant Vogtle in 1984 was improper.  The potential tax
deficiency and interest arising from this issue amount to approximately $30
million and $33 million, respectively.  The tax deficiency relates to a timing
issue as to when taxes are paid, therefore only the interest could impact
future income.  See Note (I) to the Condensed Financial Statements herein for
further discussion of this matter.

    Compliance costs related to the Clean Air Act will reduce earnings if such
increased costs cannot be offset.  The Clean Air Act is discussed under
"Environmental Matters" in Item 7 - Management's Discussion and Analysis in
SOUTHERN's 1993 Annual Report on Form 10-K.  Also see Note (M) to the Condensed
Financial Statements herein for information regarding a list of sites,
including a number of sites owned by GEORGIA, compiled by the State of Georgia
that may require environmental remediation.

    Future earnings in the near term will also depend upon growth in electric
sales which are subject to a number of factors.  Traditionally, these factors
have included changes in contracts with neighboring utilities, energy
conservation practiced by customers, the elasticity of demand, weather,
competition, and the rate of economic growth in SOUTHERN's service area.  The
enactment of the Energy Act will have a profound effect on the electric utility
industry.  A discussion of the potential impact of the Energy Act and
particularly its effect on competition is found under "Future Earnings
Potential" in Item 7 - Management's Discussion and Analysis in SOUTHERN's 1993
Annual Report on Form 10-K.

    The staff of the SEC has questioned certain of the current accounting
practices of the electric utility industry regarding the recognition,
measurement and classification of decommissioning costs for nuclear generating
stations in financial statements.  In response to these questions, the
Financial Accounting Standards Board has decided to review the accounting for
nuclear decommissioning.  If current electric utility industry accounting
practices for such decommissioning costs are changed: (1)





                                      13
   14

                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
                     OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS  (Continued)

annual provisions for decommissioning could increase and (2) the total
estimated cost for decommissioning may be required to be recorded as a
liability on the balance sheet.  ALABAMA and GEORGIA do not believe that such
changes, if required, would have a significant adverse effect on results of
operations due to their current and expected future ability to recover
decommissioning costs through rates.  Further discussion of nuclear
decommissioning costs is made in Note (C) to the Condensed Financial Statements
herein.

FINANCIAL CONDITION

OVERVIEW
The major changes in SOUTHERN's financial condition during the first half of
1994 were the addition of approximately $696 million to utility plant, the
commercial operation of seven combustion turbine generating units having an
aggregate nameplate capacity of approximately 635 megawatts, the sale of a
portion of Plant Scherer Unit 4, recognition of the liability associated with
the implementation of workforce reduction programs and the sale of SOUTHERN's
common stock for $122 million.  The funds for gross property additions and
other capital requirements were derived primarily from operations, the sale of
a portion of Plant Scherer, an increase in other long-term debt and security
sales.  See SOUTHERN's Condensed Statements of Cash Flows for further details.
Additionally, SOUTHERN's board of directors declared a two-for-one common
stock split in the form of a stock distribution for each share issued and
outstanding as of February 7, 1994.

CAPITAL STRUCTURE
One of SOUTHERN's goals is to maintain common equity as a percent of total
capitalization, including short-term debt and the current portion of
capitalization, within a range of 40 to 45%.  This ratio was 43.7% at June 30,
1994, compared to 43.8% at December 31, 1993.  The market price of SOUTHERN's
common stock at June 30, 1994, was $18.75 per share, compared to a book value
of $12.06.  This represents a market-to-book value ratio of 155%.  The
quarterly dividend for the second quarter of 1994 was 29.5 cents per share.

CAPITAL REQUIREMENTS FOR CONSTRUCTION
The construction program of the Southern electric system is budgeted at $4.3
billion for the three years 1994 through 1996 ($1.5 billion in 1994, $1.3
billion in 1995 and $1.5 billion in 1996). Actual construction costs may vary
from this estimate because of such factors as changes in business conditions;
changes in nuclear plants to meet new regulations; changes in environmental
regulations; revised load growth projections; increasing costs of labor,
equipment and materials; and the cost of capital.

    Current energy demand forecasts do not require any additional baseload
generating facilities until well into the future.  However, the construction of
combustion turbine peaking units of approximately 1,700 megawatts is planned by
1996, including those that began commercial operation in 1994, to





                                      14
   15

                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
                     OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL CONDITION  (Continued)

meet the increased peak-hour demands.  In addition, significant construction
will continue related to transmission and distribution facilities and the
upgrading and extension of the useful lives of generating plants.  GEORGIA and
OPC have entered into a joint ownership agreement for the latter to assume
responsibility for the construction and completion of the Rocky Mountain
project.  This agreement is described further in Note 4 to the financial
statements in Item 8 of SOUTHERN's 1993 Annual Report on Form 10-K.

   Changes in environmental regulations could substantially increase the
Southern electric system's capital requirements and operating costs.  The acid
rain compliance provision of the Clean Air Act will have a significant impact
on the Southern electric system.  This legislation, as well as other
legislation and regulations, are described under "Environmental Matters" in
Item 7 - Management's Discussion and Analysis in SOUTHERN's 1993 Annual Report
on Form 10-K.  The full impact of these requirements cannot be determined at
this time, pending the development and implementation of applicable
regulations.

OTHER CAPITAL REQUIREMENTS
In addition to the funds needed for the construction program, approximately $86
million, excluding those funds on deposit with trustees and which are
specifically designated for called redemptions, will be required by June 30,
1995, for present sinking fund requirements and maturities of long-term debt
and preferred stock.  Also, the operating subsidiaries plan to continue, to the
extent possible, a program to retire high-cost debt and preferred stock and
replace these obligations with lower-cost capital.

SOURCES OF FUNDS
In addition to the sale of common stock in the first half of 1994, SOUTHERN may
require additional equity capital during the remainder of the year.  The
amounts and timing of additional equity capital to be raised in 1994, as well
as in subsequent years, will be contingent on SOUTHERN's investment
opportunities.  The operating subsidiaries plan to obtain the funds required
for construction and other purposes from sources similar to those used in the
past.  However, the type and timing of financings will depend on market
conditions, maintenance of adequate earnings, and regulatory approval.
Additionally, GEORGIA expects to receive approximately $130 million in 1995
from the sale of its remaining ownership interest in Plant Scherer Unit 4.
These property sales are discussed further in Note 7 to the financial
statements in Item 8 in SOUTHERN's 1993 Annual Report on Form 10-K.

    To meet short-term cash needs and contingencies, the SOUTHERN system had at
June 30, 1994, approximately $205 million of cash and cash equivalents and
approximately $1.2 billion of unused credit arrangements with banks.

    At June 30, 1994, the system companies had outstanding $622 million of
notes payable and $310 million of commercial paper.  The level of short-term
indebtedness is seasonal and by the conclusion





                                      15
   16


                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
                     OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL CONDITION  (Continued)

of summer such levels of short-term debt should be greatly pared.  The
short-term lines of credit may not be utilized in their entirety without
additional regulatory approval.  Since the construction program with respect to
major generating projects has been completed, management believes that the need
for working capital can be adequately met by utilizing lines of credit without
maintaining large cash balances.

    In order to issue additional long-term debt and preferred stock, the
operating subsidiaries must comply with certain earnings coverage requirements
outlined in their respective mortgage indentures and corporate charters.  The
coverage ratios of SOUTHERN's operating subsidiaries are sufficiently high to
permit, at present interest rate levels, any foreseeable security sales.  The
amount of securities which they will be permitted to issue in the future will
depend upon market conditions and other factors prevailing at that time.





                                      16
   17





                             ALABAMA POWER COMPANY





                                      17
   18


                                       
                             ALABAMA POWER COMPANY
             MANAGEMENT'S OPINION AS TO FAIR STATEMENT OF RESULTS

    The condensed financial statements of ALABAMA included herein have been
prepared by ALABAMA, without audit, pursuant to the rules and regulations of
the SEC.  In the opinion of ALABAMA's management, the information regarding
ALABAMA furnished herein reflects all adjustments (which included only normal
recurring adjustments) necessary to present fairly the results for the periods
ended June 30, 1994 and 1993.  Certain information and footnote disclosures
normally included in financial statements prepared in accordance with generally
accepted accounting principles have been condensed or omitted pursuant to such
rules and regulations, although ALABAMA believes that the disclosures regarding
ALABAMA are adequate to make the information presented not misleading.  It is
suggested that these condensed financial statements be read in conjunction with
the financial statements and the notes thereto included in ALABAMA's latest
annual report on Form 10-K and, with respect to nuclear decommissioning, the
March 31, 1994 quarterly report on Form 10-Q.


                   REVIEW BY INDEPENDENT PUBLIC ACCOUNTANTS

    The condensed financial statements of ALABAMA included herein have been
reviewed by ALABAMA's independent public accountants as set forth in their
report included herein as Exhibit 1.





                                      18
   19



                             ALABAMA POWER COMPANY
                  CONDENSED STATEMENTS OF INCOME (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                               For the Three Months         For the Six Months          For the Twelve Months
                                                  Ended June 30,              Ended June 30,               Ended June 30,
                                                  -------------               -------------                -------------
                                                1994        1993            1994         1993           1994           1993        
                                                ----        ----            ----         ----           ----           ----        
                                                                                                  
OPERATING REVENUES:                                                                                                
Revenues                                      $711,174    $680,810      $1,365,487     $1,277,036    $2,914,084     $2,676,639
Revenues from affiliates                        48,225      52,779          80,759         92,112       170,622        169,134
                                              --------    --------      ----------     ----------    ----------     ----------
Total operating revenues                       759,399     733,589       1,446,246      1,369,148     3,084,706      2,845,773
                                              --------    --------      ----------     ----------    ----------     ----------
OPERATING EXPENSES:                                                                                                
Operation--                                                                                                        
Fuel                                           219,869     209,493         404,869        369,923       912,046        783,898
Purchased power from non-affiliates              4,377       3,394           9,635          7,114        17,751         16,087
Purchased power from affiliates                 25,113      27,800          51,695         55,195       116,830        116,464
Other                                          113,536     116,244         224,170        220,737       474,248        452,335
Maintenance                                     52,045      56,128         119,704        116,019       256,191        237,485
Depreciation and amortization                   72,757      71,665         145,359        144,739       290,929        284,599
Taxes other than income taxes                   45,021      43,485          91,444         90,411       180,030        176,004
Federal and state income taxes                  63,985      46,357         108,051         81,631       233,631        189,461
                                              --------    --------      ----------     ----------    ----------     ----------
Total operating expenses                       596,703     574,566       1,154,927      1,085,769     2,481,656      2,256,333
                                              --------    --------      ----------     ----------    ----------     ----------
OPERATING INCOME                               162,696     159,023         291,319        283,379       603,050        589,440
OTHER INCOME (EXPENSE):                                                                                            
Allowance for equity funds used                                                                                    
 during construction                               503         711           1,170          1,139         3,291          2,126
Interest income                                  4,028       3,690           8,258          7,804        21,229         16,106
Other, net                                     (15,735)     (1,363)        (19,483)        (4,166)      (38,608)       (18,485)
Income taxes applicable to                                                                                         
 other income                                    6,268         958           6,935          1,729        15,444         11,164
                                              --------    --------      ----------     ----------    ----------     ----------
INCOME BEFORE INTEREST CHARGES                 157,760     163,019         288,199        289,885       604,406        600,351
                                              --------    --------      ----------     ----------    ----------     ----------
INTEREST CHARGES:                                                                                                  
Interest on long-term debt                      44,648      46,225          89,137         95,432       178,565        195,283
Allowance for debt funds used                                                                                      
 during construction                              (766)       (984)         (1,449)        (1,578)       (2,863)        (2,318)
Interest on interim obligations                  1,499       1,575           2,309          2,369         3,700          4,034
Amortization of debt discount,                                                                                     
 premium, and expense, net                       2,423       2,260           4,895          4,120         9,712          6,976
Other interest charges                           4,784      15,398           9,745         25,337        19,882         35,119
                                              --------    --------      ----------     ----------    ----------     ----------
Net interest charges                            52,588      64,474         104,637        125,680       208,996        239,094
                                              --------    --------      ----------     ----------    ----------     ----------
NET INCOME                                     105,172      98,545         183,562        164,205       395,410        361,257
DIVIDENDS ON PREFERRED STOCK                     6,504       7,097          12,863         14,901        27,521         31,987
                                              --------    --------      ----------     ----------    ----------     ----------
NET INCOME AFTER DIVIDENDS ON                                                                                      
  PREFERRED STOCK                             $ 98,668    $ 91,448      $  170,699     $  149,304    $  367,889     $  329,270
                                              ========    ========      ==========     ==========    ==========     ==========
                                                                      


The accompanying notes as they relate to ALABAMA are an integral part of these
condensed statements.





                                      19
   20



                             ALABAMA POWER COMPANY
                CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                                                                              For the Six Months
                                                                                                Ended June 30
                                                                                                -------------
                                                                                            1994              1993
                                                                                            ----              ----

                                                                                                                
OPERATING ACTIVITIES:                                                                                                 
Net income                                                                                $183,562          $164,205   
Adjustments to reconcile net income to net cash provided by operating activities:                                     
  Depreciation and amortization                                                            177,518           180,032    
  Deferred income taxes, net                                                                (8,453)          (18,052)   
  Allowance for equity funds used during construction                                       (1,170)           (1,139)    
  Other, net                                                                                (8,763)           35,545     
Change in certain current assets and liabilities:                                                                     
  Receivables, net                                                                           7,528            23,549     
  Inventories                                                                              (16,738)          (70,943)   
  Payables                                                                                 (49,046)          (35,696)   
  Taxes accrued                                                                             29,139            23,049     
  Energy cost recovery, retail                                                              (9,745)           16,415     
  Other                                                                                    (43,592)          (34,221)  
                                                                                          --------          --------            
Net cash provided from operating activities                                                260,240           282,744   
                                                                                          --------          --------            
INVESTING ACTIVITIES:                                                                                                 
Gross property additions                                                                  (217,500)         (197,989)  
Other                                                                                      (20,101)           (3,819)   
                                                                                          --------          --------            
Net cash used for investing activities                                                    (237,601)         (201,808) 
                                                                                          --------          --------            
FINANCING ACTIVITIES:                                                                                                 
Proceeds:                                                                                                             
  First mortgage bonds                                                                           -           610,000   
  Other long-term debt                                                                     107,433           108,887   
Retirements:                                                                                                          
  Preferred stock                                                                                -           (49,000)  
  First mortgage bonds                                                                     (20,387)         (516,504)  
  Other long-term debt                                                                     (43,641)         (118,019)  
Special deposits - redemption funds                                                        (53,700)                -         
Interim obligations, net                                                                   142,845            60,402    
Payment of preferred stock dividends                                                       (12,107)          (16,067)  
Payment of common stock dividends                                                         (133,500)         (126,000) 
Miscellaneous                                                                               (1,063)          (29,693) 
                                                                                          --------          --------            
Net cash provided from (used for) financing activities                                     (14,120)          (75,994) 
                                                                                          --------          --------            
NET CHANGE IN CASH AND CASH EQUIVALENTS                                                      8,519             4,942     
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                             3,233            13,629   
                                                                                          --------          --------            
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                $ 11,752          $ 18,571  
                                                                                          ========          ========  
                                                                                                                      
SUPPLEMENTAL CASH FLOW INFORMATION:                                                                                   
Cash paid during the period for--                                                                                     
  Interest (net of amount capitalized)                                                    $ 89,088          $ 87,781  
  Income taxes                                                                             103,811            94,181  
                                                                      
                                                                              
                                                                              
The accompanying notes as they relate to ALABAMA are an integral part of these
condensed statements.





