SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

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

                           Commission File No. 0-422


For the Fiscal Year ended December 31, 2000
                          -----------------


                             MIDDLESEX WATER COMPANY
                             -----------------------
             (Exact name of registrant as specified in its charter)


           New Jersey                                          22-1114430
 -------------------------------                           ------------------
(State or other jurisdiction of                             (I.R.S. Employer
 incorporation or organization)                             Identification No.)


1500 Ronson Road, Iselin, New Jersey                            08830-3020
- ------------------------------------                            ----------
(Address of principal executive offices)                        (Zip Code)


                                 (732) 634-1500
                                 --------------
              (Registrant's telephone number, including area code)

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

                                                         Name of each exchange
Title of each Class                                       on which registered
- -------------------                                      ----------------------
        None                                                      None

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

                           Common Stock, No par Value
                           --------------------------
                                (Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                           YES  [ X ]         NO  [   ]


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

The  aggregate  market  value of the voting stock held by  nonaffiliates  of the
registrant at March 16, 2001 was $154,881,558  based on the closing market price
of $30.625 per share.

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


          Class                                  Outstanding at March 16, 2001
          -----                                  -----------------------------
Common Stock, No par Value                                 5,057,357

                       Documents Incorporated by Reference

Proxy Statement to be filed in connection with the  Registrant's  Annual Meeting
of Shareholders to be held on May 23, 2001 as to Part III.



PART I

Item 1. Business


Overview

Middlesex Water Company was  incorporated as a water utility company in 1897 and
operates  water  utility  systems  in  central  and  southern  New Jersey and in
Delaware  as well as a  wastewater  utility in southern  New  Jersey.  The water
utility  system in central New  Jersey,  which we call the  "Middlesex  System,"
produced  76.3% of the Company's  2000  revenues.  The Middlesex  System treats,
stores and distributes  water for residential,  commercial,  industrial and fire
prevention purposes.

Our Middlesex  System  provides  water services to  approximately  57,000 retail
customers,  primarily in eastern Middlesex County, New Jersey and provides water
on a wholesale  basis under contract to the Township of Edison,  the Boroughs of
Highland Park and Sayreville  and both the Old Bridge and the Marlboro  Township
Municipal Utilities Authorities.  Under a special contract, the Middlesex System
also  provides  water  treatment  and pumping  services to the  Township of East
Brunswick.

The Middlesex  System's retail customers are located in an area of approximately
55 square miles in Woodbridge  Township,  the Boroughs of Metuchen and Carteret,
the City of South  Amboy,  portions of Edison  Township and the Borough of South
Plainfield  in Middlesex  County and a portion of the Township of Clark in Union
County.  The retail  customers  include a mix of  residential  customers,  large
industrial concerns and commercial and light industrial facilities. These retail
customers are located in generally well  developed  areas of central New Jersey.
The contract customers of the Middlesex System comprise an area of approximately
141 square miles with a population of approximately  267,000.  Contract sales to
Edison,  Sayreville,  Old Bridge and Marlboro are  supplemental  to the existing
water  systems of these  customers.  The State of New  Jersey in the  mid-1980's
approved  plans to increase  available  surface  water supply to these and other
municipalities in the South River Basin area of the State through contracts with
water  suppliers  outside the South River Basin.  The State saw this as a way to
reduce  the use of  ground  water  and  depletion  of  aquifers.  Our  long-term
contracts to pump treated surface water to East Brunswick,  Marlboro, Old Bridge
and Sayreville are consistent with the State approved plan.

        We have four wholly-owned subsidiaries:


         o     Tidewater Utilities,  Inc. ("Tidewater"),  provides water service
               to   approximately   15,500  retail  customers  for  residential,
               commercial  and fire  protection  purposes  in over 120  separate
               community water systems in Kent,  Sussex and New Castle Counties,
               Delaware.   Public  Water  Supply  Company,   Inc.,   formerly  a
               wholly-owned  subsidiary of Tidewater,  was merged into Tidewater
               effective  February 1, 2000.  The combined  entity will  continue
               under the Tidewater name. We refer to our Delaware  operations as
               the  "Tidewater   Systems".   The  Tidewater   Systems   produced
               approximately  9.1% of our total  revenues  in 2000.  White Marsh
               Environmental  Systems,   Inc.,  a  wholly-owned   subsidiary  of
               Tidewater,  owns the office  building that  Tidewater uses as its
               business  office and also  provides  operations  and  maintenance
               contract services to area wastewater systems.

         o     Pinelands Water Company services 2,300  residential  customers in
               Burlington  County, New Jersey. We refer to this water utility as
               the   "Pinelands   System."   The   Pinelands   System   produced
               approximately 0.7% of our total revenues in 2000.

                                       1




         o     Pinelands   Wastewater  Company  services   approximately   2,300
               primarily  residential retail customers and, under contract,  one
               municipal wastewater system in Burlington County, New Jersey with
               about  200  residential  customers.  We refer to this  wastewater
               utility  as the  "Pinelands  Wastewater  System."  The  Pinelands
               Wastewater  System  produced  approximately  1.3%  of  our  total
               revenues in 2000.



         o     Utility  Service  Affiliates,  Inc.  (USA) - On December 2, 1999,
               Middlesex  implemented  a  franchise  agreement  with the City of
               South Amboy (South  Amboy) to provide  water  service and install
               water system  facilities in South Amboy.  The  agreement  between
               Middlesex and South Amboy,  originally  signed in December  1998,
               received  approval  from the Board of Public  Utilities  (BPU) on
               November 18, 1999. The implementation of the franchise  agreement
               has significantly  impacted two existing  agreements entered into
               by the parties in 1994.

               The first agreement was for the sale of water to South Amboy on a
               wholesale basis. The second agreement, which included Middlesex's
               wholly-owned subsidiary USA, was a contract to provide management
               services  for a fixed  fee.  In  conjunction  with the  franchise
               agreement, the water sales contract was eliminated.  In addition,
               the management  services  contract was extended  through May 2045
               and was  significantly  modified to correspond with the terms and
               conditions of the franchise  agreement.  Certain advances made by
               USA to South Amboy at the commencement of the management services
               contract  have been forgiven in  consideration  for the franchise
               agreement.  Fixed fee  revenues  recognized  under  the  original
               contract have been  eliminated  in lieu of revenues  derived from
               providing water to South Amboy's 2,600 customers.

         o     Utility Service  Affiliates (Perth Amboy) Inc., which we refer to
               as ( "USA-PA"),  along with Middlesex Water Company, operates and
               maintains  the  City  of  Perth  Amboy's  water  system  and  the
               wastewater  system  under a 20 year  contract.  USA-PA  is paid a
               fixed fee and a variable fee based on increased  system billings.
               Fixed fee  payments  to USA-PA  in the  agreement  rise from $6.4
               million  in the  first  year to $9.7  million  by  year  20.  The
               agreement also requires  USA-PA to lease from the City all of the
               City's employees who currently work on the City's water system or
               wastewater system. In connection with the agreement,  the City of
               Perth Amboy, through the Middlesex County Improvement  Authority,
               issued  $68.0  million  in three  series of  bonds.  One of those
               series of  bonds,  in  principal  amount  of $26.3  million,  was
               guaranteed  by the  Company.  The City  guaranteed  the two other
               series of bonds.  The Company also  guaranteed the performance of
               our subsidiary,  USA-PA. USA-PA entered into a subcontract with a
               sewer  contracting  firm for the operation and maintenance of the
               City's  wastewater  system.  City  employees  who now work on the
               City's wastewater system are subleased by the subcontractor  from
               USA-PA.  USA-PA began to operate and maintain the City's  systems
               on January 1, 1999.  USA-PA produced  approximately  12.5% of our
               total revenues in 2000.

                                       2




Financial Information

Consolidated  operating  revenues and  operating  income  relating  primarily to
operating water utilities are as follows:

                                                         (000's)
                                                Years Ended December 31,
                                                -----------------------

                                             2000          1999        1998
                                             ----          ----        ----
             Operating Revenues             $54,477      $53,497      $43,058
                                            =======       ======      =======
             Operating Income               $ 9,938      $10,665      $ 9,149
                                            =======       ======      =======

             Operating revenues were earned from the following sources:

                                                   Years Ended December 31,
                                                   -----------------------

                                               2000         1999         1998
                                               ----         ----         ----

                     Residential               37.9%        36.9%        41.4%
                     Commercial                10.4         10.2         11.4
                     Industrial                13.1         12.1         15.8
                     Fire Protection           10.7         10.2         11.5
                     Contract Sales            14.3         15.6         17.5
                     Contract Operations       12.6         14.0          1.1
                     Other                      1.0          1.0          1.3
                                               ----         ----          ---

                          TOTAL               100.0%       100.0%       100.0%
                                              ======       ======       ======

Water Supplies and Contracts

Our water utility plant consists of sources of supply, pumping, water treatment,
transmission,  distribution  and  general  facilities  located in New Jersey and
Delaware.  Our New Jersey and  Delaware  water  supply  systems  are  physically
separate and are not interconnected.  In addition,  in New Jersey, the Pinelands
System is not  interconnected  with the  Middlesex  System.  In the  opinion  of
management,  we have  adequate  sources of water  supply to meet the current and
anticipated  future service  requirements of our present customers in New Jersey
and Delaware.