                                      20
   21


                                       
                             ALABAMA POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)
                                       
                                    ASSETS



                                                                      At June 30,
                                                                         1994                   At December 31,
                                                                      (Unaudited)                     1993
                                                                      -----------               ---------------
                                                                                             
UTILITY PLANT:
Plant in service, at original cost (Note C)                            $9,870,270                  $9,757,141
Less accumulated provision for depreciation                             3,508,370                   3,384,156
                                                                       ----------                  ----------
                                                                        6,361,900                   6,372,985
Nuclear fuel, at amortized cost                                            95,570                      93,551
Construction work in progress                                             276,736                     225,786
                                                                       ----------                  ----------
Total                                                                   6,734,206                   6,692,322
                                                                       ----------                  ----------

OTHER PROPERTY AND INVESTMENTS                                            111,830                      99,185
                                                                       ----------                  ----------

CURRENT ASSETS:
Cash and cash equivalents                                                  11,752                       3,233
Special deposit - redemption funds                                         53,700                           -
Receivables --
  Customer accounts receivable                                            329,895                     312,090
  Other accounts and notes receivable                                      41,072                      48,808
  Affiliated companies                                                     38,419                      40,216
  Accumulated provision for uncollectible accounts                         (2,299)                     (2,632)
Refundable income taxes                                                     5,552                      11,940
Fossil fuel stock, at average cost                                        102,082                      88,481
Materials and supplies, at average cost                                   179,867                     176,728
Prepayments--
  Income taxes                                                             17,327                      18,980
  Other                                                                    97,068                      60,227
Vacation pay deferred                                                      22,680                      22,680
                                                                       ----------                  ----------
Total                                                                     897,115                     780,751
                                                                       ----------                  ----------

DEFERRED CHARGES:
Deferred charges related to income taxes                                  462,873                     469,010
Debt expense and loss, being amortized                                    106,905                     109,698
Uranium enrichment decontamination and decommissioning fund                45,149                      45,554
Miscellaneous                                                              59,174                      52,163
                                                                       ----------                  ----------
Total                                                                     674,101                     676,425
                                                                       ----------                  ----------

TOTAL ASSETS                                                           $8,417,252                  $8,248,683
                                                                       ==========                  ==========



The accompanying notes as they relate to ALABAMA are an integral part of these
condensed statements.





                                      21
   22



                             ALABAMA POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)

                        CAPITALIZATION AND LIABILITIES




                                                                               At June 30,
                                                                                  1994                  At December 31,
                                                                               (Unaudited)                   1993
                                                                               -----------              ---------------
                                                                                                    
CAPITALIZATION:
Common stock equity --
Common stock, par value $40 per share--authorized 6,000,000
    shares, outstanding 5,608,955 shares                                       $  224,358                 $   224,358
Paid-in capital                                                                 1,304,645                   1,304,645
Premium on preferred stock                                                            146                         146
Retained earnings                                                               1,034,255                     997,199
                                                                               ----------                 -----------
                                                                                2,563,404                   2,526,348
Preferred stock                                                                   440,400                     440,400
Long-term debt                                                                  2,364,726                   2,362,852
                                                                               ----------                 -----------
Total                                                                           5,368,530                   5,329,600
                                                                               ----------                 -----------
                                                                                
CURRENT LIABILITIES:
Long-term debt due within one year                                                101,801                      58,998
Notes payable                                                                      22,000                      40,000
Commercial paper                                                                  160,845                           -
Accounts payable--
  Affiliated companies                                                             54,167                      62,507
  Other                                                                           227,423                     272,491
Customer deposits                                                                  32,153                      31,198
Taxes accrued --
  Federal and state income                                                         16,734                      25,730
  Other                                                                            43,553                      14,414
Interest accrued                                                                   54,231                      52,809
Miscellaneous                                                                      65,390                      73,106
                                                                               ----------                 -----------
Total                                                                             778,297                     631,253
                                                                               ----------                 -----------

DEFERRED CREDITS AND OTHER LIABILITIES:
Accumulated deferred income taxes                                               1,169,293                   1,165,127
Accumulated deferred investment tax credits                                       323,380                     329,909
Prepaid capacity revenues, net                                                    141,155                     143,762
Uranium enrichment decontamination and decommissioning fund                        41,676                      39,644
Deferred credits related to income taxes                                          429,280                     441,240
Miscellaneous                                                                     165,641                     168,148
                                                                               ----------                 -----------
Total                                                                           2,270,425                   2,287,830
                                                                               ----------                 -----------

TOTAL CAPITALIZATION AND LIABILITIES                                           $8,417,252                  $8,248,683
                                                                               ==========                  ==========



The accompanying notes as they relate to ALABAMA are an integral part of these
condensed statements.





                                      22
   23


                                       
                             ALABAMA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
                                       
RESULTS OF OPERATIONS

ALABAMA's financial performance during the second quarter of 1994 improved,
compared to the same period of 1993, due primarily to higher retail revenues
and lower financing costs.  Net income after dividends on preferred stock was
$98.7 million during the second quarter of 1994, compared to $91.4 million in
the corresponding period of 1993.

REVENUES
Operating revenues in the second quarter of 1994 increased over the
corresponding period of 1993 due to higher energy sales to retail customers.
The 4.6% increase in retail energy sales is attributable primarily to an
increase in customers served, weather and the improving economy in Alabama.
Revenues from non-affiliated wholesale customers also increased, including a
$6.6 million increase in capacity revenues.  Total energy sales increased 3.4%.

    Revenues from sales to affiliated companies within the Southern electric
system, as well as purchases of energy, will vary from period to period
depending on demand and the availability and cost of generating resources at
each company.  These transactions do not have a significant impact on earnings.

EXPENSES
Fuel expense increased because of a 12.5% increase in coal-fired generation.
Coal-fired generation increased due to greater demand and lower nuclear
generation.  ALABAMA accrues estimated operation and maintenance expenses
related to nuclear refueling outages during the period between outages.  During
the second quarter of 1994, ALABAMA reduced the accrual to reflect actual
incurred costs.  As a result, both other operation expenses and maintenance
expenses were lower than the amounts recorded in the second quarter of 1993.
The increase in depreciation and amortization reflects the additions to utility
plant.

    Taxes other than income taxes increased because of higher revenues and the
addition of new facilities.  The increase in income tax expense reflected the
improvement in earnings and an increase in the federal income tax rate enacted
in August 1993.

OTHER INCOME AND ALLOWANCE FOR FUNDS USED DURING CONSTRUCTION
The change in "Other, net" is primarily attributable to increases in
contributions to non-profit organizations.  AFUDC represents the estimated debt
and equity costs of capital funds that are necessary to finance the
construction of new facilities.  While cash is not realized currently from such
allowance, it is realized over the service life of the plant through increased
revenues resulting from a higher rate base and higher depreciation expense.

INTEREST CHARGES AND DIVIDENDS ON PREFERRED STOCK
The decrease in interest on long-term debt and dividends on preferred stock
reflects ALABAMA's efforts to decrease its capital costs.  ALABAMA, in response
to the low interest rate levels prevailing





                                      23
   24



                             ALABAMA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS  (Continued)

during 1992 and 1993, refinanced a significant portion of its long-term debt
and preferred stock.  Other interest charges for the second quarter of 1993
include interest accrued on the settlement of the IRS audit for the years 1983
through 1987.  The settlement of this audit had minimal impact on earnings.

FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of
future earnings potential.  The level of future earnings depends on numerous
factors ranging from regulatory matters to growth in energy sales.

    Discussed in the Notes to the Condensed Financial Statements herein are
certain regulatory and legal proceedings that may impact ALABAMA's future
earnings.  The issues include a civil suit related to financing agreements and
proceedings concerning the reasonableness of the Southern electric system's
wholesale rate schedules and contracts.

    Compliance costs related to the Clean Air Act will reduce earnings if such
cost increases cannot be offset.  The Clean Air Act and other environmental
issues are discussed under "Environmental Issues" in Item 7 - Management's
Discussion and Analysis in ALABAMA's 1993 Annual Report on Form 10-K.

    Future earnings will also depend upon growth in electric sales which are
subject to a number of factors.  Traditionally, these factors have included
changes in contracts with neighboring utilities, energy conservation practiced
by customers, the elasticity of demand, weather, competition, and the rate of
economic growth in ALABAMA's service area.  The enactment of the Energy Act
will have a profound effect on the future of the electric utility industry.  A
discussion of the potential impact of the Energy Act and particularly its
effect on competition is found under "Future Earnings Potential" in Item 7 -
Management's Discussion and Analysis in ALABAMA's 1993 Annual Report on Form
10-K.

      The staff of the SEC has questioned certain of the current accounting
practices of the electric utility industry regarding the recognition,
measurement and classification of decommissioning costs for nuclear generating
stations in financial statements.  In response to these questions, the
Financial Accounting Standards Board has decided to review the accounting for
nuclear decommissioning.  If current electric utility industry accounting
practices for such decommissioning costs are changed: (1) annual provisions for
decommissioning could increase and (2) the total estimated cost for
decommissioning may be required to be recorded as a liability on the balance
sheet.  ALABAMA does not believe that such changes, if required, would have a
significant adverse effect on results of operations due to its current and
expected future ability to recover decommissioning costs through





                                      24
   25



                             ALABAMA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


RESULTS OF OPERATIONS (Continued)

rates.  Further discussion of nuclear decommissioning costs is made in Note (C)
to the Condensed Financial Statements herein.

FINANCIAL CONDITION

OVERVIEW
The principal change in ALABAMA's financial condition in the first six months
of 1994 was gross property additions of $218 million to utility plant.  The
funds for gross property additions were derived from operating activities and
an increase in short-term debt.  See ALABAMA's Condensed Statements of Cash
Flows herein for further details.

    During the first six months of 1994, ALABAMA refinanced $78.1 million of
pollution control bonds.  ALABAMA's common equity as a percent of total
capitalization was 47.7% at June 30, 1994, compared to 47.4% at year-end 1993.

LIQUIDITY AND CAPITAL RESOURCES
ALABAMA has regulatory approval for short-term borrowings of up to $450
million.  At June 30, 1994, ALABAMA had outstanding $161 million of commercial
paper and $22 million of notes payable and had $539 million of committed lines
of credit available.

   Capital expenditures are estimated to total $1.7 billion for the three years
1994 through 1996 ($588 million in 1994, $572 million in 1995 and $531 million
in 1996).  Current energy demand forecasts do not require any additional
baseload generating facilities until well into the future.  However, the
construction of combustion turbine peaking units of approximately 720 megawatts
of capacity is planned by 1996 to meet increased peak-hour demands.  In
addition, significant construction of transmission and distribution facilities
and upgrading of generating plants will continue.

    The capital budget is subject to periodic review and revision and capital
costs incurred may vary from estimates because of several factors, including
changes in business conditions; revised load growth projections; changes in
environmental regulations; changes in existing nuclear plant to meet new
regulatory requirements; increasing costs of labor, equipment and materials;
and the cost of capital.

   In addition to the funds needed for the capital budget, approximately $101.8
million will be required by June 30, 1995, for debt maturities.  This amount
includes $53.7 million for pollution control bonds that have been refinanced.
The funds for these redemptions are on deposit with the Trustee and are
specifically designated for only that purpose.  Also, ALABAMA plans to continue
to retire higher-cost debt and preferred stock and replace these obligations
with lower-cost capital.





                                      25
   26



                             ALABAMA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL CONDITION (Continued)

    It is anticipated that the funds required will be derived from sources
similar to those used in the past.  In order to issue additional first mortgage
bonds and preferred stock, ALABAMA must comply with certain earnings coverage
requirements contained in its mortgage indenture and corporate charter.
ALABAMA's coverages are at a level that would permit necessary amounts of
security sales at current interest and dividend rates.





                                      26
   27


                            ARTHUR ANDERSEN & CO.


                                                                       Exhibit 1


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS





TO ALABAMA POWER COMPANY:

    We have reviewed the accompanying condensed balance sheet of ALABAMA POWER
COMPANY as of June 30, 1994, and the related condensed statements of income for
the three-month, six-month and twelve-month periods ended June 30, 1994 and
1993, and condensed statements of cash flows for the six-month periods ended
June 30, 1994 and 1993.  These financial statements are the responsibility of
the Company's management.

    We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants.  A review of interim
financial information consists principally of applying analytical procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters.  It is substantially less in scope than an audit conducted
in accordance with generally accepted auditing standards, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole.  Accordingly, we do not express such an opinion.

    Based on our review, we are not aware of any material modifications that
should be made to the financial statements referred to above for them to be in
conformity with generally accepted accounting principles.

   We have previously audited, in accordance with generally accepted auditing
standards, the balance sheet of ALABAMA POWER COMPANY as of December 31, 1993
(not presented herein) and, in our report dated February 16, 1994, we expressed
an unqualified opinion on that statement.  In our opinion, the information set
forth in the accompanying condensed balance sheet as of December 31, 1993 is
fairly stated, in all material respects, in relation to the balance sheet from
which it has been derived.

/s/ ARTHUR ANDERSEN & CO.

Birmingham, Alabama
August 5, 1994





                                      27
   28





                             GEORGIA POWER COMPANY





                                      28
   29


                                       
                             GEORGIA POWER COMPANY
             MANAGEMENT'S OPINION AS TO FAIR STATEMENT OF RESULTS


      The condensed financial statements of GEORGIA included herein have been
prepared by GEORGIA, without audit, pursuant to the rules and regulations of
the SEC.  As more fully discussed in Note (G) to the Condensed Financial
Statements herein, an uncertainty exists with respect to the actions of the
regulators regarding the recoverability of GEORGIA's investment in the Rocky
Mountain pumped storage hydroelectric project.  In the opinion of GEORGIA's
management, subject to the effect of such adjustments, if any, as might have
been required had the outcome of the uncertainty been known, the information
regarding GEORGIA furnished herein reflects all adjustments (which, except for
the provision for separation benefits recorded in 1994, included only normal
recurring adjustments) necessary to present fairly the results for the periods
ended June 30, 1994 and 1993. Certain information and footnote disclosures
normally included in financial statements prepared in accordance with generally
accepted accounting principles have been condensed or omitted pursuant to SEC
rules and regulations, although GEORGIA believes that the disclosures regarding
GEORGIA are adequate to make the information presented not misleading.  It is
suggested that these condensed financial statements be read in conjunction with
the financial statements and the notes thereto included in GEORGIA's latest
annual report on Form 10-K and, with respect to nuclear decommissioning, the 
March 31, 1994 quarterly report on Form 10-Q.

                   REVIEW BY INDEPENDENT PUBLIC ACCOUNTANTS

    The condensed financial statements of GEORGIA included herein have been
reviewed by GEORGIA's independent public accountants as set forth in their
report included herein as Exhibit 1.





                                      29
   30



                             GEORGIA POWER COMPANY
                  CONDENSED STATEMENTS OF INCOME (UNAUDITED)
                       (Stated in Thousands of Dollars)



                              
                                               For the Three Months          For the Six Months          For the Twelve Months
                                                  Ended June 30,               Ended June 30,               Ended June 30,
                                                  --------------               --------------               --------------
                                               1994           1993            1994         1993          1994           1993
                                               ----           ----            ----         ----          ----           ----
                                                                                                    
OPERATING REVENUES:                        
Revenues                                     $1,017,589     $1,083,977     $1,985,648    $2,067,538     $4,307,622    $4,303,735
Revenues from affiliates                         12,876         12,195         37,149        32,449         66,368        68,396
                                             ----------     ----------     ----------    ----------     ----------    ----------
Total operating revenues                      1,030,465      1,096,172      2,022,797     2,099,987      4,373,990     4,372,131
                                             ----------     ----------     ----------    ----------     ----------    ----------
                                           
OPERATING EXPENSES:                        
Operation--                                
   Fuel                                         217,259        238,755        429,254       451,267        929,495       948,568
   Purchased power from non-affiliates           32,374         86,218        104,131       176,120        241,181       379,368
   Purchased power from affiliates               48,068         56,933         76,518        98,538        172,004       178,807
   Provision for separation benefits              3,208              -         87,897             -         87,897         5,398
   Other                                        169,043        167,653       321,669        315,715       681,236        633,387  
Maintenance                                      70,328         75,467        145,417       140,034        289,904       279,445
Depreciation and amortization                    95,395        100,045        189,444       192,414        376,455       382,042
Amortization of deferred                   
 Plant Vogtle expenses, net                
  (Note F)                                       15,789          6,012         28,407         9,039         55,652         1,451
Taxes other than income taxes                    48,913         47,816         98,449        94,875        196,246       183,432
Federal and state income taxes                  103,551         97,826        157,934       181,608        428,447       400,475
                                             ----------     ----------     ----------    ----------     ----------    ----------
Total operating expenses                        803,928        876,725      1,639,120     1,659,610      3,458,517     3,392,373
                                             ----------     ----------     ----------    ----------     ----------    ----------
OPERATING INCOME                                226,537        219,447        383,677       440,377        915,473       979,758
OTHER INCOME (EXPENSE):                    
Allowance for equity funds                 
 used during construction                         1,275             51          2,912           180          5,899         3,615
Interest income                                     828          1,494          1,189         2,968          2,026        10,226
Other, net                                       24,340         43,099         23,240        40,643         (1,372)       19,575
Income taxes applicable to other income         (10,187)        16,954         (7,576)       19,213         10,872        39,230
                                             ----------     ----------     ----------    ----------     ----------    ----------
INCOME BEFORE INTEREST CHARGES                  242,793        281,045        403,442       503,381        932,898     1,052,404
                                             ----------     ----------     ----------    ----------     ----------    ----------
INTEREST CHARGES:                          
Interest on long-term debt                       79,770         88,648        159,869       180,177        323,328       375,686
Allowance for debt funds used              
 during construction                             (3,658)        (1,993)        (6,334)       (3,873)       (10,733)       (7,877)
Interest on interim obligations                   4,891          4,700          8,418         9,073         14,876        13,583
Amortization of debt discount,             
  premium and expense, net                        3,892          3,549          7,766         6,464         15,327        11,093
Other interest charges                            6,576         32,228         13,079        35,987         24,482        42,751
                                             ----------     ----------     ----------    ----------     ----------    ----------
Net interest charges                             91,471        127,132        182,798       227,828        367,280       435,236
                                             ----------     ----------     ----------    ----------     ----------    ----------
NET INCOME                                      151,322        153,913        220,644       275,553        565,618       617,168
DIVIDENDS ON PREFERRED STOCK                     11,948         12,736         23,661        26,011         48,324        54,293
                                             ----------     ----------     ----------    ----------     ----------    ----------
NET INCOME AFTER DIVIDENDS ON              
  PREFERRED STOCK                            $  139,374     $  141,177     $  196,983    $  249,542     $  517,294    $  562,875
                                             ==========     ==========     ==========    ==========     ==========    ==========
                                   

( ) Denotes red figure.

The accompanying notes as they relate to GEORGIA are an integral part of these
condensed statements.





                                      30
   31


                                       
                             GEORGIA POWER COMPANY
                CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                                                                            For the Six Months
                                                                                              Ended June 30,
                                                                                              --------------
                                                                                           1994            1993
                                                                                           ----            ----
                                                                                                   
OPERATING ACTIVITIES
Net income                                                                               $220,644        $275,553
Adjustments to reconcile net income to net cash provided by operating activities--
   Depreciation and amortization                                                          238,231         232,216
   Deferred income taxes, net                                                               7,468          62,450
   Allowance for equity funds used during construction                                     (2,912)           (180)
   Deferred Plant Vogtle costs                                                             28,407           9,039
   Provision for separation benefits                                                       76,312               -
   Gain on asset sales                                                                    (22,230)        (35,108)
   Other, net                                                                             (22,312)        (20,712)
Changes in current assets and liabilities--
   Receivables, net                                                                        61,464          36,405
   Inventories                                                                            (50,097)          4,769
   Payables                                                                                 8,059         (23,390)
   Taxes accrued                                                                          (26,663)         32,575
   Other                                                                                   21,408         (22,346)
                                                                                         --------        -------- 
NET CASH PROVIDED FROM OPERATING ACTIVITIES                                               537,779         551,271
                                                                                         --------        -------- 
INVESTING ACTIVITIES
Property additions                                                                       (283,718)       (306,209)
Sales of property                                                                         132,644         253,032
Other                                                                                     (26,013)        (18,952)
                                                                                         --------        -------- 
NET CASH USED FOR INVESTING ACTIVITIES                                                   (177,087)        (72,129)
                                                                                         --------        -------- 
FINANCING ACTIVITIES
Proceeds--
   Preferred stock                                                                              -          75,000
   First mortgage bonds                                                                         -         935,000
   Pollution control bonds                                                                 28,065          73,490
Retirements--
   Preferred stock                                                                              -         (57,500)
   First mortgage bonds                                                                         -        (985,247)
   Pollution control bonds                                                                (28,155)        (73,510)
   Other long-term debt                                                                      (132)           (295)
Special deposits - redemption funds                                                      (133,559)       (254,062)
Interim obligations, net                                                                   18,103          71,299
Payment of preferred stock dividends                                                      (23,076)        (26,850)
Payment of common stock dividends                                                        (213,800)       (200,500)
Miscellaneous                                                                              (1,803)        (46,067)
                                                                                         --------        -------- 
NET CASH USED FOR FINANCING ACTIVITIES                                                   (354,357)       (489,242)
                                                                                         --------        -------- 
NET CHANGE IN CASH AND CASH EQUIVALENTS                                                     6,335         (10,100)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                              5,896          22,114
                                                                                         --------        -------- 
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                               $ 12,231        $ 12,014
                                                                                         ========        ======== 

SUPPLEMENTAL CASH FLOW INFORMATION--
  Interest (net of amount capitalized)                                                   $167,995        $239,600
  Income taxes                                                                            158,583          63,439



The accompanying notes as they relate to GEORGIA are an integral part of these
condensed statements.





                                      31
   32



                             GEORGIA POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)

                                    ASSETS



                                                                           At June 30,
                                                                              1994                At December 31,
                                                                           (Unaudited)                 1993
                                                                           -----------            ---------------
                                                                                              
UTILITY PLANT:
Plant in service (Note C)                                                  $13,882,445              $13,743,521
Less accumulated provision for depreciation                                  3,968,856                3,822,344
                                                                           -----------              -----------
                                                                             9,913,589                9,921,177
Nuclear fuel, at amortized cost                                                129,376                  135,742
Construction work in progress                                                  531,319                  584,013
                                                                           -----------              -----------
Total                                                                       10,574,284               10,640,932
                                                                           -----------              -----------

OTHER PROPERTY AND INVESTMENTS:
SEGCO, at equity                                                                28,267                   29,201
Nuclear decommissioning trusts (Note C)                                         54,282                   37,937
Miscellaneous                                                                   35,043                   31,941
                                                                           -----------              -----------
Total                                                                          117,592                   99,079
                                                                           -----------              -----------

CURRENT ASSETS:
Cash and cash equivalents                                                       12,231                    5,896
Special deposits - redemption funds                                            133,559                        -
Receivables--
  Customer accounts receivable                                                 457,535                  486,947
  Other accounts and notes receivable                                           80,291                  117,249
  Affiliated companies                                                          17,871                   14,832
  Accumulated provision for uncollectible accounts                              (5,300)                  (4,300)
Fossil fuel stock, at average cost                                             161,254                  111,620
Materials and supplies, at average cost                                        288,014                  287,551
Prepayments                                                                     69,706                   65,269
Vacation pay deferred                                                           41,075                   41,575
                                                                           -----------              -----------
Total                                                                        1,256,236                1,126,639
                                                                           -----------              -----------

DEFERRED CHARGES:
Deferred charges related to income taxes                                       952,190                  992,510
Deferred Plant Vogtle costs (Note F)                                           478,573                  506,980
Debt expense and loss, being amortized                                         169,273                  173,876
Miscellaneous                                                                  225,841                  196,094
                                                                           -----------              -----------
Total                                                                        1,825,877                1,869,460
                                                                           -----------              -----------

TOTAL ASSETS                                                               $13,773,989              $13,736,110
                                                                           ===========              ===========


The accompanying notes as they relate to GEORGIA are an integral part of these
condensed statements.





                                      32
   33



                             GEORGIA POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)
                                       
                        CAPITALIZATION AND LIABILITIES



                                                                             At June 30, 
                                                                                1994                  At December 31,
                                                                             (Unaudited)                   1993      
                                                                             -----------              ---------------      
                                                                                                 
CAPITALIZATION:
Common stock equity--
Common stock (without par value)-- authorized 15,000,000 shares,
  outstanding 7,761,500 shares                                              $   344,250                $   344,250
Paid-in capital                                                               2,384,348                  2,384,348
Premium on preferred stock                                                          413                        413
Retained earnings                                                             1,299,531                  1,316,447
                                                                            -----------                -----------
                                                                              4,028,542                  4,045,458
Preferred stock                                                                 692,787                    692,787
Long-term debt                                                                3,899,151                  4,031,387
                                                                            -----------                -----------
Total                                                                         8,620,480                  8,769,632
                                                                            -----------                -----------

CURRENT LIABILITIES:
Long-term debt due within one year                                              144,017                     10,543
Notes payable to banks                                                          351,400                    406,700
Commercial paper                                                                148,930                     75,527
Accounts payable--
  Affiliated companies                                                           40,315                     38,115
  Other                                                                         283,266                    285,929
Customer deposits                                                                46,220                     45,922
Taxes accrued--
  Federal and state income                                                       31,099                     31,639
  Other                                                                          95,731                    121,854
Interest accrued                                                                117,534                    110,497
Miscellaneous                                                                   119,294                    104,587
                                                                            -----------                -----------
Total                                                                         1,377,806                  1,231,313
                                                                            -----------                -----------

DEFERRED CREDITS AND OTHER LIABILITIES:
Accumulated deferred income taxes                                             2,496,417                  2,479,720
Accumulated deferred investment tax credits                                     465,715                    478,334
Disallowed Plant Vogtle capacity buyback costs                                   57,244                     63,067
Deferred credits related to income taxes                                        441,040                    452,819
Miscellaneous                                                                   315,287                    261,225
                                                                            -----------                -----------
Total                                                                         3,775,703                  3,735,165
                                                                            -----------                -----------
                                                                            
TOTAL CAPITALIZATION AND LIABILITIES                                        $13,773,989                $13,736,110
                                                                            ===========                ===========



The accompanying notes as they relate to GEORGIA are an integral part of these
condensed statements.





                                      33
   34



                             GEORGIA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS

EARNINGS
GEORGIA's earnings for the second quarter of 1994 declined slightly compared to
the corresponding quarter of 1993.  Net income after dividends on preferred
stock was $139.4 million in the second quarter of 1994 and $141.2 million in
the second quarter of 1993.  The decline is due primarily to the gain recorded
from the sale of Plant Scherer Unit 4 in June of 1993, partially offset by
lower financing costs.  See "Other Income" later in this discussion for further
details.

REVENUES
Total operating revenues decreased compared to the second quarter of 1993
because of the decrease in energy sales to non-affiliated wholesale customers
and the impact of a new rate tariff for territorial wholesale customers.
Excluding fuel clause revenues, which represent the pass-through of fuel
expenses and do not affect income, operating revenues for the second quarter of
1994 decreased $10.1 million, compared to the corresponding period of 1993.

    Retail - Retail energy sales for the second quarter of 1994 increased 3.1%
primarily because of continued improvement in Georgia's economy and an increase
in customers served.  Residential, commercial and industrial energy sales
increased 0.1%, 5.3% and 3.3%, respectively.  Total non-fuel retail revenues
increased $11.3 million.

    Wholesale - Energy sales to non-affiliated wholesale customers for the
second quarter of 1994 decreased almost 70%, compared to the corresponding
period of 1993.  Capacity revenues from non-affiliated utilities outside the
service area, which do affect earnings, were down $25.2 million.  These
capacity revenues decreased as scheduled, coinciding with GEORGIA completing
the second and third sales in a series of four transactions for the sale of
Plant Scherer Unit 4 in June of 1993 and 1994.  The final transaction for the
sale of this unit is scheduled for June 1995 and coincides with scheduled
reductions in capacity revenues of approximately $19 million in 1995.  Energy
revenues from non-affiliated utilities outside the service area decreased $12
million.  The energy component of contract sales is priced at approximately the
variable production cost and does not materially affect earnings.  

    Revenues from sales to affiliated companies within the Southern electric 
system, as well as purchases of energy, will vary from period to period 
depending on demand and the availability and cost of generating resources at 
each company.  These transactions do not have a significant impact on earnings.

OPERATING EXPENSES
Fuel and Purchased Power - Fuel expense decreased primarily because of lower
generation and the displacement of coal-fired generation with lower cost
nuclear generation.  Purchased power expense for the second quarter of 1994
decreased primarily due to scheduled reductions





                                      34
   35



                             GEORGIA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS  (Continued)

in capacity buyback payments to the co-owners of plants Vogtle and Scherer and,
as discussed earlier, due to a new rate tariff for territorial wholesale
customers which also resulted in decreased purchased power from these
customers.  See Note (F) to the Condensed Financial Statements herein for
information regarding the levelization of capacity buyback expense for Plant
Vogtle.  In addition, GEORGIA purchased less energy from affiliated companies
because of lower wholesale energy demands.

   Other - Other operation and maintenance expenses remained relatively
constant compared to the second quarter of 1993.  See Note (K) to the Condensed
Financial Statements herein for information regarding workforce reduction
programs instituted in the first quarter of 1994 by GEORGIA and SCS.

   The decrease in depreciation and amortization is due to the settlement of an
IRS audit in May 1993.  The settlement resulted in an increase in depreciation
and amortization in the second quarter of 1993 due to the reversal of the
amortization of certain investment tax credits.  The settlement also resulted
in interest charges and a reduction in tax expense applicable to other income
due to the recognition of tax credits previously deferred.  While the
settlement resulted in GEORGIA paying additional taxes during the second
quarter of 1993, there was no effect on net income.

OTHER INCOME
On June 1 of 1993 and 1994, GEORGIA completed the second and third sales in a
series of four separate transactions to sell Plant Scherer Unit 4.  The 1993
sale for 31.44% of the unit was made for $253 million and resulted in a pre-tax
gain of $35.1 million ($18.4 million, after taxes).  The 1994 sale for 16.55%
of the unit was made for $133 million and resulted in a pre-tax gain of $21.7
million ($11.3 million, after taxes).  Income taxes applicable to other income
in the second quarter of 1993 were reduced as a result of the tax effect of the
interest charges in the IRS settlement and the recognition of tax credits
previously deferred.

ALLOWANCE FOR FUNDS USED DURING CONSTRUCTION
AFUDC represents the cost of capital charged to utility plant under
construction and is included in rate base.  The equity portion of AFUDC
represents non-cash income.  The amount of AFUDC has increased because of
GEORGIA's increased investment in the construction of combustion turbine
peaking units scheduled for completion in 1994 and 1995.  Four of these units
began commercial operation in 1994.  Based upon GEORGIA's construction budget,
AFUDC is estimated to total $19 million in 1994 and $27 million in 1995.





                                      35
   36



                             GEORGIA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS (Continued)

INTEREST CHARGES AND DIVIDENDS ON PREFERRED STOCK
Interest charges and preferred stock dividends have declined due to refinancing
efforts over the past twelve months.  Also, GEORGIA used the proceeds from the
Plant Scherer sales in 1993 and 1994 to redeem high cost securities.  As
discussed earlier, the higher amount of other interest charges in the second
quarter of 1993 was due to the interest charges incurred from the settlement of
the IRS audit.

FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of
future earnings.  The level of future earnings is contingent upon numerous
factors ranging from regulatory matters to growth in energy sales.  Growth in
energy sales is subject to a number of factors which traditionally have
included changes in contracts with neighboring utilities, energy conservation
practiced by customers, the elasticity of demand, weather, competition, and the
rate of economic growth in GEORGIA s service area.

    Pursuant to an Integrated Resource Plan approved by the Georgia PSC,
GEORGIA has implemented various demand-side option programs and had been
authorized by the Georgia PSC to recover associated program costs through rate
riders.  In October 1993, a superior court judge ruled that recovery of these
costs through rate riders was unlawful.  GEORGIA ceased collection of the rate
riders and the Georgia PSC allowed the deferral of program costs pending the
final outcome of this matter.  In July 1994, the Georgia Court of Appeals
reversed the lower court's ruling concerning the rate riders.  For additional
information on this matter, see Note (H) to the Condensed Financial Statements
herein.

    The IRS has notified SOUTHERN that its tax accounting for the sale by
GEORGIA of a portion of Plant Vogtle in 1984 was improper.  The potential tax
deficiency and interest arising from this issue amount to approximately $30
million and $33 million, respectively.  The tax deficiency relates to a timing
issue as to when taxes are paid, therefore only the interest could impact
future income.  See Note (I) to the Condensed Financial Statements herein for
further discussion of this matter.

    In compliance with the recently enacted Georgia Hazardous Site Response
Act, the State of Georgia was required to compile an inventory of all sites
where hazardous wastes, constituents or substances have been disposed or
released in quantities deemed reportable by the State.  In developing this
list, the State of Georgia identified several hundred properties throughout the
State, including 23 sites which may require environmental remediation by
GEORGIA.  If all sites were required to be remediated, GEORGIA could incur
expenses of up to $25 million in additional clean-up costs and construction
expenditures of up to $100 million.  See Note (M) to the Condensed Financial
Statements herein for further information on this matter.