Middlesex System:

Our  Middlesex  System  obtains  water from both surface  sources and from wells
which we call groundwater  sources.  In 2000,  surface sources of water provided
approximately  70.2% of the Middlesex  System's water supply;  groundwater  from
wells  provided  approximately  22.4% and the balance of 7.4% was purchased from
Elizabethtown  Water Company  ("Elizabethtown"),  a nonaffiliated water utility.
Middlesex System's  distribution  storage facilities are used to supply water to
its customers at times of peak demand, outages and emergencies.

                                       3




The principal  source of surface supply for the Middlesex System is the Delaware
and Raritan Canal (D&R Canal),  owned by the State of New Jersey and operated as
a water  resource by the New Jersey Water Supply  Authority  ("NJWSA").  Under a
multistate  compact,  the NJWSA is  entitled to divert  water from the  Delaware
River into the D&R Canal.

This supply,  together  with water in the Round Valley and Spruce Run  Reservoir
System,  provide  a safe  yield of 225  million  gallons  per day  (mgd),  which
supplies  our  Middlesex  System and other large water  purveyors  contractually
regulated by the NJWSA.  We have contracts with the NJWSA to divert a maximum of
20 mgd of untreated  water from the D&R Canal.  In addition,  we have a one-year
agreement for an additional 5 mgd,  renewed through April 30, 2001. We also have
an agreement with  Elizabethtown,  effective  through  December 31, 2005,  which
provides for the minimum  purchase of 3 mgd of treated water with provisions for
additional purchases.  This Contract also allows us to purchase additional water
from Elizabethtown on an emergent basis.

Our Middlesex System also derives water from  groundwater  sources equipped with
electric motor driven deep well turbine type pumps.  The Middlesex System has 31
wells, which provide an aggregate pump capacity of approximately 27 mgd.

The Middlesex System's groundwater sources are:




                                                 2000 Maximum
                                                 Daily Pumpage         Pump
                                   No. of       (millions of        Capacity
            Middlesex System       Wells           gallons)           (mgd)          Location
            ----------------       ------          --------          ------          --------
                                                                      
      Park Avenue                    15               8.6             15.2        South Plainfield
      Tingley Lane North              4               3.0              2.8        Edison
      Tingley Lane South              5               2.5              2.6        Edison
      Spring Lake                     4               1.1              2.8        South Plainfield
      Sprague Avenue #1               1               1.2              1.1        South Plainfield
      Sprague Avenue #2               1               1.3              1.3        South Plainfield
      Maple Avenue                    1               0.8              0.9        South Plainfield
                                     --
             Total                   31
                                     ==



Tidewater Systems:

Water supply to Delaware  customers is derived from the  Tidewater  Systems' 180
wells,  which  provided  overall system  delivery of 803 million  gallons during
2000. The Tidewater Systems do not have a central treatment facility. Several of
its  water  systems  in Sussex  County  and New  Castle  County,  Delaware  have
interconnected  transmission systems.  Treatment is by chlorination and, in some
cases, pH correction and filtration.

Pinelands System:

The Pinelands  System  obtains its water supply from four wells drilled into the
Mt. Laurel  aquifer.  The wells are equipped with three  electric  motor driven,
deep well  turbine  pumps and one is  equipped  with an  electric  motor  driven
submersible  pump.  Disinfection  is done at  individual  well sites,  which are
located in Southampton  Township,  New Jersey.  The wells have an aggregate pump
capacity of 2.2 mgd. In 2000, the maximum daily pumpage was 1.4 million gallons.

                                       4




Pinelands Wastewater System:

The Pinelands Wastewater System discharges into the South Branch of the Rancocas
Creek  through  a  tertiary   treatment   plant  that  provides   clarification,
sedimentation,  filtration and disinfection.  The total capacity of the plant is
0.5  mgd.  Current  average  flow is 0.3  mgd.  Pinelands  has a  current  valid
discharge permit issued by the New Jersey Department of Environmental Protection
("DEP") .

Competition

Our business in our franchised  service areas is substantially  free from direct
competition  with other public  utilities,  municipalities  and other  entities.
However,  our  ability to provide  some  contract  water  supply and  wastewater
services and operations and maintenance  services is subject to competition from
other  public  utilities,   municipalities  and  other  entities.  Although  the
Tidewater  System  has  been  granted  an  exclusive  franchise  for each of its
existing  community water systems,  its ability to expand service areas has been
affected by the  Delaware  Department  of Natural  Resources  and  Environmental
Control  (DNREC)  awarding   franchises  to  other  regulated  water  purveyors,
including  franchises  granted to service  community water systems around and in
between the Tidewater Systems service areas.

Regulation

We are subject to regulation as to our rates,  services and other matters by the
states of New Jersey and Delaware with respect to utility  service  within those
states and with respect to environmental and water quality matters.  We are also
subject to  environmental  and water  quality  regulation  by the United  States
Environmental Protection Agency ("EPA").

Regulation of Rates and Services

New Jersey  operations  are subject to  regulation  by the BPU.  Similarly,  our
Delaware  operations are subject to regulation by the Public Service  Commission
(PSC).  These regulatory  authorities have  jurisdiction  with respect to rates,
service, accounting procedures, the issuance of securities and other matters. In
determining our rates, the BPU and the PSC consider the income,  expenses,  rate
base of property  used and useful in providing  service to the public and a fair
rate of return on that property. Rate determinations by the BPU do not guarantee
particular  rates of return to the Company for our New Jersey  operations nor do
rate  determinations  by the PSC  guarantee  particular  rates of return for our
Delaware operations. Thus, we may not achieve the rates of return allowed by the
BPU or the PSC.

Three base rate increase petitions were filed with the BPU during the year.

                                            Pinelands            Pinelands
                      Middlesex               Water              Wastewater
                      ---------               -----              ----------

Date Filed          June 22, 2000         July 7, 2000          July 7, 2000

Amount              $ 6.6 million        $ 0.1 million         $ 0.2 million

% Increase             15.92%                31.30%                22.30%

Return on Equity       11.80%                12.00%                12.00%

Last Increase       May 13, 1999        January 23, 1999       January 23, 1999


                                        5




The requested increases are necessary to cover higher operations and maintenance
costs,  depreciation  and  taxes.  In  addition,   continued  significant  plant
investment in the Middlesex  system also  contributed  to the rate request.  The
last rate increase for the Pinelands Companies  represented the final stage of a
three-phase  implementation.  The first increase was effective January 23, 1997.
The discovery  phase and the  evidentiary  hearings have been  completed for all
cases.  Legal briefs have been filed for all three cases. The Administrative Law
Judge  assigned to the Middlesex  case issued an oral decision on March 19, 2001
recommending  an 8.45%  or $3.5  million  increase.  Initial  decisions  for the
Pinelands cases are not expected until mid-April 2001.  Ultimate  resolutions by
the BPU for the three  cases are not  expected  until the  middle of the  second
quarter of 2001.

On September  20, 1999,  Tidewater  and Public  Water  Supply  Company  (Public)
jointly  filed a petition  with the PSC for a base rate increase of $1.7 million
or 38.3%. The increase is necessary to cover additional capital improvements and
increased  operating and maintenance  costs.  As prescribed by PSC  regulations,
Tidewater  was granted an interim rate  increase,  subject to refund,  of 14.8%,
effective  November 19, 1999.  Concurrently with the rate increase  request,  an
application  was  filed  and  approved  by the PSC  for a  corporate  merger  of
Tidewater and Public.  Public merged into Tidewater  effective February 1, 2000.
The last  increase in base rates for Tidewater and Public were in 1991 and 1992,
respectively.

On March 31, 2000,  Tidewater amended its base rate increase petition from 38.3%
to 21.2%.  The lower  request  was due  mostly to lower than  projected  capital
expenditures.  Evidentiary  hearings  were held in mid-April  2000.  The hearing
examiner issued his report in late June 2000,  which  recommended an increase of
approximately  5.50%.  This matter was brought  before the PSC on September  12,
2000,  at which time the  Company  was  granted a 2.67% rate  increase.  The PSC
disallowed any recognition of acquisition adjustments and applied a 0.75% credit
against the allowed return of equity of 10.0% due to quality of service  issues.
This credit may be removed by the PSC upon receipt of satisfactory evidence that
Tidewater  has resolved  the quality  issues that arose during the course of the
rate proceedings.