                                      36
   37


                                       
                             GEORGIA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS (Continued)

    The addition of new peaking capacity in 1994 and 1995, as well as the Rocky
Mountain pumped storage hydroelectric project in 1995, will result in increased
operation, maintenance and depreciation expense.  GEORGIA is scheduled to sell
its remaining ownership interest (16.55%) in Plant Scherer Unit 4 to Florida
Power & Light and the Jacksonville Electric Authority in June 1995.  This
transaction will generate approximately $130 million in cash, including an
estimated after-tax gain of approximately $10 million.  This transaction
coincides with scheduled reductions in capacity sales to these utilities under
wholesale power contracts.

    OPC and MEAG have filed joint complaints in two separate venues seeking to
recover from GEORGIA approximately $16.5 million in alleged overcharges, plus
approximately $6.3 million in interest.  See Note (L) to the Condensed
Financial Statements herein for further discussion of this matter.

    The enactment of the Energy Act will have a profound effect on the future
of the electric utility industry.  A discussion of the potential impact of the
Energy Act and particularly its effect on competition is found under "Future
Earnings Potential" in Item 7 - Management s Discussion and Analysis in GEORGIA
s 1993 Annual Report on Form 10-K.

    The FERC has initiated a proceeding concerning the equity returns on
wholesale power and transmission contracts.  Management does not believe that
the final outcome of this proceeding will have a material adverse effect on
earnings.  See Note 3 to GEORGIA's financial statements in Item 8 to GEORGIA s
1993 Annual Report on Form 10-K for further information on this proceeding.

    As described in Note (G) to the Condensed Financial Statements herein,
GEORGIA faces an uncertainty with respect to the actions of regulators
regarding the recovery of GEORGIA's investment in the Rocky Mountain pumped
storage hydroelectric project.

    The staff of the SEC has questioned certain of the current accounting
practices of the electric utility industry regarding the recognition,
measurement and classification of decommissioning costs for nuclear generating
stations in financial statements.  In response to these questions, the
Financial Accounting Standards Board has decided to review the accounting for
nuclear decommissioning.  If current electric utility industry practices for
such decommissioning costs are changed: (1) annual provisions for
decommissioning could increase and (2) the total estimated cost for
decommissioning may be required to be recorded as a liability on the balance
sheet.  GEORGIA does not believe that such changes, if required, would have a
significant adverse effect on results of operations due to its current and
expected future ability to recover decommissioning costs through rates.
Further discussion of nuclear decommissioning costs is made in Note (C) to the
Condensed Financial Statements herein.





                                      37
   38



                             GEORGIA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL CONDITION

OVERVIEW
The principal changes in GEORGIA's financial condition during the first six
months of 1994 were additions of $284 million to utility plant, the commercial
operation of four 80-megawatt combustion turbine peaking units, the sale of a
portion of Plant Scherer Unit 4 and recognition of the liability associated
with the implementation of workforce reduction programs.  The funds needed for
gross property additions are currently provided from operations.  See GEORGIA's
Condensed Statements of Cash Flows for further details.

CONSTRUCTION AND OTHER CAPITAL REQUIREMENTS
Estimated construction expenditures for the years 1994 through 1996 are $688
million, $555 million and $629 million, respectively.  These estimated
expenditures reflect planned but unidentified reductions of $63 million in 1995
and $85 million in 1996 under GEORGIA's business stategy to curtail growth in
costs.  Additionally, based on GEORGIA s preliminary energy and demand forecast
for 1995 and beyond, GEORGIA has canceled the construction of eight combustion
turbine generating units originally scheduled for completion by 1997.  As a
result, estimated construction expenditures will be reduced by $4 million in
1995 and $140 million in 1996 from the estimates shown above.

    The Clean Air Act will have a significant impact on the capital
requirements of the Southern electric system.  This legislation, as well as
other legislation and regulations are described under "Environmental Issues" in
Item 7 - Management's Discussion and Analysis in GEORGIA's 1993 Annual Report
on Form 10-K.

    As a result of requirements by the NRC, GEORGIA has established external
sinking funds for the purpose of funding nuclear decommissioning costs.  For
1994 through 1996, the amount to be funded for GEORGIA totals $16 million
annually.  For additional information concerning nuclear decommissioning costs,
see Note (C) to the Condensed Financial Statements herein.

    Cash requirements for long-term debt maturities and redemptions total
approximately $144.0 million for the twelve months ending June 30, 1995.
However, of this amount, $133.6 million is on deposit with trustees and
specifically designated to redeem certain securities.

SOURCES OF FUNDS
GEORGIA expects to meet future capital requirements primarily using funds from
operations and, if needed, by the issuance of new debt and equity securities,
term loans and short-term borrowings.  Cash from operations for the first six
months of 1994 decreased, as compared to the corresponding period in 1993,
primarily because of the receipt in 1993 of cash payments from Gulf States as
partial settlement of litigation and higher estimated income tax payments in
1994.





                                      38
   39



                             GEORGIA POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL CONDITION  (Continued)

    GEORGIA must comply with coverage requirements of its mortgage indenture
and corporate charter to issue new first mortgage bonds and preferred stock.
GEORGIA's ability to satisfy all coverage requirements is such that it could
issue new first mortgage bonds and preferred stock to provide sufficient funds
for all anticipated requirements.

    To meet short-term cash needs and contingencies, GEORGIA had approximately
$393 million of unused credit arrangements with banks at the beginning of the
third quarter of 1994.  Additionally, the completion of the remaining
transaction for the sale of Plant Scherer Unit 4 will generate approximately
$130 million in 1995.





                                      39
   40


                            ARTHUR ANDERSEN & CO.



                                                                       Exhibit 1


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

TO GEORGIA POWER COMPANY:

    We have reviewed the accompanying condensed balance sheet of GEORGIA POWER
COMPANY (a Georgia corporation) as of June 30, 1994, and the related condensed
statements of income for the three-month, six-month and twelve-month periods
ended June 30, 1994 and 1993, and the condensed statements of cash flows for
the six-month periods ended June 30, 1994 and 1993.  These financial statements
are the responsibility of the Company's management.

    We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants.  A review of interim
financial information consists principally of applying analytical procedures to
financial data and making inquiries of persons responsible for financial and
accounting matters.  It is substantially less in scope than an audit conducted
in accordance with generally accepted auditing standards, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole.  Accordingly, we do not express such an opinion.

    Based on our review, we are not aware of any material modifications that
should be made to the financial statements referred to above for them to be in
conformity with generally accepted accounting principles.

    As more fully discussed in Note (G) to the Condensed Financial Statements,
an uncertainty exists with respect to the actions of the regulators regarding
the recoverability of the Company's investment in the Rocky Mountain pumped
storage hydroelectric project.  The outcome of this uncertainty cannot
presently be determined.  Accordingly, no provision for any writedown of the
costs associated with the Rocky Mountain facility resulting from the potential
actions of the Georgia Public Service Commission has been made in the
accompanying Condensed Financial Statements.

    We have previously audited, in accordance with generally accepted auditing
standards, the balance sheet of GEORGIA POWER COMPANY as of December 31, 1993
(not presented herein), and, in our report dated February 16, 1994, we included
an explanatory paragraph which describes an uncertainty with respect to the
actions of the regulators regarding the recoverability of the Company's
investment in the Rocky Mountain pumped storage hydroelectric project.  In our
opinion, the information set forth in the accompanying condensed balance sheet
as of December 31, 1993, is fairly stated, in all material respects, in
relation to the balance sheet from which it has been derived.

/s/ ARTHUR ANDERSEN & CO.

Atlanta, Georgia
August 5, 1994





                                      40
   41





                              GULF POWER COMPANY





                                      41
   42



                              GULF POWER COMPANY
             MANAGEMENT'S OPINION AS TO FAIR STATEMENT OF RESULTS

    The condensed financial statements of GULF included herein have been
prepared by GULF, without audit, pursuant to the rules and regulations of the
SEC.  In the opinion of GULF's management, the information regarding GULF
furnished herein reflects all adjustments (which included only normal recurring
adjustments) necessary to present fairly the results for the periods ended June
30, 1994 and 1993.  Certain information and footnote disclosures normally
included in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted pursuant to such rules and
regulations, although GULF believes that the disclosures regarding GULF are
adequate to make the information presented not misleading.  It is suggested
that these condensed financial statements be read in conjunction with the
financial statements and the notes thereto included in GULF's latest annual
report on Form 10-K.





                                      42
   43



                              GULF POWER COMPANY
                  CONDENSED STATEMENTS OF INCOME (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                                     For the Three Months         For the Six Months         For the Twelve Months
                                                        Ended June 30,              Ended June 30,              Ended June 30,
                                                        --------------              --------------              --------------
                                                      1994          1993          1994          1993          1994          1994
                                                      ----          ----          ----          ----          ----          ----
                                                                                                        
OPERATING REVENUES:                     
Revenues                                            $140,664      $135,337      $274,893      $258,170      $576,700      $551,594
Revenues from affiliates                               6,105         3,526         9,964         7,729        25,401        21,547
                                                    --------      --------      --------      --------      --------      --------
Total operating revenues                             146,769       138,863       284,857       265,899       602,101       573,141
                                                    --------      --------      --------      --------      --------      --------
                                        
OPERATING EXPENSES:                     
Operation--                             
  Fuel                                                41,163        40,682        77,104        77,350       170,239       176,910
  Purchased power from non-affiliates                  1,631           312         3,699           581         7,504         1,272
  Purchased power from affiliates                      3,983         8,471        12,774        16,913        28,134        30,791
  Other                                               33,148        26,073        63,602        48,820       123,946       100,724
Maintenance                                           17,177        16,112        28,159        29,234        44,929        50,979
Depreciation and amortization                         13,937        13,743        27,974        27,414        55,869        54,294
Taxes other than income taxes                         10,366         9,238        20,645        18,755        42,094        38,585
Federal and state income taxes                         5,407         4,670        11,789         9,624        34,895        29,002
                                                    --------      --------      --------      --------      --------      --------
Total operating expenses                             126,812       119,301       245,746       228,691       507,610       482,557
                                                    --------      --------      --------      --------      --------      --------
OPERATING INCOME                                      19,957        19,562        39,111        37,208        94,491        90,584
OTHER INCOME (EXPENSE):                 
Allowance for equity funds used         
  during construction                                    112            86           272           109           675           119
Interest income                                          504           285           763           682         1,409         2,020
Other, net                                               (16)          (48)         (168)         (292)       (1,114)       (1,700)
Gain on sale of investment securities                      -             -             -         3,820             -         3,820
Income taxes applicable to other income                 (193)          (65)         (257)       (1,541)          363          (863)
                                                    --------      --------      --------      --------      --------      --------
INCOME BEFORE INTEREST CHARGES                        20,364        19,820        39,721        39,986        95,824        93,980
                                                    --------      --------      --------      --------      --------      --------
INTEREST CHARGES:                       
Interest on long-term debt                             6,877         8,285        13,748        15,745        29,347        33,036
Allowance for debt funds used during    
  construction                                          (191)         (204)         (333)         (264)         (524)         (298)
Interest on notes payable                                416           324           658           582           947         1,002
Amortization of debt discount,          
  premium and expense, net                               446           312           904           622         1,694         1,153
Other interest charges                                 2,455         2,404         2,810         2,780         2,910         3,512
                                                    --------      --------      --------      --------      --------      --------
Net interest charges                                  10,003        11,121        17,787        19,465        34,374        38,405
                                                    --------      --------      --------      --------      --------      --------
NET INCOME                                            10,361         8,699        21,934        20,521        61,450        55,575
DIVIDENDS ON PREFERRED STOCK                           1,475         1,387         2,931         2,783         5,875         5,443
                                                    --------      --------      --------      --------      --------      --------
NET INCOME AFTER DIVIDENDS ON           
  PREFERRED STOCK                                   $  8,886      $  7,312      $ 19,003      $ 17,738      $ 55,575      $ 50,132
                                                    ========      ========      ========      ========      ========      ========


The accompanying notes as they relate to GULF are an integral part of these
condensed statements.





                                      43
   44


                                       
                              GULF POWER COMPANY
                CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                                                                               For the Six Months
                                                                                                 Ended June 30,
                                                                                                 --------------
                                                                                               1994          1993
                                                                                               ----          ----
                                                                                                         
OPERATING ACTIVITIES:                                                                                             
Net income                                                                                   $21,934       $20,521
Adjustments to reconcile net income to net cash provided by operating activities--                                
  Depreciation and amortization                                                               45,434        34,828
  Deferred income taxes, net                                                                  (2,861)       (2,948)
  Allowance for equity funds used during construction                                           (272)         (109
  Other, net                                                                                   6,970           874
Changes in certain current assets and liabilities--                                                               
  Receivables, net                                                                            (7,120)        8,500
  Inventories                                                                                 (3,017)      (11,939)
  Payables                                                                                     2,396           954
  Other                                                                                           20         7,515
                                                                                             -------       -------
Net Cash Provided From Operating Activities                                                   63,484        58,196
                                                                                             -------       -------
INVESTING ACTIVITIES:                                                                                             
Gross property additions                                                                     (47,331)      (32,788)
Other                                                                                         (3,386)      (16,016)
                                                                                             -------       -------
Net Cash Used For Investing Activities                                                       (50,717)      (48,804)
                                                                                             -------       -------
FINANCING ACTIVITIES:                                                                                             
Proceeds:                                                                                                         
  First mortgage bonds                                                                             -        15,000
  Pollution control bonds                                                                          -        45,550
  Other long-term debt                                                                        32,108             -
Retirements:                                                                                                      
  Preferred stock subject to mandatory redemption                                             (1,000)       (1,000)
  First mortgage bonds                                                                       (48,856)      (19,092)
  Pollution control bonds                                                                          -          (125)
  Other long-term debt                                                                       (17,520)       (5,066)
Special deposits-redemption funds                                                                  -       (34,448)
Notes payable, net                                                                            43,447        17,500
Payment of preferred stock dividends                                                          (2,931)       (2,783)
Payment of common stock dividends                                                            (21,900)      (20,800)
Miscellaneous                                                                                   (912)       (1,581)
                                                                                             -------       -------
Net Cash Used For Financing Activities                                                       (17,564)       (6,845)
                                                                                             -------       -------
NET CHANGE IN CASH AND CASH EQUIVALENTS                                                       (4,797)        2,547
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                               5,576         1,204
                                                                                             -------       -------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                   $   779       $ 3,751
                                                                                             =======       =======
                                                                                                                  
SUPPLEMENTAL CASH FLOW INFORMATION:                                                                               
Cash paid during the period for:                                                                                  
  Interest (net of amounts capitalized)                                                      $15,553       $15,647
  Income taxes                                                                                13,467        13,418
   

The accompanying notes as they relate to GULF are an integral part of these
condensed statements.





                                      44
   45



                              GULF POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)
                                       
                                    ASSETS



                                                                           At June 30,
                                                                              1994               At December 31,
                                                                           (Unaudited)                1993
                                                                           -----------           ---------------
                                                                                             
UTILITY PLANT:
Plant in service, at original cost                                         $1,625,820              $1,611,704
Less accumulated provision for depreciation                                   629,781                 610,542
                                                                           ----------              ----------
                                                                              996,039               1,001,162
Construction work in progress                                                  58,528                  34,591
                                                                           ----------              ----------
Total                                                                       1,054,567               1,035,753
                                                                           ----------              ----------

OTHER PROPERTY AND INVESTMENTS                                                  9,287                  13,242
                                                                           ----------              ----------

CURRENT ASSETS:
Cash and cash equivalents                                                         779                   5,576
Receivables--
  Customer accounts receivable                                                 63,511                  57,226
  Other accounts and notes receivable                                           2,761                   5,904
  Affiliated companies                                                          5,229                   1,241
  Accumulated provision for uncollectible accounts                               (458)                   (447)
Fuel stock, at average cost                                                    24,905                  20,652
Materials and supplies, at average cost                                        35,154                  36,390
Current portion of deferred coal contract costs                                 4,866                  12,535
Regulatory clauses under recovery                                               7,559                   3,244
Prepayments                                                                     1,502                   2,160
Vacation pay deferred                                                           4,022                   4,022
                                                                           ----------              ----------
Total                                                                         149,830                 148,503
                                                                           ----------              ----------

DEFERRED CHARGES:
Deferred charges related to income taxes                                       30,896                  31,334
Debt expense and loss, being amortized                                         21,336                  21,247
Deferred coal contract costs                                                   45,454                  52,884
Miscellaneous                                                                   6,124                   4,846
                                                                           ----------              ----------
Total                                                                         103,810                 110,311
                                                                           ----------              ----------

TOTAL ASSETS                                                               $1,317,494              $1,307,809
                                                                           ==========              ==========


The accompanying notes as they relate to GULF are an integral part of these
condensed statements.