Because  Tidewater  implemented  a 14.8%  interim rate  increase on November 19,
1999,  refunds  were  given to its  customers,  along with  interest,  by way of
billing  credits,  for  the  difference  between  interim  and  approved  rates,
retroactive to the date interim rates were put into effect.

Water Quality and Environmental Regulations

Both the EPA and the DEP regulate our  operations  in New Jersey with respect to
water supply,  treatment and distribution  systems and the quality of the water,
as do the EPA, the DNREC, and the Delaware  Department of Health with respect to
operations in Delaware.

Federal,  Delaware and New Jersey  regulations  adopted over the past five years
relating to water quality  require  expanded  types of testing by the Company to
insure that its water meets State and Federal water quality requirements.

In addition, environmental regulatory agencies are reviewing current regulations
governing  the  limits  of  certain  organic  compounds  found  in the  water as
byproducts  of  treatment.  The  Company  believes  the CJO  Plant  upgrade  and
expansion  will allow the Company to be in a stronger  position to meet any such
future  regulations with regard to its Middlesex System.  Regular testing of our
water  demonstrates that we are in compliance with existing Federal,  New Jersey
and Delaware primary water quality standards.

                                       6



The DEP and the Delaware  Department  of Health  monitor the  activities  of the
Company and review the results of water quality  tests  performed by the Company
for adherence to applicable  regulations.  Other  regulations  applicable to the
Company  include  the Lead and  Copper  Rule,  the  maximum  contaminant  levels
established for various  volatile organic  compounds,  the Federal Surface Water
Treatment Rule, and the Total Coliform Rule.

Employees

As of December 31, 2000,  we had a total of 143  employees in New Jersey,  and a
total of 40 employees in Delaware.  No  employees  are  represented  by a union.
Management considers its relations with its employees to be satisfactory.  Wages
and benefits are reviewed  annually and are  considered  competitive  within the
industry.

Executive Officers of Middlesex Water Company

Walter J. Brady - age 59; Senior Vice President-Administration; term expires May
2001.  Mr.  Brady,  who  joined  the  Company  in 1962,  was  elected  Assistant
Secretary-Assistant  Treasurer in 1979,  Assistant Vice President in 1982,  Vice
President-Human  Resources in 1987,  Vice  President-Administration  in 1989 and
Senior Vice President of Administration in 1998. He serves as Plan Administrator
of the Pension Plan. He is a Director of Tidewater Utilities,  Inc., White Marsh
Environmental  Systems,  Inc.,  Pinelands  Water Company,  Pinelands  Wastewater
Company and Utility Service Affiliates,  Inc., and a Vice President and Director
of Utility Service Affiliates (Perth Amboy) Inc.

A. Bruce  O'Connor - age 42; Vice  President  and  Controller;  term expires May
2001. Mr. O'Connor, a Certified Public Accountant, joined the Company in 1990 as
Assistant  Controller  and was elected  Controller in 1992 and Vice President in
1995. He assumed the designated title of Vice President and Controller and Chief
Financial  Officer  in May 1996.  He is  responsible  for  financial  reporting,
customer service,  rate cases,  cash management and financings.  He was formerly
employed by Deloitte & Touche LLP, a certified public  accounting firm from 1984
to 1990. He is Treasurer of Tidewater Utilities, Inc., White Marsh Environmental
Systems, Inc., and Utility Service Affiliates, Inc., Vice President and Director
of Pinelands Water Company and Pinelands  Wastewater  Company and Vice President
and Treasurer of Utility Service Affiliates (Perth Amboy) Inc.

Marion F.  Reynolds - age 61; Vice  President,  Secretary  and  Treasurer;  term
expires May 2001. Ms. Reynolds, who had been Secretary-Treasurer  since 1987 was
elected Vice President,  Secretary and Treasurer in 1993.  Prior to her election
she had been employed by Public Service  Electric and Gas Company,  Newark,  New
Jersey since 1958, and was elected Assistant Corporate Secretary in 1976. She is
Secretary of Tidewater Utilities,  Inc. White Marsh Environmental  Systems, Inc.
and Utility Service  Affiliates  (Perth Amboy) Inc. and  Secretary/Treasurer  of
Pinelands  Water  Company and Pinelands  Wastewater  Company and Secretary and a
Director of Utility Service Affiliates, Inc.

Richard A. Russo - age 55; Executive Vice President;  term expires May 2001. Mr.
Russo, who had been Vice  President-Operations  since 1989 was elected Executive
Vice President in 1995 and is responsible  for  engineering,  water  production,
water  treatment  and  distribution  maintenance.  He  has  been a  director  of
Middlesex since 1994. He was formerly employed by Trenton Water Works as General
Superintendent  and Chief  Engineer  since 1979. He is President and Director of
Tidewater Utilities,  Inc., White Marsh Environmental  Systems,  Inc., Pinelands
Water Company and Pinelands  Wastewater  Company. He is Executive Vice President
and Director of Utility Service Affiliates,  Inc. and Utility Service Affiliates
(Perth  Amboy) Inc.  Mr. Russo also serves as Vice  President  and a Director of
Sussex Shores Water Company.

                                       7



Dennis G.  Sullivan - age 59;  Vice  President  and General  Counsel,  Assistant
Secretary-Assistant  Treasurer;  term expires May 2001. Mr.  Sullivan has been a
Director of Middlesex  since  October  1999.  Mr.  Sullivan was hired in 1984 as
Corporate Attorney, responsible for general corporate internal legal matters. He
was elected Assistant  Secretary-Assistant  Treasurer in 1988 and Vice President
and General Counsel in 1990. He is Assistant  Secretary and Assistant  Treasurer
and a Director of Tidewater Utilities, Inc., Vice President, Assistant Secretary
and Director of White Marsh Environmental Systems, Inc., a Director of Pinelands
Water  Company  and  Pinelands  Wastewater  Company,  a Director  and  Assistant
Secretary of Utility  Service  Affiliates,  Inc.,  and a Director and  Assistant
Secretary of Utility Service Affiliates (Perth Amboy) Inc.

J. Richard Tompkins - age 62; Chairman of the Board and President;  term expires
May 2001.  Mr.  Tompkins  was elected  President  of the Company in 1981 and was
elected  Chairman of the Board in 1990.  In 1979 he was  employed by  Associated
Utility Services,  an independent utility consulting firm in New Jersey, as Vice
President.  From  1962  to  1979  he was  employed  by  Buck,  Seifert  &  Jost,
Incorporated,  consulting  engineers  in  New  Jersey  and  was  appointed  Vice
President in 1973.  He is Chairman and  Director of Tidewater  Utilities,  Inc.,
White Marsh Environmental  Systems,  Inc., Pinelands Water Company and Pinelands
Wastewater  Company;  and Director and President of Utility Service  Affiliates,
Inc. and Utility Service  Affiliates (Perth Amboy) Inc. He is also a Director of
New Jersey Utilities Association and Raritan Bay Healthcare Foundation.

Ronald F. Williams - age 52; Vice  President-Operations;  term expires May 2001.
Mr.  Williams  was hired in March 1995 as Assistant  Vice  President-Operations,
responsible for the Company's Engineering and Distribution  Departments.  He was
elected Vice President-Operations in October 1995. He was formerly employed with
the Garden State Water  Company as President and Chief  Executive  Officer since
1991. He is Director and Vice President of Utility Service Affiliates, Inc., and
Utility Service Affiliates (Perth Amboy) Inc.

Item 2. Properties

The water  utility  properties  of our  systems  consist  of  source of  supply,
pumping, water treatment, transmission and distribution and general facilities.

Middlesex System:

The Middlesex System's principal source of surface supply is the D&R Canal owned
by the State of New Jersey and operated as a water resource by the NJWSA.

Water is withdrawn from the D&R Canal at New  Brunswick,  New Jersey through our
intake and pumping  station  located on State owned land bordering the Canal. It
is transported through our 54-inch supply main for treatment and distribution at
the CJO Plant. Facilities at the CJO Plant consist of source of supply, pumping,
water treatment,  transmission,  storage,  laboratory and general facilities. We
monitor water quality at the CJO Plant,  at each well field and  throughout  the
distribution  system to determine that federal and state water quality standards
are met.