                                      45
   46




                              GULF POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)
                                       
                        CAPITALIZATION AND LIABILITIES



                                                                                  At June 30,    
                                                                                     1994                 At December 31,  
                                                                                  (Unaudited)                  1993        
                                                                                  -----------             ---------------  
                                                                                                           
                                                                                                      
CAPITALIZATION:
Common stock equity--
Common stock (without par value)--authorized
  and outstanding 992,717 shares                                                   $   38,060               $   38,060
Paid-in capital                                                                       218,282                  218,282
Premium on preferred stock                                                                 81                       81
Retained earnings                                                                     154,826                  157,773
                                                                                   ----------               ----------
                                                                                      411,249                  414,196
Preferred stock                                                                        89,602                   89,602
Preferred stock subject to mandatory redemption                                           500                    1,000
Long-term debt                                                                        363,232                  369,259
                                                                                   ----------               ----------
Total                                                                                 864,583                  874,057
                                                                                   ----------               ----------

CURRENT LIABILITIES:
Preferred stock due within one year                                                       500                    1,000 
Long-term debt due within one year                                                     13,443                   41,552 
Notes payable                                                                          49,500                    6,053 
Accounts payable--                                                                                                     
  Affiliated companies                                                                 10,689                   18,560 
  Other                                                                                24,505                   20,139 
Customer deposits                                                                      14,817                   15,082 
Taxes accrued--                                                                                                        
  Federal and state income                                                              9,203                   10,330 
  Other                                                                                11,226                    2,685 
Interest accrued                                                                        6,327                    5,420 
Regulatory clauses over recovery                                                            -                      840 
Vacation pay accrued                                                                    4,022                    4,022 
Miscellaneous                                                                           4,386                    8,527 
                                                                                   ----------               ---------- 
Total                                                                                 148,618                  134,210 
                                                                                   ----------               ---------- 
                                                                                                                       
DEFERRED CREDITS AND OTHER LIABILITIES:                                                                                
Accumulated deferred income taxes                                                     153,317                  151,743 
Deferred credits related to income taxes                                               74,571                   76,876 
Accumulated deferred investment tax credits                                            39,578                   40,770 
Accumulated provision for property damage                                              11,344                   10,509 
Accumulated provision for postretirement benefits                                      12,554                   10,749 
Miscellaneous                                                                          12,929                    8,895 
                                                                                   ----------               ---------- 
Total                                                                                 304,293                  299,542 
                                                                                   ----------               ---------- 
                                                                                                                       
TOTAL CAPITALIZATION AND LIABILITIES                                               $1,317,494               $1,307,809 
                                                                                   ==========               ========== 
                                                                        

The accompanying notes as they relate to GULF are an integral part of these
condensed statements.





                                      46
   47


                                       
                              GULF POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS

EARNINGS
GULF's net income after dividends on preferred stock for the second quarter of
1994 was $8.9 million, compared to $7.3 million for the same period of 1993.
The improvement in earnings was primarily due to increased revenues and lower
capital costs.

REVENUES
Retail energy sales for the second quarter of 1994 increased 2.0% over the
corresponding period of 1993 due primarily to the mild temperatures experienced
during the second quarter of 1993 and an increase in the number of customers
served.  However, this increase in retail energy sales was reduced because
GULF's formerly largest industrial customer began operating its co-generation
facility in August 1993.  Wholesale energy sales to non-affiliates decreased
slightly with capacity revenues $0.3 million lower, compared to the second
quarter of 1993.

EXPENSES
Fuel expenses for the second quarter of 1994 increased over the same period of
1993 due to a 17.6% increase in generation.  However, because GULF
renegotiated, bought out or otherwise terminated various coal supply contracts,
the average cost of fuel consumed decreased.  Purchased power transactions
(both sales and purchases) among the affiliated companies within the Southern
electric system will vary from period to period depending on demand and the
availability and cost of generating resources at each company.  Other operation
expenses increased because of the recognition of higher costs associated with
the buyouts and renegotiation of coal supply contracts.  The expenses
recognized are based, in part, on the amount of fuel consumed at the generating
plants.  These costs are recoverable through the fuel clause and, thus, have no
impact on earnings.  Also, other operation expenses were increased due to the
recognition of higher employee benefit costs.  Maintenance expenses increased
because of the scheduling of maintenance on production facilities.  Taxes other
than income taxes rose because of higher revenues and additions to plant.  The
increase in income tax expense is attributable to the federal tax rate increase
enacted in August 1993 and higher earnings.

INTEREST CHARGES AND DIVIDENDS ON PREFERRED STOCK
The decrease in interest on long-term debt reflects GULF's efforts to decrease
its capital costs.  GULF, in response to the low interest rate levels
prevailing during 1992 and 1993, refinanced a significant portion of its
long-term debt and preferred stock.  To the extent it is economically feasible,
GULF will continue its efforts to lower its capital costs.

FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of
future earnings potential.  The level of future earnings depends on numerous
factors ranging from regulatory matters to growth in energy sales.





                                      47
   48


                                       
                              GULF POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS (Continued)

    Future earnings in the near term will also depend upon growth in electric
sales which are subject to a number of factors.  Traditionally, these factors
have included changes in contracts with neighboring utilities, energy
conservation practiced by customers, the elasticity of demand, weather,
competition, customer growth, and the rate of economic growth in GULF's service
area.  The enactment of the Energy Act will have a profound effect on the
future of the electric utility industry.  A discussion of the potential impact
of the Energy Act and particularly its effect on competition is found under
"Future Earnings Potential" in Item 7 - Management's Discussion and Analysis in
GULF's 1993 Annual Report on Form 10-K.

    See Note 3 to the financial statements in Item 8 in GULF's 1993 Annual
Report on Form 10-K for a discussion of the hearings ordered by the FERC
regarding the reasonableness of the return on common equity on certain of the
Southern electric system's wholesale rate schedules and contracts.  Also, see
Note (J) to the Condensed Financial Statements herein for a discussion of a
suit filed against GULF concerning the transportation of coal by barge.

    Compliance costs related to the Clean Air Act could reduce earnings if such
increased costs are not fully recovered.  The Clean Air Act is discussed
further under  "Environmental Matters" in Item 7 - Management's Discussion and
Analysis in GULF's 1993 Annual Report on Form 10-K.  See Note 3 to the
financial statements in Item 8 in GULF's 1993 Annual Report on Form 10-K for a
discussion of the Environmental Cost Recovery clause which provides for the
expected recovery of such costs.

FINANCIAL CONDITION

OVERVIEW
The major change in GULF's financial condition during the first six months of
1994 was gross property additions of $47.3 million.  The principal sources of
funds for these additions and other capital requirements were provided from
operations and an increase in notes payable.  See the Condensed Statements of
Cash Flows for further details.

CAPITAL REQUIREMENTS FOR CONSTRUCTION
GULF's gross property additions, including those amounts related to
environmental compliance, are estimated to total approximately $200 million for
the three years 1994 through 1996 ($77 million in 1994, $55 million in 1995 and
$68 million in 1996).  The estimates of property additions for the three-year
period include $25 million committed to meeting the requirements of the Clean
Air Act, the cost of which is expected to be recovered through the
Environmental Cost Recovery clause.  Actual construction costs may vary from
these estimates because of factors such as the granting of timely and adequate
rate increases, changes in environmental regulations, revised load projections,
the cost and efficiency of construction labor, equipment, and materials, and
the cost of capital.





                                      48
   49



                              GULF POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL CONDITION (Continued)

    Various environmental legislation and other related regulations are
described in "Environmental Matters" in Item 7 - Management's Discussion and
Analysis in GULF's 1993 Annual Report on Form 10-K.  The full impact of these
requirements cannot be determined at this time, pending the development and
implementation of applicable regulations.

    In addition to the funds required for the construction program, $13.9
million will be required by June 30, 1995, in connection with maturities and
redemptions of long-term debt and preferred stock subject to mandatory
redemption.  This amount includes approximately $9.0 million of long-term notes
payable issued to refinance the termination of a coal supply contract.

    At June 30, 1994, GULF had $0.8 million of cash and $38 million of unused
credit arrangements with banks to meet its short-term cash needs.  GULF had
$49.5 million of short-term bank borrowings outstanding at June 30, 1994.  The
increase in short-term indebtedness is seasonal and the amount outstanding at
the end of summer should be appreciably lower.

    It is anticipated that the funds required for construction and other
purposes, including compliance with environmental regulations, will be derived
from operations, the sale of additional first mortgage bonds and preferred
stock, and capital contributions from SOUTHERN.  GULF is required to meet
certain coverage requirements specified in its mortgage indenture and corporate
charter to issue new first mortgage bonds and preferred stock.  GULF's coverage
ratios are sufficient to permit, at present interest rate levels, any
foreseeable security sales.  The amount of securities which GULF will be
permitted to issue in the future will depend upon market conditions and other
factors prevailing at that time.





                                      49
   50





                           MISSISSIPPI POWER COMPANY





                                      50
   51


                                       
                           MISSISSIPPI POWER COMPANY
             MANAGEMENT'S OPINION AS TO FAIR STATEMENT OF RESULTS


    The condensed financial statements of MISSISSIPPI included herein have been
prepared by MISSISSIPPI, without audit, pursuant to the rules and regulations
of the SEC.  In the opinion of MISSISSIPPI's management, the information
regarding MISSISSIPPI furnished herein reflects all adjustments (which included
only normal recurring adjustments) necessary to present fairly the results for
the periods ended June 30, 1994 and 1993.  Certain information and footnote
disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles have been condensed or omitted
pursuant to such rules and regulations, although MISSISSIPPI believes that the
disclosures regarding MISSISSIPPI are adequate to make the information
presented not misleading.  It is suggested that these condensed financial
statements be read in conjunction with the financial statements and the notes
thereto included in MISSISSIPPI's latest annual report on Form 10-K.





                                      51
   52



                          MISSISSIPPI POWER COMPANY
                  CONDENSED STATEMENTS OF INCOME (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                               For the Three Months             For the Six Months     For the Twelve Months
                                                  Ended June 30,                  Ended June 30,           Ended June 30,
                                                  --------------                  --------------           --------------
                                                 1994         1993             1994           1993       1994         1993
                                                 ----         ----             ----           ----       ----         ----
                                                                                                  
OPERATING REVENUES:
Revenues                                       $128,886     $113,636         $240,586       $211,105   $488,846     $437,782
Revenues from affiliates                          2,906        4,128            5,340          8,211     12,647       11,850
                                               --------     --------         --------       --------   --------     --------
Total operating revenues                        131,792      117,764          245,926        219,316    501,493      449,632
                                               --------     --------         --------       --------   --------     --------

OPERATING EXPENSES:
Operation--
  Fuel                                           26,727       30,302           44,328         50,987    107,327      100,872
  Purchased power from non-affiliates               819          280            1,785            513      3,471        1,148
  Purchased power from affiliates                18,853       11,501           43,009         27,639     73,389       61,105
  Other                                          25,091       24,713           46,472         46,547    100,306       95,628
Maintenance                                      12,624        8,713           25,770         22,307     47,464       45,896
Depreciation and amortization                     8,945        8,787           18,244         17,630     33,713       34,523
Taxes other than income taxes                    10,410        9,123           20,215         17,824     39,536       35,418
Federal and state income taxes                    8,432        6,198           13,302          8,193     27,776       17,487
                                               --------     --------         --------       --------   --------     --------
Total operating expenses                        111,901       99,617          213,125        191,640    432,982      392,077
                                               --------     --------         --------       --------   --------     --------
OPERATING INCOME                                 19,891       18,147           32,801         27,676     68,511       57,555
OTHER INCOME (EXPENSE):
Allowance for equity funds used
  during construction                               271          137              676            264      1,422          533
Interest income                                      28          121               56            253        321          677
Other, net                                        1,274        1,108            2,774          1,846      4,898        4,569
Income taxes applicable to other income            (325)        (789)            (770)        (1,039)      (889)      (1,717)
                                               --------     --------         --------       --------   --------     --------
INCOME BEFORE INTEREST CHARGES                   21,139       18,724           35,537         29,000     74,263       61,617
                                               --------     --------         --------       --------   --------     --------
INTEREST CHARGES:
Interest on long-term debt                        5,614        4,404           10,126          8,534     19,280       18,883
Allowance for debt funds used 
  during construction                              (332)        (120)            (702)          (214)    (1,276)        (544)
Interest on notes payable                           425          422              751            535      1,217          809
Amortization of debt discount, premium 
  and expense, net                                  372          330              729            589       1,402       1,001
Other interest charges                               92          480              174            569        331          700
                                               --------     --------         --------       --------   --------     --------
Net interest charges                              6,171        5,516           11,078         10,013     20,954       20,849
                                               --------     --------         --------       --------   --------     --------
NET INCOME                                       14,968       13,208           24,459         18,987     53,309       40,768
DIVIDENDS ON PREFERRED STOCK                      1,224        1,356            2,449          2,711      5,139        5,125
                                               --------     --------         --------       --------   --------     --------
NET INCOME AFTER DIVIDENDS ON
  PREFERRED STOCK                              $ 13,744     $ 11,852         $ 22,010       $ 16,276   $ 48,170     $ 35,643
                                               ========     ========         ========       ========   ========     ========


(  )  Denotes negative figure.

The accompanying notes as they relate to MISSISSIPPI are an integral part of
these condensed statements.




                                      52
   53


                                       
                           MISSISSIPPI POWER COMPANY
                CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                                                                              For the Six Months
                                                                                                Ended June 30,
                                                                                                --------------
                                                                                              1994           1993
                                                                                              ----           ----
                                                                                                    
OPERATING ACTIVITIES:
Net income                                                                                  $ 24,459       $ 18,987
Adjustments to reconcile net income to net cash provided by operating activities--
  Depreciation and amortization                                                               24,211         23,750
  Deferred income taxes, net                                                                  (7,657)         1,539
  Allowance for equity funds used during construction                                           (676)          (264)
  Other, net                                                                                  (2,409)           493
Change in certain current assets and liabilities--
  Receivables, net                                                                            (8,637)        (3,254)
  Inventories                                                                                (11,581)            28
  Payables                                                                                       340         (3,745)
  Taxes accrued                                                                                 (729)       (11,119)
  Other                                                                                        4,794         (1,997)
                                                                                            --------       -------- 
Net cash provided from operating activities                                                   22,115         24,418
                                                                                            --------       -------- 
INVESTING ACTIVITIES:
Gross property additions                                                                     (58,624)       (59,639)
Other                                                                                        (17,012)           545
                                                                                            --------       -------- 
Net cash used for investing activities                                                       (75,636)       (59,094)
                                                                                            --------       -------- 
FINANCING ACTIVITIES:
Proceeds--
  Capital contributions from parent company                                                   25,000         30,000
  First mortgage bonds                                                                        35,000         70,000
  Pollution control bonds                                                                          -         13,000
  Other long-term debt                                                                        50,310              -
Retirements--
  First mortgage bonds                                                                       (32,371)       (51,300)
  Other long-term debt                                                                        (4,560)        (5,279)
Notes payable, net                                                                             3,000         (7,000)
Payment of preferred stock dividends                                                          (2,449)        (2,711)
Payment of common stock dividends                                                            (17,000)       (14,400)
Miscellaneous                                                                                 (1,182)        (2,686)
                                                                                            --------       -------- 
Net cash provided (used) from financings                                                      55,748         29,624
                                                                                            --------       -------- 
NET CHANGE IN CASH AND CASH EQUIVALENTS                                                        2,227         (5,052)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                                 878          7,417
                                                                                            --------       -------- 
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                  $  3,105       $  2,365
                                                                                            ========       ========

SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid during the period for--
  Interest (net of amount capitalized)                                                      $  9,157       $  8,505
  Income taxes                                                                                 8,308          7,841



The accompanying notes as they relate to MISSISSIPPI are an integral part of
these condensed statements.