The design  capacity of the intake and  pumping  station in New  Brunswick,  New
Jersey,  is 80 mgd.  The four  electric  motor  driven  vertical  turbine  pumps
presently  installed  have an  aggregate  design  capacity of 82 mgd. The design
capacity of our raw water  supply main is 55 mgd. We also have a 58,600 foot and
a  38,800  foot  transmission  main  and a  long  term,  nonexclusive  "wheeling
agreement"  with the East  Brunswick  system,  all  used to  transport  water to
several of our contract customers.

                                       8




The CJO Plant includes  chemical  storage and chemical feed equipment,  two dual
rapid   mixing   basins,   four  upflow   clarifiers,   which  are  also  called
Superpulsators,  four underground  reinforced  concrete  chlorine contact tanks,
twelve rapid filters containing gravel,  sand and anthracite for water treatment
and a steel washwater  tank. The Plant also includes a computerized  Supervisory
Control and Data Acquisition (SCADA) system to monitor and control the CJO Plant
and the water supply and distribution  system in the Middlesex System.  The firm
design  capacity of the CJO Plant is now 45 mgd (60 mgd maximum  capacity).  The
main pumping  station at the CJO Plant has a design capacity of 90 mgd. The four
electric  motor  driven  vertical  turbine  pumps  presently  installed  have an
aggregate capacity of 72 mgd.

In  addition  to the main  pumping  station at the CJO Plant,  there is a 15 mgd
auxiliary  pumping  station located in a separate  building.  It has a dedicated
substation and emergency power supply provided by a diesel-driven  generator. It
pumps from the 10 million gallon  distribution  storage reservoir  directly into
the distribution system.

We have a RENEW Program in the Middlesex System to rehabilitate  sections of the
distribution system which contain unlined mains. These sections are generally in
the older areas of the system.  The  rehabilitation  includes  the  cleaning and
lining of unlined  cast iron mains;  the  replacement  and/or  upgrading of some
selected  mains;  and the  replacement of valves and hydrants.  In the Middlesex
System,  there are  approximately  150 miles of  unlined  mains of the total 695
miles.  A similar  program has been  started in the South  Amboy  section of our
Middlesex System,  which has a total of 24 miles of water mains. Since the RENEW
program  was  initiated  in 1995,  40.1 miles of mains  have been  rehabilitated
including 1.1 miles in South Amboy. .

Middlesex  System's storage  facilities  consist of a 10 mg reservoir at the CJO
Plant, 5 mg and 2 mg reservoirs in Edison,  a 5 mg reservoir in Carteret and a 2
mg reservoir at the Park Avenue Well Field.

We own the properties in New Jersey on which Middlesex System's 31 wells and the
CJO Plant are located. We also own our headquarters complex at 1500 Ronson Road,
Iselin,  New  Jersey,  consisting  of a 27,000  square  foot,  two story  office
building and an adjacent 16,500 square foot maintenance facility.

Tidewater Systems:

The Tidewater  Systems' storage facilities include 31 ground level storage tanks
with the following capacities: twenty-one 30,000 gallon tanks, two 25,000 gallon
tanks,  three 125,000  gallon tanks,  one 132,000 gallon tank, one 80,000 gallon
tank,  one 35,000 gallon tank,  one 85,000 gallon tank and one elevated  storage
tank with a capacity of 300,000 gallons.

Our Delaware  operations are managed from Tidewater's  leased offices in Odessa,
Delaware and Millsboro, Delaware. Tidewater's office property, which is owned by
its wholly-owned  subsidiary,  White Marsh Environmental  Systems,  Inc., (White
Marsh) consists of a 2,400 square foot building  situated on a one (1) acre lot.
In January 2000,  White Marsh purchased two future office sites. A ten acre site
located in Dover will be the future  location of  Tidewater's  primary  business
office.  A three acre site  located  in  Millsboro  will be used to operate  the
southern  portion of our territory and will replace the existing  leased office.
Tidewater  will  maintain an office in Odessa,  but on a smaller  scale.  We are
exploring several options for the existing Odessa property.

                                       9



Pinelands System:

Pinelands  Water  Company  owns  well site  properties,  which  are  located  in
Southampton Township,  New Jersey.  Pinelands Water storage facility is a 1.2 mg
standpipe.

Pinelands Wastewater System:

Pinelands  Wastewater  Company owns a 12-acre site on which its 0.5 mgd capacity
tertiary treatment plant is located.

Item 3. Legal Proceedings

A motel in our  Middlesex  service  area in 1994,  and  again in 1997,  suffered
outbreaks of Legionella.  Claims  resulting from the death of a motel guest from
Legionella in 1997 and claims by two other patrons  alleging illness as a result
of their  stay at the  motel in 1997  have been  brought  against  the motel and
against us. We have  substantial  insurance  coverage,  which we believe will be
sufficient for all claims in this matter other than for punitive damages.  While
the outcome of this case remains uncertain, we believe that the final resolution
will  not have a  significant  effect  on  financial  condition  or  results  of
operations.

The 1995 fire at a warehouse in our service territory resulted in multiple party
claims brought forth in the Superior Court for Middlesex County,  New Jersey, as
well as, with the  financial  collapse of the principal  tenant,  in the Federal
Bankruptcy  Court.  The claims in the State  Court  action  are for  unspecified
amounts  but include  claims  against us for  insufficient  water  pressure  and
supply. Under New Jersey case law, we will not have financial  responsibility to
parties to the extent they receive payments under their own insurance  policies.
We do not know either the total amount of claims  against us or how much of that
amount will be covered by the parties'  own  insurance  policies.  We believe we
have  substantial  defenses  to the claims  against us  although  we do not have
insurance coverage for them.

The Company has been  notified of a potential  claim in excess of $10.0  million
involving  the break of both a Company  water line and an  underground  electric
power cable in close  proximity to it. The power cable  contained  both electric
lines and petroleum based  insulating  fluid. The Company is insured for damages
except for damages  resulting  from  pollution  discharge,  which the Company is
advised is  approximately  $0.2 million.  Causation and liability  have not been
established.

                                       10





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


None.

PART II

Item 5. Market for the Registrant's Common Equity and Related Stockholder
        Matters Price Range of Common Stock

The  following  table shows the range of closing  prices for the Common Stock on
the NASDAQ Stock Market for the calendar quarter indicated.

         2000                High                Low              Dividend
         ----                ----                ---              --------

First Quarter              $32.0000            $25.0000            $0.3050
Second Quarter              29.7500             27.2500             0.3050
Third Quarter               30.0000             26.9375             0.3050
Fourth Quarter              33.9375             27.0000             0.3100


         1999                High                Low              Dividend
         ----                ----                ---              --------

First Quarter              $25 4375            $21.0000           $0.2950
Second Quarter              25.7500             21.6250            0.2950
Third Quarter               39.5000             25.0000            0.2950
Fourth Quarter              35.8750             29.5000            0.3050


Approximate Number of Equity Security Holders as of December 31, 2000
- ---------------------------------------------------------------------

                                                                    Number of
                                   Title of Class                 Record Holders
                                   --------------                 --------------

            Common Stock, No Par Value                                2,141
            Cumulative Preferred Stock, No Par Value:
                    $7      Series                                       15
                    $4.75 Series                                          1
            Cumulative Convertible Preferred Stock, No Par Value:
                    $7      Series                                        4
                    $8      Series                                        3

Dividends

The  Company  has paid  dividends  on its Common  Stock  each year  since  1912.
Although it is the present intention of the Board of Directors of the Company to
continue  to pay regular  quarterly  cash  dividends  on its Common  Stock,  the
payment  of future  dividends  is  contingent  upon the future  earnings  of the
Company,  its financial condition and other factors deemed relevant by the Board
of Directors at its discretion.

The Common  Stock of the Company is traded on the NASDAQ  Stock Market under the
symbol MSEX.


                                       11


Item 6. Selected Financial Data

Consolidated Selected Financial Data, page 20.

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

The  companies  referred  to  herein  are  defined  in Note  1(a),  Notes to the
Consolidated Financial Statements.

Liquidity and Capital Resources

The  Company's  actual  capital  expenditures  for 1999  and 2000 and  projected
requirements through 2003 are detailed as follows:

                                            (Millions of Dollars)
                             1999       2000       2001       2002       2003
                             ----       ----       ----       ----       ----
CJO Plant                  $  12.0    $   1.2    $   1.8    $   2.2    $   5.0
Delaware Systems               3.1        4.9       11.6        7.8        7.8
RENEW Program                  2.1        3.1         --        2.5        2.5
Scheduled upgrades to
  existing systems             7.3        4.3        6.9        6.8        6.2
                             -----      -----      -----      -----      -----
Total                      $  24.5    $  13.5    $  20.3    $  19.3    $  21.5
                             -----      -----      -----      -----      -----

In 1999,  Middlesex  issued $4.5 million of First Mortgage Bonds through the New
Jersey  State  Revolving  Fund (SRF),  which  included  funds for the 2002 RENEW
Program.  RENEW is our  program to clean and cement  line  unlined  mains in the
Middlesex  System.  There is a total of approximately 150 miles of unlined mains
in the 695 mile Middlesex System. We have applied for SRF financing for the 2003
RENEW  program.  If approved,  First  Mortgage Bonds would be issued in November
2001.

The remaining  financing of our capital program may be a combination of internal
funds from  Middlesex,  long-term  debt  financing  and common  equity.  We will
utilize  our  lines  of  credit  until a  balance  is  reached  that can be cost
effectively  mortgaged on a long-term  basis.  There are $18.0  million in total
lines of credit  available with two commercial  banks.  At December 31, 2000, we
had $6.1  million of loans  outstanding  against  those lines of credit.  To the
extent possible, we will pursue long-term debt on a tax-exempt basis.

In the past,  Middlesex has offered temporary discounts to plan participants for
optional cash payments and reinvested dividends under its dividend  reinvestment
plan.  This has proven to be an efficient  mechanism to raise  necessary  equity
without the need for a full and more expensive  common stock  offering.  We will
certainly consider the discount in our financing plans.

The Company  currently has ten series of First Mortgage Bonds outstanding in the
aggregate principal amount of $79.0 million.  The First Mortgage Bonds have been
issued under and secured by a mortgage indenture and supplements thereto,  which
constitute a direct first mortgage lien upon  substantially  all of the property
of Middlesex.  Tidewater, a wholly-owned subsidiary, borrowed funds under a $3.5
million, 8.05% Amortizing Secured Note due December 20, 2021. Approximately $3.3
million was outstanding under that note as of December 31, 2000.


                                       12




MANAGEMENT'S DISCUSSION AND ANALYSIS

Results of Operations
2000 Compared to 1999

Operating  revenues  were up $1.0  million,  which  amounts  to 1.8% over  1999.
Unusually  mild  and wet  summer  weather  in New  Jersey  and  Delaware  caused
system-wide demand to be below average consumption. New Jersey revenue growth of
$1.9 million, due to rate increases,  was offset by lower consumption revenue of
$1.4 million.

Our Delaware customer base grew by 23.4% to 15,500, which was the primary reason
for the $0.7 million increase in revenues in that system. A significant  portion
of the customer  growth  represents  the  acquisition of twelve mobile home park
water systems.  The small net 2.67% rate increase granted by the Delaware Public
Service Commission was negated by the below average customer consumption.  In an
amended base rate filing, Tidewater had requested a 21.2% rate increase.

Revenues from operating the City of Perth Amboy's water and  wastewater  systems
fell $0.2 million, also due mostly to unusual weather patterns.

Total  operating  expenses  rose almost 4.0% or $1.7  million  over 1999.  Under
operations expenses, the cost of water treatment grew by $0.6 million,  employee
labor and benefits rose $0.6 million,  uncollectible  accounts  written off rose
$0.1 million and legal and other outside services increased by $0.2 million.  In
total, purchased water and power fell $0.2 million due to lower production.  The
decline  of less than $0.1  million  in  maintenance  expenses  would  have been
greater  except for a large  number of  unanticipated  repairs  to the  recently
acquired mobile home park water systems in Delaware.

Depreciation  expense jumped 21.0% or $0.8 million.  In addition to the increase
to Utility Plant of $12.2 million during the year,  also included is a full year
of  depreciation  on the  $35.0  million  upgrade  to the  Carl J.  Olsen  Water
Treatment Plant (CJO Plant).

Other income's decrease of $1.5 million represents the net financing  activities
associated with the CJO Plant construction  program reported in 1999.  Allowance
for Funds Used During Construction (AFUDC) dropped $1.2 million,  while interest
income on excess cash fell by $0.3 million.

The increase in total  interest  charges of $0.3 million  represents a full year
impact of the First  Mortgage  Bonds  issued  during  1999,  plus an increase in
short-term bank borrowings of $4.0 million.

Net Income fell 32.7% to $5.3  million.  Although we expected  that  replicating
1999 results  would be a challenge,  clearly,  three  factors made that earnings
level  untenable  in 2000.  Unusually  mild  summer  weather  in New  Jersey and
Delaware caused  system-wide  production to drop by 2.7% or 0.5 billion gallons.
Inadequate rate relief in Delaware  reduced  expected  revenues by $0.6 million.
Also in Delaware,  unanticipated  higher  operating  costs for labor,  purchased
water, water treatment, customer service and maintenance reduced profitability.



                                       13


Results of Operations
1999 Compared to 1998

Operating  revenues were up $10.4 million or 24.2% over 1998.  This  significant
increase was  attributable to several factors.  USA-PA began providing  services
under  its  20-year  management  contract  with the City of Perth  Amboy,  which
accounted for $7.0 million of the increased revenues. Rate increases for all our
regulated  companies amounted to $3.8 million in additional  revenues.  Customer
growth in our Delaware  service  territory  contributed  $0.4  million.  Drought
related  consumption  decreases  in New Jersey and a one-time  refund to a large
industrial  user offset some of the current year increases in the amount of $0.8
million.  Record  water  usage in New Jersey  during  July and early  August was
completely offset by the statewide drought  restrictions imposed by the Governor
of New Jersey on August 6, 1999. Generally, these restrictions were subsequently
lifted on September  27, 1999. At all times,  Middlesex had adequate  sources of
water to supply its customers.  This fact, along with the Company's objection to
such a broad  water  restriction  was  communicated  to State  authorities.  The
Company is  continuing  its effort to change the State  procedures  for  drought
emergency declarations.

Total operating  expenses also rose  significantly  over last year. The increase
over 1998 was $8.9 million or 26.3%. Operations and maintenance costs associated
with  the  services  provided  to the  City of Perth  Amboy  accounted  for $5.7
million.  Purchased  water costs were up $0.3  million,  while  purchased  power
increased  $0.1 million.  Water  treatment  costs rose $0.3  million.  Increased
staffing levels pushed labor and benefits up by $0.4 million.  An unusual number
of  emergency  repairs,  both in  terms  of  quantity  and  severity,  increased
maintenance by $0.5 million.

Depreciation  expense jumped 18.3% or $0.6 million.  The mid-year  activation of
the improvements to the CJO Plant increased  depreciable  property by over $35.0
million.

Other taxes rose $0.8 million due mostly to revenue related taxes.  The increase
in federal income taxes was $0.2 million or 6.3%. Deferred taxes on construction
related activities tempered the effect of the current tax expense.

Other  income's  slight  increase of $0.1 million  represents  the net financing
activities associated with the CJO Plant construction  program.  AFUDC increased
by $0.3 million while interest income on excess cash fell by $0.2 million.

The increase in total  interest  charges of $0.3 million  represents a full year
impact of the three series of First Mortgage Bonds issued during 1998.

Net income reached another record high by increasing $1.4 million or 20.8%. Even
with an  increase of more than ten percent  shares  outstanding,  due to the 0.5
million shares issued in December  1998,  earnings per share also reached record
territory again. Basic earnings per share rose 8.5% to $1.54.



                                       14




Regulatory Matters

Three base rate  increase  petitions  were  filed  with the New Jersey  Board of
Public Utilities (BPU).

                                          Pinelands             Pinelands
                      Middlesex             Water               Wastewater
                      ---------             -----               ----------

Date Filed          June 22, 2000       July 7, 2000           July 7, 2000

Amount             $ 6.6 million       $ 0.1 million          $ 0.2 million

% Increase            15.92%              31.30%                  22.30%

Return on Equity      11.80%              12.00%                 12.00%

Last Increase      May 13, 1999      January 23, 1999        January 23, 1999


The requested increases are necessary to cover higher operations and maintenance
costs,  depreciation  and  taxes.  In  addition,   continued  significant  plant
investment in the Middlesex  system also  contributed  to the rate request.  The
last rate increase for the Pinelands Companies  represented the final stage of a
three-phase  implementation.  The first increase was effective January 23, 1997.
The discovery  phase and the  evidentiary  hearings have been  completed for all
cases.  Legal briefs have been filed for all three cases. The Administrative Law
Judge assigned to the Middlesex  cased issued an oral decision on March 19, 2001
recommending  an 8.45%  or $3.5  million  increase.  Initial  decisions  for the
Pinelands cases are not expected until mid-April  2001.  Ultimate  resolution by
the BPU for the three  cases are not  expected  until the  middle of the  second
quarter of 2001.