                                      53
   54



                           MISSISSIPPI POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)

                                    ASSETS



                                                                          At June 30,
                                                                              1994               At December 31,
                                                                          (Unaudited)                 1993
                                                                          -----------            --------------
                                                                                             
UTILITY PLANT:
Plant in service, at original cost                                         $1,346,195              $1,238,847
Less accumulated provision for depreciation                                   470,247                 462,725
                                                                           ----------              ----------
Total                                                                         875,948                 776,122
Construction work in progress                                                  51,065                 108,063
                                                                           ----------              ----------
Total                                                                         927,013                 884,185
                                                                           ----------              ----------

OTHER PROPERTY AND INVESTMENTS                                                  8,815                  11,289
                                                                           ----------              ----------

CURRENT ASSETS:
Cash and cash equivalents                                                       3,105                     878
Receivables--
  Customer accounts receivable                                                 39,774                  31,376
  Other accounts and notes receivable                                           5,281                   5,581
  Affiliated companies                                                          7,035                   6,698
  Accumulated provision for uncollectible accounts                               (535)                   (737)
Fuel stock, at average cost                                                    19,033                  11,185
Materials and supplies, at average cost                                        24,878                  21,145
Current portion of deferred fuel charges                                          672                     440
Prepayments                                                                     5,875                   7,843
Vacation pay deferred                                                           4,797                   4,797
                                                                           ----------              ----------
Total                                                                         109,915                  89,206
                                                                           ----------              ----------

DEFERRED CHARGES:
Deferred charges related to income taxes                                       25,220                  25,267
Deferred fuel charges                                                          13,500                  17,520
Debt expense and loss, being amortized                                         11,497                  11,666
Deferred early retirement program costs (Note K)                               15,375                       -
Miscellaneous                                                                  13,559                  10,073
                                                                           ----------              ----------
Total                                                                          79,151                  64,526
                                                                           ----------               ---------

TOTAL ASSETS                                                               $1,124,894              $1,049,206
                                                                           ==========              ==========


The accompanying notes as they relate to MISSISSIPPI are an integral part of
these condensed statements.




                                      54
   55


                                       
                           MISSISSIPPI POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)
                                       
                        CAPITALIZATION AND LIABILITIES



                                                                              At June 30,
                                                                                 1994               At December 31,
                                                                              (Unaudited)                1993
                                                                              -----------           ---------------
                                                                                               
CAPITALIZATION:
Common stock equity--
  Common stock (without par value), authorized 1,130,000 shares,
  outstanding 1,121,000 shares                                               $   37,691               $   37,691
Paid-in capital                                                                 179,362                  154,362
Premium on preferred stock                                                          372                      372
Retained earnings                                                               135,794                  129,343
                                                                             ----------               ----------
                                                                                353,219                  321,768
Cumulative preferred stock                                                       74,414                   74,414
Long-term debt                                                                  306,627                  250,391
                                                                             ----------               ----------
Total                                                                           734,260                  646,573
                                                                             ----------               ----------

CURRENT LIABILITIES:
Long-term debt due within one year                                               10,938                   19,345
Notes payable                                                                    43,000                   40,000
Accounts payable--
  Affiliated companies                                                            8,744                   10,197
  Other                                                                          35,532                   50,731
Customer deposits                                                                 2,766                    2,786
Taxes accrued--
  Federal and state income                                                        9,613                      186
  Other                                                                          16,796                   26,952
Interest accrued                                                                  4,792                    4,237
Miscellaneous                                                                    14,996                   14,120
                                                                             ----------               ----------
Total                                                                           147,177                  168,554
                                                                             ----------               ----------

DEFERRED CREDITS AND OTHER LIABILITIES:
Accumulated deferred income taxes                                               118,404                  123,206
Accumulated deferred investment tax credits                                      31,972                   32,710
Deferred credits related to income taxes                                         47,147                   48,228
Accumulated provision for property damage                                        10,928                   10,538
Miscellaneous                                                                    35,006                   19,397
                                                                             ----------               ----------
Total                                                                           243,457                  234,079
                                                                             ----------               ----------

TOTAL CAPITALIZATION AND LIABILITIES                                         $1,124,894               $1,049,206
                                                                             ==========               ==========


The accompanying notes as they relate to MISSISSIPPI are an integral part of
these condensed statements.





                                      55
   56



                           MISSISSIPPI POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS

NET INCOME
MISSISSIPPI's net income after dividends on preferred stock for the second
quarter of 1994 was $13.7 million, compared to $11.9 million for the
corresponding period of 1993.  Net income rose primarily because of higher
retail and territorial wholesale energy sales, retail rate increases under PEP
and the ECO Plan and a wholesale rate increase.

REVENUES
Revenues for the second quarter of 1994 increased, compared to the same period
of 1993, because of an increase of 10.2% in retail energy sales, a 15.6%
increase in territorial wholesale energy sales, the retail rate increases
granted under PEP effective July 1993 and the ECO Plan effective in April 1994,
and a wholesale rate increase effective in April 1994.  The increase in retail
energy sales was due to an improving economy in Southeast Mississippi, an
increase in the number of customers served and weather influences.  Energy
sales to residential customers increased by 8.0% and to commercial customers by
12.9%, with the latter reflecting sales to an increasing number of casinos
within MISSISSIPPI's service area.  Energy sales to industrial customers
increased 9.9%.

EXPENSES
Fuel expenses decreased and purchased power expenses increased in the second
quarter of 1994, compared to the corresponding period of 1993, because of lower
generation, which stemmed from the timing of maintenance on generating
facilities.  Purchased power transactions (both sales and purchases) among the
affiliated companies within the Southern electric system will vary from period
to period depending on demand and the availability and cost of generating
resources at each company.

    Taxes other than income taxes increased because of additions to utility
plant and higher revenues.  The increase in income tax expense reflects the
increase in earnings and the federal tax rate increase enacted in August 1993.

    The increase in interest expense was due to the sale or issuance of
additional debt instruments.

ALLOWANCE FOR FUNDS USED DURING CONSTRUCTION
AFUDC represents the cost of capital charged to utility plant under
construction.  The equity portion of AFUDC represents non-cash income.
However, when facilities are completed and included in rate base, previously
capitalized amounts increase cash flow because revenues are higher as a result
of the increased rate base and additional depreciation expense.  In May 1994,
MISSISSIPPI began commercial operation of a 74.6-megawatt combustion turbine
unit whose entire output is dedicated to a single industrial customer.  The
recording of AFUDC for a construction project ceases upon commercial operation
of the project.





                                      56
   57



                           MISSISSIPPI POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


RESULTS OF OPERATIONS  (Continued)

FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of
future earnings potential.  The level of future earnings is contingent upon
numerous factors ranging from regulatory matters to growth in energy sales.
Operating revenues will be affected by changes in rates under the PEP and ECO
plans.  The PEP has proven to be a stabilizing force on electric rates, with
only moderate changes in rates taking place.  Also see Note (B) to the
Condensed Financial Statements herein for information regarding FERC's review
of equity returns.

    MISSISSIPPI's 1994 annual filing under the ECO Plan with the Mississippi
PSC resulted in an approved annual revenue requirement increase of $7.6
million, effective in April 1994.  The FERC approved MISSISSIPPI's wholesale
rate increase petition for $3.6 million, effective April 1994.

    MISSISSIPPI initiated an early retirement incentive program in April 1994.
The costs associated with this program, as well as MISSISSIPPI's pro rata share
of a similar program at SCS, have been deferred.  For further information on
these programs and the accounting treatment, see Note (K) to the Condensed
Financial Statements herein.

    Future earnings in the near term will also depend upon growth in electric
sales which are subject to a number of factors.  Traditionally, these factors
have included the rate of economic growth in MISSISSIPPI's service area,
customer growth, competition, weather, changes in contracts with neighboring
utilities, energy conservation practiced by customers, and the elasticity of
demand.  The enactment of the Energy Act will have a profound effect on the
future of the electric utility industry.  A discussion of the potential impact
of the Energy Act and particularly its effect on competition is found under
"Future Earnings Potential" in Item 7 - Management's Discussion and Analysis in
MISSISSIPPI's 1993 Annual Report on Form 10-K.

FINANCIAL CONDITION

OVERVIEW
During the first six months of 1994, gross property additions were $58.6
million.  The funds for these additions and other capital requirements were
derived primarily from internal sources, the sale of $35 million of first
mortgage bonds, the issuance of $50 million of long-term notes payable and the
receipt of $25 million in capital contributions.  See the Condensed Statements
of Cash Flows for further details.

    At June 30, 1994, cash totaled approximately $3.1 million and MISSISSIPPI
had $96 million of unused credit arrangements with banks to meet short-term
cash needs.  MISSISSIPPI had $43 million of notes payable outstanding at
quarter-end.  It is MISSISSIPPI s strategy to maintain a permanent





                                      57
   58



                           MISSISSIPPI POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL CONDITION  (Continued)

layer of short-term debt, approximately $40 million through the end of 1994,
consistent with its overall risk capital strategy.

CAPITAL REQUIREMENTS
MISSISSIPPI's gross property additions for the next three years are estimated
to be $256 million ($96 million in 1994, $62 million in 1995 and $98 million in
1996).  The major emphasis within the construction program will be on complying
with Clean Air Act regulations and upgrading existing facilities.  Revisions
may be necessary because of factors such as revised load projections, the
availability and cost of capital and changes in environmental regulations.

    In addition to the funds required for the construction program,
approximately $10.9 million will be required by June 30, 1995, for maturities
of long-term debt.  It is anticipated that the funds required for construction
and other purposes, including compliance with environmental regulations, will
be derived from operations, the sale of additional first mortgage bonds,
pollution control bonds and preferred stock and the receipt of additional
capital contributions from SOUTHERN.  MISSISSIPPI is required to meet certain
coverage requirements specified in its mortgage indenture and corporate charter
to issue new first mortgage bonds and preferred stock.  MISSISSIPPI's coverage
ratios are sufficiently high to permit, at present interest rate levels, any
foreseeable security sales.  The amount of securities which MISSISSIPPI will be
able to issue in the future will depend upon market conditions and other
factors prevailing at that time.

ENVIRONMENTAL MATTERS
Changes in environmental regulations could substantially increase the Southern
electric system's capital requirements and operating costs.  The acid rain
compliance provision of the Clean Air Act will have a significant impact on the
Southern electric system.  This legislation, as well as other legislation and
regulations, are described under "Environmental Matters" in Item 7 -
Management's Discussion and Analysis in MISSISSIPPI's 1993 Annual Report on
Form 10-K.  The full impact of these requirements cannot be determined at this
time pending the development and implementation of applicable regulations.
MISSISSIPPI's management believes that the ECO Plan will provide for retail
recovery of the Clean Air Act costs.

    MISSISSIPPI must comply with environmental laws and regulations that cover
the handling and disposal of hazardous waste.  Under these various laws and
regulations, MISSISSIPPI could incur costs to clean up properties currently or
previously owned.  Upon identifying potential sites MISSISSIPPI conducts
studies to determine the extent of any required clean-up costs.  Sites with
potential for remediation are being investigated, but no prediction can
presently be made regarding the extent, if any, of contamination or possible
cleanup.  Should remediation be determined to be probable, reasonable estimates
of costs to clean up such sites are developed and recognized in the financial
statements.





                                      58
   59





                               SAVANNAH ELECTRIC
                                      AND
                                 POWER COMPANY





                                      59
   60



                                       
                      SAVANNAH ELECTRIC AND POWER COMPANY
             MANAGEMENT'S OPINION AS TO FAIR STATEMENT OF RESULTS


    The condensed financial statements of SAVANNAH included herein have been
prepared by SAVANNAH, without audit, pursuant to the rules and regulations of
the SEC.  In the opinion of SAVANNAH's management, the information regarding
SAVANNAH furnished herein reflects all adjustments (which, except for the
provision for separation benefits recorded in the third and fourth quarters of
1993 and the first quarter of 1994, included only normal recurring adjustments)
necessary to present fairly the results for the periods ended June 30, 1994 and
1993.  Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such rules and
regulations, although SAVANNAH believes that the disclosures regarding SAVANNAH
are adequate to make the information presented not misleading.  It is suggested
that these condensed financial statements be read in conjunction with the
financial statements and the notes thereto included in SAVANNAH's latest annual
report on Form 10-K.





                                      60
   61


                                       
                      SAVANNAH ELECTRIC AND POWER COMPANY
                  CONDENSED STATEMENTS OF INCOME (UNAUDITED)
                       (Stated in Thousands of Dollars)




                                                        For the Three Months     For the Six Months       For the Twelve Months
                                                           Ended June 30,          Ended June 30,             Ended June 30,
                                                           --------------          --------------             --------------
                                                          1994        1993        1994        1993          1994         1993
                                                          ----        ----        ----        ----          ----         ----
                                                                                                     
OPERATING REVENUES:
Revenues                                                $55,097     $52,356     $101,497     $95,104      $222,402     $199,802
Revenues from affiliates                                  1,280         519        1,597         644         3,386        1,824
                                                        -------     -------     --------     -------      --------     --------
Total operating revenues                                 56,377      52,875      103,094      95,748       225,788      201,626
                                                        -------     -------     --------     -------      --------     --------
                                                                                                                               
OPERATING EXPENSES:                                                                                                            
Operation--                                                                                                                    
  Fuel                                                    7,186       7,667        9,325       8,683        25,618       16,475
  Purchased power from non-affiliates                     1,084         114        1,443         205         2,031          439
  Purchased power from affiliates                        13,652      11,971       28,881      25,810        59,345       55,116
  Provision for separation benefits                           -           -          551           -         5,006            -
  Other                                                  10,385       9,736       19,262      19,292        41,124       38,367
Maintenance                                               2,984       3,030        5,631       6,309        12,838       14,263
Depreciation and amortization                             4,372       4,079        8,622       8,157        16,932       16,604
Taxes other than income taxes                             2,705       2,630        5,267       5,110        11,292       10,602
Federal and state income taxes                            4,454       4,347        7,427       6,758        16,108       15,336
                                                        -------     -------     --------     -------      --------     --------
Total operating expenses                                 46,822      43,574       86,409      80,324       190,294      167,202
                                                        -------     -------     --------     -------      --------     --------
OPERATING INCOME                                          9,555       9,301       16,685      15,424        35,494       34,424
OTHER INCOME (EXPENSE):                                                                                                        
Allowance for equity funds used                                                                                                
  during construction                                       290         108          677         221         1,413          394
Other, net                                                 (266)       (237)        (497)       (477)       (1,651)      (1,350)
                                                                                                                        
Income taxes applicable to other income                     104          89          192         180         1,129          824
                                                        -------     -------     --------     -------      --------     --------
INCOME BEFORE INTEREST CHARGES                            9,683       9,261       17,057      15,348        36,385       34,292
                                                        -------     -------     --------     -------      --------     --------
INTEREST CHARGES:                                                                                                              
Interest on long-term debt                                3,134       2,321        6,286       4,667        12,315        9,829
Allowance for debt funds used during construction          (375)       (101)        (875)       (161)       (1,412)        (284)
Amortization of debt discount,                                                                                                 
   premium and expense, net                                 138         129          275         258           551          511
Other interest charges                                      154         226          260         404           434          631
                                                        -------     -------     --------     -------      --------     --------
Net interest charges                                      3,051       2,575        5,946       5,168        11,888       10,687
                                                        -------     -------     --------     -------      --------     --------
NET INCOME                                                6,632       6,686       11,111      10,180        24,497       23,605
DIVIDENDS ON PREFERRED STOCK                                581         475        1,162         950         2,318        1,900
                                                        -------     -------     --------     -------      --------     --------
NET INCOME AFTER DIVIDENDS ON                                                                                                  
 PREFERRED STOCK                                        $ 6,051     $ 6,211     $  9,949     $ 9,230      $ 22,179     $ 21,705
                                                        =======     =======     ========     =======      ========     ========

        
( )  Denotes red figure.

The accompanying notes as they relate to SAVANNAH are an integral part of these
condensed statements.