On September 20, 1999,  Tidewater  and Public  jointly filed a petition with the
Delaware  Public  Service  Commission  (PSC)  for a base rate  increase  of $1.7
million  or  38.3%.  The  increase  is  necessary  to cover  additional  capital
improvements and increased operating and maintenance costs. As prescribed by PSC
regulations,  Tidewater was granted an interim rate increase, subject to refund,
of 14.8%,  effective  November 19,  1999.  Concurrently  with the rate  increase
request, an application was filed and approved by the PSC for a corporate merger
of Tidewater and Public.  Public  merged into  Tidewater  effective  February 1,
2000.  The last increase in base rates for Tidewater and Public were in 1991 and
1992, respectively.

On March 31, 2000,  Tidewater amended its base rate increase petition from 38.3%
to 21.2%.  The lower  request  was due  mostly to lower than  projected  capital
expenditures.  Evidentiary  hearings  were held in mid-April  2000.  The hearing
examiner issued his report in late June 2000,  which  recommended an increase of
approximately  5.50%.  This matter was brought  before the PSC on September  12,
2000,  at which time the  Company  was  granted a 2.67% rate  increase.  The PSC
disallowed any recognition of acquisition adjustments and applied a 0.75% credit
against the allowed return of equity of 10.0% due to quality of service  issues.
This credit may be removed by the PSC upon receipt of satisfactory evidence that
Tidewater  has resolved  the quality  issues that arose during the course of the
rate proceedings.

Because  Tidewater  implemented  a 14.8%  interim rate  increase on November 19,
1999,  refunds  were  given to its  customers,  along with  interest,  by way of
billing  credits,  for  the  difference  between  interim  and  approved  rates,
retroactive to the date interim rates were put into effect.

In May 1999,  the BPU approved an 11.5% or $4.3  million base rate  increase for
Middlesex.  Under the  approval,  the allowed  return on equity is 10.8% with an
overall  rate of  return of  8.21%.  The  purpose  of the  increase  is to allow
Middlesex the opportunity to earn a return on and recover the capital investment

                                       15


in the upgrade and  expansion of the CJO Plant.  This  project was  necessary to
meet the new and anticipated  regulatory  standards concerning water quality and
to  increase  the plant's  production  capacity.  The  Company's  original  rate
request, which was filed in September 1998, was for $8.0 million.

On January 1, 1999,  USA-PA began  operating the City of Perth Amboy's water and
wastewater systems under a 20-year agreement.

Perth Amboy has a  population  of 40,000 and has  approximately  8,600 water and
wastewater  customers.  The agreement is being effected under New Jersey's Water
Supply   Public-Private   Contracting   Act  and  the  New   Jersey   Wastewater
Public/Private Contracting Act. Under the agreement, USA-PA receives a fixed fee
and a variable fee based on increased  system billing.  Fixed fee payments began
at $6.4 million in the first year and will  increase to $9.7 million in year 20.
The  agreement  also  requires  USA-PA  to lease  from  Perth  Amboy  all of its
employees who currently work on the Perth Amboy water and wastewater systems. In
connection  with the  agreement,  Perth  Amboy,  through  the  Middlesex  County
Improvement  Authority,  issued  approximately  $68.0 million in three series of
bonds on January 28, 1999. The Company  guaranteed one of those series of bonds,
in the principal amount of approximately  $26.3 million.  Perth Amboy guaranteed
the two other series of bonds.

In addition to the agreement  with Perth Amboy,  USA-PA  simultaneously  entered
into a 20-year  subcontract with a sewer  contracting firm for the operation and
maintenance of the Perth Amboy wastewater system.  The subcontract  requires the
sharing of certain fixed and variable fees and operating expenses.

In December  1999,  Middlesex  closed on a franchise  agreement with the City of
South Amboy  (South  Amboy) to provide  water  service and install  water system
facilities  in South Amboy.  The  agreement  between  Middlesex and South Amboy,
originally  signed in December 1998,  received approval from the BPU on November
18, 1999. See Note 4 to the Consolidated Financial Statements.

Accounting Standards

The Financial  Accounting  Standards Board (FASB) issued  Statement of Financial
Accounting Standards (SFAS) No. 133, "Accounting for Derivative  Instruments and
Hedging  Activities,"  as amended.  This  Statement  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments embedded in other contracts.

The  adoption  of this  statement  on  January  1,  2001,  had no  impact on the
financial statements.

Qualitative and Quantitative Disclosures About Market Risk

The Company is subject to the risk of  fluctuating  interest rates in the normal
course of business.  Our policy is to manage  interest  rates through the use of
fixed  rate  long-term  debt  and,  to a lesser  extent,  short-term  debt.  The
Company's  interest rate risk related to existing fixed rate,  long-term debt is
not material due to the term of the majority of our First Mortgage Bonds,  which
have  maturity  dates  ranging from 2009 to 2038.  Over the next twelve  months,
approximately  $0.2 million of the current  portion of three existing  long-term
debt  instruments  will mature.  Combining  this amount with the $6.1 million in
short-term  debt  outstanding  at December 31, 2000, and applying a hypothetical
change in the rate of  interest  charged by 10% on those  borrowings,  would not
have a material effect on earnings.


                                       16



Outlook

Revenues are expected to continue to grow in 2001.  Anticipated  customer growth
in Delaware and  Tidewater's  ability to have the 0.75% equity credit removed by
the PSC should enhance  earnings.  The Company continues to explore viable plans
to  streamline  operations  and reduce  costs,  particularly  in Delaware  where
customer growth continues to exceed industry averages.  Part of the challenge is
that our Delaware operations are a combination of over 64 stand-alone production
and distribution systems serving 150 communities.

The level of earnings will be impacted by the ultimate outcome of the New Jersey
base rate cases currently under review by the BPU.  Earnings from  non-regulated
operations are expected to remain  constant.  As evident in 2000,  revenues and,
therefore, earnings in 2001 may also be affected by weather conditions.

Our strategy is for continued growth through  acquisitions,  internal expansion,
public/private partnerships and rate relief. Opportunities in both the regulated
and  non-regulated  sectors  that are  financially  sound,  complement  existing
operations  and increase  shareholder  value will be pursued.  We are  currently
pursuing  opportunities  in New Jersey and Delaware,  which could  significantly
increase our customer base.

Certain matters discussed in this annual report are "forward-looking statements"
intended to qualify for safe harbors from  liability  established by the Private
Securities  Litigation Reform Act of 1995. Such statements address future plans,
objectives,  expectations and events concerning  various matters such as capital
expenditures,  earnings, litigation, growth potential, rate and other regulatory
matters, liquidity, capital resources and accounting matters.

Actual  results  in each case  could  differ  materially  from  those  currently
anticipated in such statements. The Company undertakes no obligation to publicly
update or revise  any  forward-looking  statements,  whether  as a result of new
information, future events or otherwise.

Item 7a. Qualitative and Quantitative Disclosure About Market Risk

This  information  is  incorporated  herein  by  reference  to Part II,  Item 7,
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations, Page 16.

Item 8. Financial Statements and Supplementary Data

Index to Consolidated  Financial  Statements and  Supplementary  Financial Data:
Consolidated  Balance  Sheet  at  December  31,  2000  and  1999,  Pages  21-22.
Consolidated  Statements of Income for the years ended  December 31, 2000,  1999
and 1998, Page 23.  Consolidated  Statements of Capital Stock and Long-term Debt
at December 31, 2000 and 1999, Page 24

Consolidated  Statements  of Cash Flows for the years ended  December  31, 2000,
1999 and 1998, Page 25

Consolidated  Statements of Retained  Earnings for the years ended  December 31,
2000, 1999 and 1998, Page 26.


                                       17


Notes to Consolidated Financial Statements, Pages 27 - 40.
Independent Auditors' Report, Page 40.

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


None.

PART III

Item 10. Directors and Executive Officers of the Registrant

Information  with respect to Directors of Middlesex Water Company is included in
Middlesex  Water  Company's  Proxy  Statement  for the 2001  Annual  Meeting  of
Stockholders and is incorporated herein by reference.

Information  regarding  the  Executive  Officers of Middlesex  Water  Company is
included under Item 1 in Part 1 of this Form 10-K.

Item 11. Executive Compensation

This  Information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2001 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners
         and Management

This  information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2001 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions

This  information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2001 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K

(a)   1. The  following  Financial  Statements  and  supplementary  data are
         included in Part II, Item 8:


         Management's Discussion and Analysis, Pages 12-17.

         Consolidated Balance Sheets at December 31, 2000 and 1999, Pages 21-22.

         Consolidated  Statements  of Income for each of the three  years in the
         period ended December 31, 2000, 1999 and 1998, Page 23.

                                       18



         Consolidated Statements of Capital Stock and Long-term Debt at December
         31, 2000, and 1999, Page 24.

         Consolidated  Statements  of Cash Flows for each of the three  years in
         the period ended December 31, 2000, 1999 and 1998, Page 25.

         Consolidated  Statements  of  Retained  Earnings  for each of the three
         years in the period ended December 31, 2000, 1999 and 1998, Page 26.

         Notes to Consolidated Financial Statements, Pages 27 - 40.

         Independent Auditors' Report, Page 40.

(a)   2. Financial Statement Schedules

         All  Schedules  are omitted  because of the  absence of the  conditions
         under which they are  required or because the required  information  is
         shown in the financial statements or notes thereto.

(a)   3. Exhibits

         See Exhibit listing on Pages 42 - 46.

(b)      Reports on Form 8-K

              None

                                       19


CONSOLIDATED SELECTED FINANCIAL DATA
(Thousands of Dollars Except per Share Data)



                                             2000            1999             1998           1997           1996            1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Operating Revenues                       $   54,477      $   53,497      $   43,058      $   40,294      $   38,025      $   37,847
- -----------------------------------------------------------------------------------------------------------------------------------
Operating Expenses:
   Operations and Maintenance                30,269          28,887          21,523          19,513          18,817          18,057
   Depreciation                               4,701           3,885           3,285           3,071           2,929           2,814
   Other Taxes                                6,932           6,871           6,102           5,782           5,569           5,479
   Income Taxes                               2,637           3,189           2,999           3,135           2,526           2,975
- -----------------------------------------------------------------------------------------------------------------------------------
Total Operating Expenses                     44,539          42,832          33,909          31,501          29,841          29,325
- -----------------------------------------------------------------------------------------------------------------------------------
Operating Income                              9,938          10,665           9,149           8,793           8,184           8,522
Other Income                                    364           1,911           1,795             405             288             303
- -----------------------------------------------------------------------------------------------------------------------------------
Income Before Interest Charges               10,302          12,576          10,944           9,198           8,472           8,825
- -----------------------------------------------------------------------------------------------------------------------------------
Interest Charges                              4,997           4,695           4,423           3,337           3,304           3,121
- -----------------------------------------------------------------------------------------------------------------------------------
Net Income                                    5,305           7,881           6,521           5,861           5,168           5,704
Preferred Stock Dividend                        255             301             319             226             159             159
- -----------------------------------------------------------------------------------------------------------------------------------
Earnings Applicable to Common Stock      $    5,050      $    7,580      $    6,202      $    5,635      $    5,009      $    5,545
- -----------------------------------------------------------------------------------------------------------------------------------
Earnings per Share:
         Basic                           $     1.01      $     1.54      $     1.42      $     1.33      $     1.20      $     1.36
         Diluted                         $     1.01      $     1.52      $     1.41      $     1.33      $     1.20      $     1.36
Average Shares Outstanding:
         Basic                            5,022,148       4,926,893       4,353,879       4,235,082       4,169,334       4,078,890
         Diluted                          5,193,718       5,148,513       4,580,305       4,382,345       4,258,740       4,168,296
Dividends Declared and Paid              $ 1.22 1/2      $     1.19      $     1.15      $ 1.12 1/2      $ 1.10 1/2      $ 1.08 1/2
Total Assets                             $  219,400      $  215,036      $  203,501      $  159,761      $  148,660      $  144,822
Convertible Preferred Stock              $    2,961      $    2,961      $    3,894      $    3,894      $    1,566      $    1,566
Long-term Debt                           $   82,109      $   82,330      $   78,032      $   52,918      $   52,961      $   52,960
- -----------------------------------------------------------------------------------------------------------------------------------


                                       20



MIDDLESEX WATER COMPANY
CONSOLIDATED  BALANCE SHEETS
ASSETS



                                                                                         December 31,
                                                                                2000                      1999
- -------------------------------------------------------------------------------------------------------------------
                                                                                             
UTILITY PLANT:            Water Production                                  $ 69,363,626              $ 70,316,961
                          Transmission and Distribution                      136,545,596               122,002,931
                          General                                             20,189,182                19,717,575
                          Construction Work in Progress                        1,036,498                 2,858,703
                          -----------------------------------------------------------------------------------------
                               TOTAL                                         227,134,902               214,896,170
                          Less Accumulated Depreciation                       38,856,591                35,174,531
                          -----------------------------------------------------------------------------------------
                               UTILITY PLANT - NET                           188,278,311               179,721,639
                          -----------------------------------------------------------------------------------------
                          NONUTILITY ASSETS - NET                              2,918,133                 2,087,498

- -------------------------------------------------------------------------------------------------------------------
CURRENT ASSETS:           Cash and Cash Equivalents                            2,497,154                 5,169,772
                          Temporary Cash Investments - Restricted              2,819,661                 5,731,827
                          Accounts Receivable                                  5,282,796                 5,969,546
                          Unbilled Revenues                                    2,969,043                 2,627,863
                          Materials and Supplies (at average cost)             1,009,956                   956,950
                          Prepayments                                            694,111                   616,224
                          -----------------------------------------------------------------------------------------
                               TOTAL CURRENT ASSETS                           15,272,721                21,072,182

- -------------------------------------------------------------------------------------------------------------------
DEFERRED CHARGES:         Unamortized Debt Expense                             2,950,276                 3,029,362
                          Preliminary Survey and Investigation Charges           573,128                   472,287
                          Regulatory Assets:
                             Income Taxes (Note 3)                             6,012,748                 5,955,879
                             Postretirement Costs (Note 8)                     1,041,676                 1,127,884
                          Other (Note 2)                                       2,352,966                 1,568,934
                          -----------------------------------------------------------------------------------------
                               TOTAL DEFERRED CHARGES                         12,930,794                12,154,346
                          -----------------------------------------------------------------------------------------
                                  TOTAL                                    $ 219,399,959             $ 215,035,665
                          -----------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.

                                       21


MIDDLESEX WATER COMPANY
CAPITALIZATION AND LIABILITIES


                                                                                                          December 31,
                                                                                                   2000                 1999
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
CAPITALIZATION                                  Common Stock                                   $ 48,838,486        $ 47,593,514
(See Accompanying                               Retained Earnings                                21,796,707          22,895,844
                                                --------------------------------------------------------------------------------
Statements and Note 7):                              TOTAL COMMON EQUITY                         70,635,193          70,489,358
                                                --------------------------------------------------------------------------------
                                                Cumulative Preferred Stock                        4,063,062           4,063,062
                                                Long-term Debt                                   82,109,297          82,329,592
                                                --------------------------------------------------------------------------------
                                                     TOTAL CAPITALIZATION                       156,807,552         156,882,012



- --------------------------------------------------------------------------------------------------------------------------------
CURRENT                                         Current Portion of Long-term Debt                   215,859             201,921
  LIABILITIES:                                  Notes Payable                                     6,050,000           2,000,000
                                                Accounts Payable                                  2,438,664           3,392,432
                                                Taxes Accrued                                     6,050,322           5,358,737
                                                Interest Accrued                                  1,797,520           1,760,470
                                                Other                                             1,454,276           1,591,706
                                                --------------------------------------------------------------------------------
                                                     TOTAL CURRENT LIABILITIES                   18,006,641          14,305,266


- --------------------------------------------------------------------------------------------------------------------------------
COMMITMENTS AND CONTINGENT LIABILITIES (Note 4)

- --------------------------------------------------------------------------------------------------------------------------------
DEFERRED CREDITS:                               Customer Advances for Construction               11,364,818          11,775,581
                                                Deferred Investment Tax Credits (Note 3)          2,011,033           2,089,650
                                                Deferred Federal Income Taxes (Note 3)           12,371,473          12,113,286
                                                Employee Benefit Plans (Note 8)                   4,658,364           4,656,575
                                                Other                                             1,203,051           1,059,206
                                                --------------------------------------------------------------------------------
                                                     TOTAL DEFERRED CREDITS                      31,608,739          31,694,298
                                                --------------------------------------------------------------------------------
                                                CONTRIBUTIONS IN AID OF CONSTRUCTION             12,977,027          12,154,089
                                                --------------------------------------------------------------------------------
                                                         TOTAL                                $ 219,399,959       $ 215,035,665
                                                --------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.