                                      61
   62


                                       
                      SAVANNAH ELECTRIC AND POWER COMPANY
                CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
                       (Stated in Thousands of Dollars)



                                                                                              For the Six Months
                                                                                                Ended June 30,
                                                                                                --------------
                                                                                              1994         1993
                                                                                              ----         ----
                                                                                                   
OPERATING ACTIVITIES:
Net income                                                                                  $ 11,111     $ 10,180
Adjustments to reconcile net income to net cash provided by operating activities--
  Depreciation and amortization                                                                9,351        8,926
  Deferred taxes, net                                                                          2,290          700
  Allowance for equity funds used during construction                                           (677)        (221)
  Other, net                                                                                     575         (466)
Changes in certain current assets and liabilities--
  Receivables, net                                                                             7,434       (3,492)
  Inventories                                                                                    561          777
  Payables                                                                                   (13,918)       1,486
  Taxes accrued                                                                                  336         (817)
  Other                                                                                          555       (1,055)
                                                                                            --------     -------- 
Net Cash Provided From Operating Activities                                                   17,618       16,018
                                                                                            --------     -------- 

INVESTING ACTIVITIES:
Gross property additions                                                                     (17,341)     (23,619)
Other                                                                                         (1,074)        (671)
                                                                                            --------     -------- 
Net Cash Used For Investing Activities                                                       (18,415)     (24,290)
                                                                                            --------     -------- 

FINANCING ACTIVITIES:
Proceeds:
  Pollution control bonds                                                                          -        4,085
  Other long-term debt                                                                         8,500       10,000
Retirements:
  First mortgage bonds                                                                        (5,065)           -
  Pollution control bonds                                                                          -       (4,085)
  Other long-term debt                                                                          (392)        (449)
Notes payable, net                                                                             9,000       10,000
Payment of preferred stock dividends                                                            (967)        (950)
Payment of common stock dividends                                                             (8,200)     (10,000)
Miscellaneous                                                                                    (74)         (18)
                                                                                            --------     -------- 
Cash Provided From (Used For) Financing Activities                                             2,802        8,583
                                                                                            --------     -------- 
NET CHANGE IN CASH AND CASH EQUIVALENTS                                                        2,005          311
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                               3,915        1,788
                                                                                            --------     -------- 
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                  $  5,920     $  2,099
                                                                                            ========     ========

SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid (received) during the period for--
  Interest (net of amount capitalized)                                                      $  5,542    $   5,192
  Income taxes                                                                                 5,506        5,771



The accompanying notes as they relate to SAVANNAH are an integral part of these
condensed statements.

                                      62
   63



                      SAVANNAH ELECTRIC AND POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)
                                       
                                    ASSETS



                                                                           At June 30,
                                                                              1994               At December 31,
                                                                           (Unaudited)                1993
                                                                           -----------           ---------------
                                                                                               
UTILITY PLANT:
Plant in service, at original cost                                          $678,208                 $622,521
Less accumulated provision for depreciation                                  259,352                  251,565
                                                                            --------                 --------
                                                                             418,856                  370,956
Construction work in progress                                                 10,102                   49,797
                                                                            --------                 --------
Total                                                                        428,958                  420,753
                                                                            --------                 --------

OTHER PROPERTY AND INVESTMENTS                                                 1,791                    1,793
                                                                            --------                 --------

CURRENT ASSETS:
Cash and cash equivalents                                                      5,920                    3,915
Receivables--
  Customer accounts receivable                                                21,948                   18,551
  Other accounts and notes receivable                                            478                      790
  Affiliated companies                                                           173                   12,924
  Accumulated provision for uncollectible accounts                              (762)                    (762)
  Fuel cost under recovery                                                     9,425                    7,112
Fuel stock, at average cost                                                    7,739                    8,419
Materials and supplies, at average cost                                        9,477                    9,358
Prepayments                                                                    5,324                    4,849
                                                                            --------                 --------
Total                                                                         59,722                   65,156
                                                                            --------                 --------

DEFERRED CHARGES:
Premium on reacquired debt, being amortized                                    3,544                    3,792
Deferred charges related to income taxes                                      24,117                   24,890
Miscellaneous                                                                 11,631                   10,803
                                                                            --------                 --------
Total                                                                         39,292                   39,485
                                                                            --------                 --------

TOTAL ASSETS                                                                $529,763                 $527,187
                                                                            ========                 ========


The accompanying notes as they relate to SAVANNAH are an integral part of these
condensed statements.


                                      63
   64


                                       
                      SAVANNAH ELECTRIC AND POWER COMPANY
                           CONDENSED BALANCE SHEETS
                       (Stated in Thousands of Dollars)
                                       
                        CAPITALIZATION AND LIABILITIES




                                                                             At June 30,
                                                                                1994                  At December 31,
                                                                             (Unaudited)                   1993
                                                                             -----------              ---------------
                                                                                                   
CAPITALIZATION:
Common stock equity--
Common stock ($5 par value)-- authorized 16,000,000 shares;
  outstanding 10,844,635 shares                                               $ 54,223                   $ 54,223
  Paid-in capital                                                                8,688                      8,688
  Additional minimum liability for under-funded pension obligations             (2,121)                    (2,121)
  Retained earnings                                                             95,146                     93,479
                                                                              --------                   --------
                                                                               155,936                    154,269
Preferred stock                                                                 35,000                     35,000
Long-term debt                                                                 158,133                    151,338
                                                                              --------                   --------
Total                                                                          349,069                    340,607
                                                                              --------                   --------

CURRENT LIABILITIES:
Long-term debt due within one year                                                 772                      4,499
Notes payable                                                                   12,000                      3,000
Accounts payable--
  Affiliated companies                                                           5,482                      6,041
  Other                                                                          9,446                     24,401
Customer deposits                                                                4,716                      4,714
Taxes accrued--
  Federal and state income                                                           -                        342
  Other                                                                          1,865                      1,187
Interest accrued                                                                 6,752                      6,730
Vacation pay accrued                                                             1,674                      1,638
Pensions accrued                                                                 1,847                      1,792
Work force reduction costs accrued                                               3,923                      3,926
Miscellaneous                                                                    3,340                      2,985
                                                                              --------                   --------
Total                                                                           51,817                     61,255
                                                                              --------                   --------

DEFERRED CREDITS:
Accumulated deferred income taxes                                               68,958                     66,947
Accumulated deferred investment tax credits                                     14,969                     15,301
Deferred credits related to income taxes                                        25,633                     26,173
Deferred compensation plans                                                      6,488                      6,117
Deferred under-funded accrued benefit obligation                                 5,870                      5,855
Miscellaneous                                                                    6,959                      4,932
                                                                              --------                   --------
Total                                                                          128,877                    125,325
                                                                              --------                   --------

TOTAL CAPITALIZATION AND LIABILITIES                                          $529,763                   $527,187
                                                                              ========                   ========


The accompanying notes as they relate to SAVANNAH are an integral part of these
condensed statements.


                                      64
   65



                      SAVANNAH ELECTRIC AND POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS

EARNINGS
SAVANNAH's net income after dividends on preferred stock for the second quarter
of 1994 dipped to $6.1 million, compared to $6.2 million in the corresponding
period of 1993.  The decrease in net income was primarily due to higher
interest costs because of a greater amount of debt outstanding and the increase
in the federal income tax rate.

REVENUES
Revenues for the second quarter of 1994 increased, compared to the
corresponding period in 1993, due to higher retail energy sales.  Energy sales
to retail customers increased 2.6% due to an improving economy in SAVANNAH's
service territory and an increase in the number of customers served.  Wholesale
energy sales to non-affiliated companies decreased, however, only the capacity
revenues of such sales have any measurable effect on earnings.  Capacity
revenues fell $133,000.

EXPENSES
Fuel expenses during the second quarter of 1994 decreased, compared to those
recorded in the second quarter of 1993, because of a 22.1% drop in generation.
This was partially offset by an increase in the average cost of coal on the
spot market (SAVANNAH has no long-term coal supply contracts) due to a coal
miners strike and higher freight charges.  Purchased power transactions (both
sales and purchases) among the affiliated companies within the Southern
electric system will vary from period to period depending on demand and the
availability and cost of generating resources at each company.  These
transactions do not have a significant impact on earnings.  Other operation
expenses increased due, in part, to the costs incurred to restore electric
service which was interrupted by a severe storm in June 1994.  Income taxes
increased because of the higher federal income tax rates enacted in August
1993.

    The increases in interest on long-term debt and dividends on preferred
stock reflect the sale by SAVANNAH in 1993 of $45 million of first mortgage
bonds and $35 million of preferred stock.

ALLOWANCE FOR FUNDS USED DURING CONSTRUCTION
AFUDC represents the cost of capital charged to utility plant under
construction and is included in rate base.  The equity portion of AFUDC
represents non-cash income.  In addition, when facilities are completed and
included in rate base, previously capitalized amounts increase cash flow
because revenues are higher as a result of the increased rate base and
additional depreciation expense.  The amount of AFUDC recorded has risen
because of SAVANNAH's investment in the construction of two 80-megawatt
combustion turbine peaking units.  These units were placed in service in April
and May 1994.





                                      65
   66


                                       
                      SAVANNAH ELECTRIC AND POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

RESULTS OF OPERATIONS  (Continued)

FUTURE EARNINGS POTENTIAL
The results of operations discussed above are not necessarily indicative of
future earnings potential.  The level of future earnings depends on numerous
factors ranging from regulatory matters to growth in energy sales.

   Compliance costs related to the Clean Air Act will reduce earnings if such
increased costs cannot be offset.  The Clean Air Act is discussed under
"Capital Requirements for Construction" in Item 7 - Management's Discussion and
Analysis in SAVANNAH's 1993 Annual Report on Form 10-K.

    Future earnings in the near term will also depend upon growth in electric
sales which are subject to a number of factors.  Traditionally, these factors
have included changes in contracts with neighboring utilities, energy
conservation practiced by customers, the elasticity of demand, weather,
competition, and the rate of economic growth in SAVANNAH's service area.  The
enactment of the Energy Act will have a profound effect on the future of the
electric utility industry.  A discussion of the potential impact of the Energy
Act and particularly its effect on competition is found under "Future Earnings
Potential" in Item 7 - Management's Discussion and Analysis in SAVANNAH's 1993
Annual Report on Form 10-K.

FINANCIAL CONDITION

OVERVIEW
During the first six months of 1994, SAVANNAH made gross property additions to
utility plant of $17.3 million.  The funds for these additions and other
capital requirements came from an increase in short-term and long-term debt and
from operating activities, principally from earnings and noncash charges to
income such as depreciation.  See the Condensed Statements of Cash Flows for
further details.

CAPITAL REQUIREMENTS FOR CONSTRUCTION
SAVANNAH's construction program is budgeted at $98 million for the three years
1994 through 1996 ($33 million in 1994, $32 million in 1995 and $33 million in
1996).  Actual construction costs may vary from this estimate because of such
factors as changes in environmental regulations; the cost and efficiency of
construction labor, equipment and materials; revised load projections and the
cost of capital.  The largest project during this period is the addition of two
80-megawatt combustion turbine units, which were placed in service in April and
May 1994.

Changes in environmental regulations could substantially increase the
Southern electric system's capital requirements and operating costs.  The acid
rain compliance provision of the Clean Air Act will have a significant impact
on the Southern electric system.  This legislation, as well as other
legislation and regulations, are described under "Environmental Matters" in
Item 7 - Management's Discussion and Analysis in SAVANNAH's 1993 Annual Report
on Form 10-K.  The full impact of these



                                      66

   67


                      SAVANNAH ELECTRIC AND POWER COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

FINANCIAL CONDITION  (Continued)

requirements cannot be determined at this time, pending the development and
implementation of applicable regulations.  There can be no assurance that
compliance costs will be recovered through corresponding increases in rates.

SOURCES OF CAPITAL
At June 30, 1994, SAVANNAH had $5.9 million in cash and cash equivalents and
$20 million of unused credit arrangements with banks to meet its short-term
cash needs.  SAVANNAH had $12 million of short-term debt outstanding at
quarter-end.  The increase in short-term indebtedness is primarily seasonal and
the amount outstanding is expected to be reduced by the end of the summer.
SAVANNAH has received the authority from the SEC to have outstanding at any one
time an amount of up to $70 million in short-term borrowings.

    It is anticipated that the funds required for construction and other
purposes, including compliance with environmental regulations, will be derived
from operations and the sale of additional first mortgage bonds and preferred
stock and capital contributions from SOUTHERN.  SAVANNAH is required to meet
certain coverage requirements specified in its mortgage indenture and corporate
charter to issue new first mortgage bonds and preferred stock.  SAVANNAH's
coverage ratios are sufficiently high to permit, at present interest rate
levels, any foreseeable security sales.  The amount of securities which
SAVANNAH will be permitted to issue in the future will depend upon market
conditions and other factors prevailing at that time.





                                      67
   68



                  NOTES TO THE CONDENSED FINANCIAL STATEMENTS
                                      FOR
                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                             ALABAMA POWER COMPANY
                             GEORGIA POWER COMPANY
                              GULF POWER COMPANY
                           MISSISSIPPI POWER COMPANY
                      SAVANNAH ELECTRIC AND POWER COMPANY
                                       
                                       
                         INDEX TO APPLICABLE NOTES TO
                      FINANCIAL STATEMENTS BY REGISTRANT
                                       

            REGISTRANT                  APPLICABLE NOTES

            SOUTHERN                    A, B, C, D, E, F, G, H, I, J, K, L, M

            ALABAMA                     B, C, D, E, K

            GEORGIA                     B, C, D, F, G, H, I, K, L, M

            GULF                        B, J, K

            MISSISSIPPI                 B, K

            SAVANNAH                    K



                                      68
   69



                 THE SOUTHERN COMPANY AND SUBSIDIARY COMPANIES
                             ALABAMA POWER COMPANY
                             GEORGIA POWER COMPANY
                              GULF POWER COMPANY
                           MISSISSIPPI POWER COMPANY
                      SAVANNAH ELECTRIC AND POWER COMPANY
                                       
NOTES TO CONDENSED FINANCIAL STATEMENTS:

(A)  Reference is made to Item 3 - LEGAL PROCEEDINGS in the SOUTHERN system's
     combined Annual Report on Form 10-K for the year ended December 31, 1993
     for a description of the proceedings related to a derivative action filed
     against certain current and former directors and officers of SOUTHERN.  In
     April 1994, the Court of Appeals reversed the dismissal and remanded the
     case to the trial court, finding that allegations by the plaintiffs
     created a reasonable doubt that the board validly exercised its business
     judgment in refusing the earlier demand.

(B)  Reference is made to Note 3 to each of the registrant's, except SAVANNAH's
     notes to the financial statements in Item 8 in the SOUTHERN system's
     combined 1993 Annual Report on Form 10-K for a discussion of the hearings
     ordered by the FERC regarding the reasonableness of the return on common
     equity on certain of the Southern electric system's wholesale rate
     schedules and contracts.

(C)  For information regarding the expected costs of decommissioning nuclear
     facilities reference is made to Note (C) to the Condensed Financial
     Statements in the SOUTHERN system s combined Quarterly Report on Form 10-Q
     for March 31, 1994.

(D)  For information regarding nuclear insurance reference is made to Notes 13,
     11 and 4 to the financial statements of SOUTHERN, ALABAMA and GEORGIA,
     respectively, in Item 8 in the SOUTHERN system s combined 1993 Annual
     Report on Form 10-K and Note (D) to the Condensed Financial Statements in
     the SOUTHERN system s combined Quarterly Report on Form 10-Q for March 31,
     1994.  During the second quarter of 1994, the by-laws of Nuclear Mutual
     Limited were amended whereby a member cannot receive a refund in the event
     insurance coverage is terminated.

(E)  Reference is made to Note 3 to the financial statements of SOUTHERN and
     ALABAMA in Item 8 of the SOUTHERN system's combined 1993 Annual Report on
     Form 10-K for information with respect to a civil complaint filed
     regarding ALABAMA's financing of heat pumps and other merchandise.

(F)  Pursuant to orders from the Georgia PSC, GEORGIA deferred financing and
     depreciation costs under phase-in plans for Plant Vogtle units 1 and 2
     until the allowed investment was fully reflected in rates as of October
     1991.  In addition, the Georgia PSC issued two separate accounting orders
     that required GEORGIA to defer substantially all operating and financing
     costs related to both units until rate orders addressed these costs.  The
     Georgia PSC orders provide for recovery of deferred costs within 10 years.
     The Georgia PSC also ordered GEORGIA to levelize declining capacity
     buyback expense from the co-owners of the plant over a six-year period
     beginning


                                      69
   70

NOTES TO THE FINANCIAL STATEMENTS: (Continued)

     October 1991.  The unamortized balance of these deferred costs at June 30,
     1994, was $479 million.

(G)  Reference is made to Note 4 to the financial statements of SOUTHERN and
     GEORGIA in Item 8 of the SOUTHERN system's combined 1993 Annual Report on
     Form 10-K for information concerning the uncertainty related to the
     actions of regulatory authorities with respect to the recovery of costs of
     the Rocky Mountain pumped storage hydroelectric project.  The ultimate
     outcome of this matter cannot be determined at this time.

(H)  In October 1993, a Superior Court of Fulton County, Georgia, judge ruled
     that rate riders previously approved by the Georgia PSC for recovery of
     GEORGIA's costs incurred in connection with demand-side conservation
     programs were unlawful.  The judge held that the Georgia PSC lacked
     statutory authority to approve such rate riders except through general
     rate case proceedings and that those procedures had not been followed.
     GEORGIA suspended collection of the demand-side conservation costs and
     appealed to the Georgia Court of Appeals, which reversed the court s
     decision as described below.  In December 1993, the Georgia PSC approved
     GEORGIA's request for an accounting order allowing GEORGIA to defer all
     current unrecovered and future costs related to these programs until the
     court s decision is reversed or until the next general rate case
     proceeding.  An association of industrial customers has filed a petition
     for review of such accounting order in the Superior Court of Fulton
     County, Georgia.  GEORGIA's costs related to these conservation programs
     through June 1994 were $90 million of which $15 million has been collected
     and the remainder deferred.  The estimated costs are $21 million for the
     remainder of 1994 and $43 million in 1995.

        In July 1994, the Georgia Court of Appeals, reversing the superior
     court decision discussed above, ruled that the Georgia PSC could lawfully
     provide for recovery of demand-side conservation program costs through
     rate riders.  The opposing parties have filed notices of their intention
     to appeal to the Georgia Supreme Court.  GEORGIA is continuing to defer
     program costs pending final resolution of this matter.

        The final outcome of this matter cannot now be determined; however, in
     management's opinion, the final outcome will not have a material adverse
     effect on SOUTHERN's or GEORGIA's Condensed Financial Statements.

(I)  In June 1994, a tax deficiency notice was received from the IRS for the
     years 1984 through 1987 in regards to the tax accounting by GEORGIA for a
     1984 property transaction.  The potential tax deficiency arising from this
     issue would amount to approximately $30 million of tax plus an additional
     $33 million of interest.  The tax deficiency relates to a timing issue as
     to when taxes are paid, therefore only the interest portion could impact
     future income.  Management believes that the IRS position is incorrect and
     will file a petition with the United States Tax Court to appeal the IRS
     position.  The final outcome of this matter cannot now be determined;
     however, in management s opinion, the final outcome will not have a
     material adverse effect on SOUTHERN's or GEORGIA's Condensed Financial
     Statements.



                                      70


   71



NOTES TO CONDENSED FINANCIAL STATEMENTS: (Continued)

(J)  In August 1993, a complaint against GULF and SCS was filed in federal
     district court in Ohio by two companies with which GULF has contracted for
     the transportation by barge of certain of GULF's coal supplies.  The
     complaint alleges breach of the contract by GULF and seeks damages
     estimated by the plaintiffs to be in excess of $85 million.  The final
     outcome of this matter cannot now be determined; however, in management's
     opinion the final outcome will not have a material adverse effect on
     SOUTHERN's or GULF's Condensed Financial Statements.

(K)  During 1994, GEORGIA and SCS, the system service company, instituted work
     force reduction programs.  The costs related to these programs amounted to
     approximately $75.9 million for GEORGIA and $25.7 million for SCS.  The
     costs of the SCS work force reduction program were apportioned among the
     various entities that together form the Southern electric system.
     MISSISSIPPI instituted an early retirement incentive program in April 1994
     and deferred the related costs of approximately $13.3 million.
     MISSISSIPPI has received authority from the Mississippi PSC to defer these
     costs, as well as its portion of the costs of a similar SCS program, and
     to amortize over a period not to exceed 60 months, beginning no later than
     January 1995.  Additionally, SAVANNAH instituted a work force reduction
     program in late 1993 and incurred related charges of approximately $4.5
     million.

(L)  In July 1994, OPC and MEAG filed a joint complaint with the FERC seeking
     to recover from GEORGIA an aggregate of approximately $16.5 million in
     alleged partial requirements rates overcharges, plus approximately $6.3
     million in interest.  OPC and MEAG claim that GEORGIA improperly reflected
     in such rates costs associated with capacity that had previously been sold
     to Gulf States pursuant to a unit power sales contract or, alternatively,
     that they should be allocated a portion of the proceeds received by
     GEORGIA as the result of a settlement with Gulf States of litigation
     arising out of such contract.  (For information concerning the Gulf States
     settlement, see Note 8 and Note 3, respectively, to the financial
     statements of SOUTHERN and GEORGIA in Item 8 of the SOUTHERN system s
     combined 1993 Annual Report on Form 10-K.  In August 1994, OPC and MEAG
     also filed a complaint in the Superior Court of Fulton County, Georgia,
     urging substantially the same claims and asking the court to hear the
     matter in the event the FERC declines jurisdiction.  GEORGIA intends to
     contest the complaints filed against it.  While the outcome of this matter
     cannot be determined, in management's opinion it will not have a material
     adverse effect on SOUTHERN's or GEORGIA's financial condition.

(M)  In compliance with the recently enacted Georgia Hazardous Site Response
     Act, the State of Georgia was required to compile an inventory of all
     known or suspected sites where hazardous wastes, constituents or
     substances have been disposed of or released in quantities deemed
     reportable by the State.  In developing this list, the State of Georgia
     identified several hundred properties throughout the State, including 23
     sites which may require environmental remediation by GEORGIA.  The
     majority of these sites are electrical power substations and power
     generation facilities.  GEORGIA has recognized $2 million in expenses for
     the anticipated clean-up cost for one site that GEORGIA plans to
     remediate.  GEORGIA will conduct studies at each of the remaining sites to
     determine the extent of remediation and associated clean-up costs, if any,
     that may be required.  GEORGIA has recognized $3 million in expenses for
     the anticipated cost of completing such studies.  Any cost of remediating
     the remaining sites cannot presently be




                                      71

   72




NOTES TO CONDENSED FINANCIAL STATEMENTS: (Continued)

     determined until such studies are completed for each site, and the State
     of Georgia determines whether remediation is required.  If all sites were
     required to be remediated, GEORGIA could incur expenses of up to $25
     million in additional clean-up costs, and construction expenditures of up
     to $100 million to develop new waste management facilities or install
     additional pollution control devices.  The final outcome of this matter
     cannot now be determined; however, in management s opinion the final
     outcome will not have a material adverse effect on SOUTHERN's or GEORGIA's
     Condensed Financial Statements.





                                      72
   73



PART II       -    OTHER INFORMATION

Item 1.            Legal Proceedings.

              (1)  Reference is made to the Notes to Condensed Financial
                   Statements herein for information regarding certain legal
                   and administrative proceedings in which SOUTHERN and its
                   reporting subsidiaries are involved.

              (2)  In May 1994, GEORGIA received a notice of violation from the
                   NRC proposing a civil penalty in the amount of $200,000
                   based upon allegedly inaccurate and incomplete information
                   relating to Plant Vogtle reported to the NRC in 1990.  The
                   NRC also issued demands for information regarding alleged
                   performance failures by six individual employees to enable
                   the NRC to determine whether additional enforcement actions
                   are necessary.

                       In its responses to the notice of violation, submitted
                   to the NRC in August 1994, GEORGIA denied certain of the 
                   NRC's allegations and admitted others.  GEORGIA further
                   requested reconsideration of the level of the proposed civil
                   penalty.  GEORGIA has also furnished various information to
                   the NRC in response to the demands described above.

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

                   SOUTHERN
                   SOUTHERN held its annual meeting of stockholders on May 25,
                   1994.  The following resolutions were voted upon at this
                   meeting.

              (1)  A proposal requiring additional disclosure of executive
                   compensation was defeated by a vote of 379,571,936 shares
                   against; 87,991,908 shares for; and 13,986,686 shares
                   abstaining.

              (2)  A proposal seeking to limit executive compensation was 
                   defeated by a vote of 370,102,931 shares against; 
                   95,431,564 shares for; and 16,016,838 shares abstaining.

              (3)  A proposal to approve SOUTHERN's Outside Directors Stock 
                   Plan was adopted by a vote of 471,719,068 shares for; 
                   48,780,681 shares against; and 13,957,376 shares abstaining.

              (4)  A proposal to approve SOUTHERN's Productivity Plan for 
                   Executive Officers was adopted by a vote of 471,846,823 
                   shares for; 50,114,948 shares against; and 12,494,954 
                   shares abstaining.

              (5)  The appointment of Arthur Andersen & Co. as independent 
                   auditors for the year 1994 was approved by a vote of 
                   520,834,727 shares for; 8,758,096 shares against; 
                   4,861,337 shares abstaining.



                                      73
   74



Item 4.       Submission of Matters to a Vote of Security Holders.
              (Continued)

              (6)  Each nominee for director of SOUTHERN received the requisite
                   plurality of votes.  The vote tabulation was as follows:
                                                              
                                                  Shares         Shares
                          Nominees                 For        Withhold Vote
                   ----------------------      -----------    -------------
                   Edward L. Addison           523,896,239     10,533,208 
                   William P. Copenhaver       524,085,858     10,343,588
                   A. D. Correll               524,669,353      9,760,094 
                   A. W. Dahlberg              524,854,567      9,574,879 
                   Paul J. DeNicola            524,961,099      9,468,348 
                   Jack Edwards                524,220,633     10,208,813 
                   H. Allen Franklin           524,939,452      9,529,242 
                   L. G. Hardman, III          524,981,164      9,448,282 
                   Elmer B. Harris             524,631,660      9,837,034 
                   Earl D. McLean, Jr.         524,706,020      9,723,426 
                   William A. Parker, Jr.      524,808,858      9,659,836
                   William J. Rushton, III     524,748,248      9,681,199
                   Gloria M. Shatto            524,596,973      9,834,069 
                   Herbert Stockham            524,800,208      9,629,238 
                                                              
                   ALABAMA

                   ALABAMA held its annual common stockholders meeting on 
                   April 22, 1994, and the following persons were elected to 
                   serve as directors of ALABAMA:
                                                      
                         Whit Armstrong               William V. Muse
                         Philip E. Austin             John T. Porter
                         Margaret A. Carpenter        Gerald H. Powell
                         A. W. Dahlberg               Robert D. Powers
                         Peter V. Gregerson, Sr.      John W. Rouse, Jr.
                         Bill M. Guthrie              William J. Rushton, III
                         Elmer B. Harris              James H. Sanford
                         Crawford T. Johnson, III     John Cox Webb, IV
                         Carl E. Jones, Jr.           John W. Woods
                         Wallace D. Malone, Jr.       

                   All of the 5,608,955 outstanding shares of ALABAMA's common
                   stock are owned by SOUTHERN and were voted for the election
                   of such directors.




                                      74
   75



                   GEORGIA

                   GEORGIA held its annual meeting of stockholders on 
                   May 18, 1994, and the following persons were elected to 
                   serve as directors of GEORGIA:

                        Edward L. Addison             James R. Lientz, Jr.    
                        Bennett A. Brown              William A. Parker, Jr.  
                        William P. Copenhaver         G. Joseph Prendergast   
                        A. W. Dahlberg                Herman J. Russell       
                        William A. Fickling, Jr.      Gloria M. Shatto        
                        H. Allen Franklin             Robert Strickland       
                        L. G. Hardman, III            William Jerry Vereen    
                        Warren Y. Jobe                Thomas R. Williams      

                   All of the 7,761,500 outstanding shares of GEORGIA's common
                   stock are owned by SOUTHERN and were voted for the election
                   of such directors.

                   GULF

                   GULF held its annual stockholders meeting on June 28, 1994,
                   and the following persons were elected to serve as 
                   directors of GULF:

                        Reed Bell, Sr., M.D.          W. Deck Hull, Jr.    
                        Travis J. Bowden              C. Walter Ruckel     
                        Paul J. DeNicola              Joseph K. Tannehill  
                        Fred C. Donovan, Sr.                               

                   All of the 992,717 outstanding shares of GULF's common 
                   stock are owned by SOUTHERN and were voted for the election
                   of such directors.

                   MISSISSIPPI

                   MISSISSIPPI held its annual stockholders meeting on 
                   April 5, 1994, and the following persons were elected to 
                   serve as directors of MISSISSIPPI:

                        Paul J. DeNicola              Earl D. McLean, Jr. 
                        Edwin E. Downer               David M. Ratcliffe  
                        Robert S. Gaddis              Gerald J. St. Pe    
                        Walter H. Hurt, III           Leo W. Seal, Jr.    
                        Aubrey K. Lucas               N. Eugene Warr      

                   All of the 1,121,000 outstanding shares of MISSISSIPPI's 
                   common stock are owned by SOUTHERN and were voted for the 
                   election of such directors.



                                      75
   76



                   SAVANNAH

                   SAVANNAH held its annual stockholders meeting on 
                   May 17, 1994, and the following persons were elected to 
                   serve as directors of SAVANNAH:

                       Helen Quattlebaum Artley      Robert B. Miller, III  
                       Paul J. DeNicola              James M. Piette        
                       Brian R. Foster               Arnold M. Tenenbaum    
                       Arthur M. Gignilliat, Jr.     Frederick F. Williams, Jr.
                       Walter D. Gnann                                         

                   All of the 10,844,635 outstanding shares of SAVANNAH's 
                   common stock are owned by SOUTHERN and were voted for the 
                   election of such directors.

Item 6.            Exhibits and Reports on Form 8-K.

   (a)             Exhibits.

                   Exhibit 24 - Powers of Attorney and resolutions.  
                   (Designated in the SOUTHERN system's combined Form 10-K 
                   for the year ended December 31, 1993, File Nos. 1-3526, 
                   1-3164, 1-6468, 0-2429, 0-6849 and 1-5072 as Exhibits 
                   24(a), 24(b), 24(c), 24(d), 24(e) and 24(f), respectively, 
                   and incorporated herein by reference.)

   (b)             Reports on Form 8-K.

                   There were no Reports on Form 8-K filed during the second 
                   quarter of 1994.




                                      76
   77



                                  SIGNATURES

    Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.  The signature of the undersigned
company shall be deemed to relate only to matters having reference to such
company and any subsidiaries thereof.

             THE SOUTHERN COMPANY

       By    Edward L. Addison               
             Chairman                        
             (Principal Executive Officer)   
              
       By    W. L. Westbrook
             Financial Vice President
             (Principal Financial and
             Accounting Officer)

       By    /s/ Wayne Boston
             --------------------------------
             (Wayne Boston, Attorney-in-fact)

                                                    Date:  August 11, 1994
- --------------------------------------------------------------------------------

    Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.  The signature of the undersigned
company shall be deemed to relate only to matters having reference to such
company and any subsidiaries thereof.

             ALABAMA POWER COMPANY

      By     Elmer B. Harris, President and Chief
             Executive Officer

      By     William B. Hutchins, III, Executive Vice President
             (Principal Financial Officer)

      By     /s/ Wayne Boston
             --------------------------------
             (Wayne Boston, Attorney-in-fact)

                                                    Date:  August 11, 1994



                                      77
   78



                                  SIGNATURES

    Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.  The signature of the undersigned
company shall be deemed to relate only to matters having reference to such
company and any subsidiaries thereof.

             GEORGIA POWER COMPANY

      By     H. Allen Franklin
             President and Chief Executive Officer
             (Principal Executive Officer)

      By     Warren Y. Jobe
             Executive Vice President, Treasurer and Chief Financial Officer
             (Principal Financial Officer)

      By     /s/ Wayne Boston
             --------------------------------
             (Wayne Boston, Attorney-in-fact)


                                                    Date: August 11, 1994
- -------------------------------------------------------------------------------

    Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.  The signature of the undersigned
company shall be deemed to relate only to matters having reference to such
company and any subsidiaries thereof.

             GULF POWER COMPANY

      By     Travis J. Bowden, President and Chief Executive Officer
    
      By     A. E. Scarbrough, Vice President - Finance
             (Principal Financial and Accounting Officer)

      By     /s/ Wayne Boston
             --------------------------------
             (Wayne Boston, Attorney-in-fact)


                                                    Date: August 11, 1994


                                      78
   79



                                  SIGNATURES

    Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.  The signature of the undersigned
company shall be deemed to relate only to matters having reference to such
company and any subsidiaries thereof.

             MISSISSIPPI POWER COMPANY

      By     David M. Ratcliffe, President and Chief Executive Officer
    
      By     Thomas A. Fanning, Vice President and Chief Financial Officer
             (Principal Financial and Accounting Officer)

      By     /s/ Wayne Boston
             --------------------------------
             (Wayne Boston, Attorney-in-fact)


                                                    Date: August 11, 1994
- --------------------------------------------------------------------------------

    Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.  The signature of the undersigned
company shall be deemed to relate only to matters having reference to such
company and any subsidiaries thereof.

             SAVANNAH ELECTRIC AND POWER COMPANY

      By     Arthur M. Gignilliat, Jr., President

      By     Kirby R. Willis, Vice President, Treasurer and Chief Financial 
             Officer (Principal Financial and Accounting Officer)

      By     /s/ Wayne Boston
             --------------------------------
             (Wayne Boston, Attorney-in-fact)

         Date:  August 11, 1994



                                      79