                                       22


MIDDLESEX WATER COMPANY
CONSOLIDATED STATEMENTS OF INCOME




                                                                                       Years Ended December 31,
                                                                   2000                          1999                     1998
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
OPERATING REVENUES (Note 2)                                    $ 54,476,543                   $53,497,153             $43,057,966
- ----------------------------------------------------------------------------------------------------------------------------------
OPERATING EXPENSES:
         Operations (Note 4)                                     27,713,224                    26,268,347              19,807,472
         Maintenance                                              2,555,237                     2,618,679               1,715,357
         Depreciation                                             4,700,934                     3,884,650               3,284,669
         Other Taxes                                              6,931,961                     6,871,105               6,101,719
         Federal Income Taxes (Note 3)                            2,637,058                     3,188,893               2,999,288
- ----------------------------------------------------------------------------------------------------------------------------------
                 TOTAL OPERATING EXPENSES                        44,538,414                    42,831,674              33,908,505
- ----------------------------------------------------------------------------------------------------------------------------------
                      OPERATING INCOME                            9,938,129                    10,665,479               9,149,461
- ----------------------------------------------------------------------------------------------------------------------------------
OTHER INCOME:
         Allowance for Funds Used During Construction               135,161                     1,350,016               1,050,044
         Other - Net                                                228,792                       560,991                 745,322
- ----------------------------------------------------------------------------------------------------------------------------------
                 TOTAL OTHER INCOME                                 363,953                     1,911,007               1,795,366
- ----------------------------------------------------------------------------------------------------------------------------------
                      INCOME BEFORE INTEREST CHARGES             10,302,082                    12,576,486              10,944,827
- ----------------------------------------------------------------------------------------------------------------------------------
INTEREST CHARGES:
         Interest on Long-term Debt                               4,555,379                     4,469,709               4,088,631
         Amortization of Debt Expense                               139,320                       136,290                 132,049
         Other Interest Expense                                     302,323                        89,446                 202,921
- ----------------------------------------------------------------------------------------------------------------------------------
                 TOTAL INTEREST CHARGES                           4,997,022                     4,695,445               4,423,601
- ----------------------------------------------------------------------------------------------------------------------------------
                      NET INCOME                                  5,305,060                     7,881,041               6,521,226
- ----------------------------------------------------------------------------------------------------------------------------------
PREFERRED STOCK DIVIDEND REQUIREMENTS                               254,786                       300,786                 318,786
- ----------------------------------------------------------------------------------------------------------------------------------
EARNINGS APPLICABLE TO COMMON STOCK                             $ 5,050,274                    $7,580,255              $6,202,440
- ----------------------------------------------------------------------------------------------------------------------------------
EARNINGS AND DIVIDENDS PER SHARE OF COMMON STOCK:
         Earnings per Share (Note 7):
            Basic                                                    $ 1.01                        $ 1.54                  $ 1.42
            Diluted                                                  $ 1.01                        $ 1.52                  $ 1.41
         Average Number of Shares Outstanding (Note 7):
            Basic                                                 5,022,148                     4,926,893               4,353,879
            Diluted                                               5,193,718                     5,148,153               4,580,305
         Dividends Paid per Share                                $     1.22 1/2               $      1.19                  $ 1.15
- ----------------------------------------------------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.

                                       23



MIDDLESEX WATER COMPANY
CONSOLIDATED STATEMENTS OF CAPITAL STOCK
AND LONG-TERM DEBT




                                                                                  Years Ended December 31,
                                                                                 2000                 1999
- ---------------------------------------------------------------------------------------------------------------
                                                                                            
Common Stock, No Par Value (Note 7):
         Shares Authorized    -   10,000,000
         Shares Outstanding   -  2000 - 5,048,534                           $ 49,484,640
                                 1999 - 5,000,589                                                 $ 48,116,537
         Restricted Stock Plan (Note 8)                                         (646,154)             (523,023)
- ---------------------------------------------------------------------------------------------------------------
                TOTAL COMMON STOCK                                            48,838,486            47,593,514
- ---------------------------------------------------------------------------------------------------------------

Cumulative Preference Stock, No Par Value:
         Shares Authorized - 100,000
         Shares Outstanding - None
Cumulative Preferred Stock, No Par Value (Note 7):
         Shares Authorized - 140,497
   Convertible:
         Shares Outstanding, $7.00 Series - 14,881                             1,562,505             1,562,505
         Shares Outstanding, $8.00 Series - 12,000                             1,398,857             1,398,857
   Nonredeemable:
         Shares Outstanding, $7.00 Series -  1,017                               101,700               101,700
         Shares Outstanding, $4.75 Series - 10,000                             1,000,000             1,000,000
- ---------------------------------------------------------------------------------------------------------------
                TOTAL CUMULATIVE PREFERRED STOCK                               4,063,062             4,063,062
- ---------------------------------------------------------------------------------------------------------------

Long-term Debt (Note 7):
   8.05%, Amortizing Secured Note, due December 20, 2021                       3,320,428             3,371,527
   First Mortgage Bonds:
          7.25%, Series R, due July 1, 2021                                    6,000,000             6,000,000
          5.20%, Series S, due October 1, 2022                                12,000,000            12,000,000
          5.25%, Series T, due October 1, 2023                                 6,500,000             6,500,000
          6.40%, Series U, due February 1, 2009                               15,000,000            15,000,000
          5.25%, Series V, due February 1, 2029                               10,000,000            10,000,000
          5.35%, Series W, due February 1, 2038                               23,000,000            23,000,000
          0.00%, Series X, due September 1, 2018                                 970,667             1,024,986
          4.53%, Series Y, due September 1, 2018                               1,095,000             1,135,000
          0.00%, Series Z, due September 1, 2019                               2,089,061             2,150,000
          5.25%, Series AA, due September 1, 2019                              2,350,000             2,350,000
- ---------------------------------------------------------------------------------------------------------------
                SUBTOTAL LONG-TERM DEBT                                       82,325,156            82,531,513
- ---------------------------------------------------------------------------------------------------------------
                        Less: Current Portion of Long-term Debt                 (215,859)             (201,921)
- ---------------------------------------------------------------------------------------------------------------
                               TOTAL LONG-TERM DEBT                         $ 82,109,297          $ 82,329,592
- ---------------------------------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.


                                       24



                                 SEE CASH FLOWS

MIDDLESEX WATER COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                           Years Ended December 31,
                                                             2000                     1999                   1998
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                               $ 5,305,060              $ 7,881,041            $ 6,521,226
Adjustments to Reconcile Net Income to
       Net Cash Provided by Operating Activities:
          Depreciation and Amortization                    4,944,701                4,303,192              3,796,607
          Provision for Deferred Income Taxes                201,319                 (124,315)               134,976
          Allowance for Funds Used During Construction      (135,161)              (1,350,016)            (1,050,044)
       Changes in Assets and Liabilities:
          Accounts Receivable                                686,749               (1,083,479)            (1,091,207)
          Accounts Payable                                  (953,770)                (459,227)               302,246
          Accrued Taxes                                      691,584                  138,068                 78,580
          Accrued Interest                                    37,050                   59,140                517,769
          Unbilled Revenues                                 (341,180)                (329,715)              (122,214)
          Employee Benefit Plans                               1,788                  894,059              1,015,280
          Other-Net                                         (442,577)                 111,068                313,982

- ---------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                  9,995,563               10,039,816             10,417,201
- ---------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
       Utility Plant Expenditures*                       (13,639,291)             (23,281,735)           (26,275,281)
       Notes Receivable                                      (40,500)               2,806,102             (1,619,065)
       Preliminary Survey & Investigation Charges           (100,841)                (196,085)               (62,552)
       Other-Net                                            (854,691)                (158,596)              (654,605)

- ---------------------------------------------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                    (14,635,323)             (20,830,314)           (28,611,503)
- ---------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
       Redemption of Long-term Debt                         (206,357)                 (71,730)               (42,710)
       Proceeds from Issuance of Long-term Debt                    -                4,500,000             25,185,000
       Short-term Bank Borrowings                          4,050,000                1,000,000                435,299
       Deferred Debt Issuance Expenses                       (41,617)                 (22,268)              (502,200)
       Temporary Cash Investments-Restricted               2,912,166                4,044,245             (9,557,285)
       Proceeds from Issuance of Common Stock-Net          1,244,972                1,104,469             14,288,456
       Payment of Common Dividends                        (6,149,411)              (5,857,405)            (4,987,013)
       Payment of Preferred Dividends                       (254,786)                (300,786)              (318,751)
       Construction Advances and Contributions-Net           412,175                2,174,923                569,034
- ---------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                  1,967,142                6,571,448             25,069,830
- ---------------------------------------------------------------------------------------------------------------------
NET CHANGES IN CASH AND CASH EQUIVALENTS                  (2,672,618)              (4,219,050)             6,875,528
- ---------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR             5,169,772                9,388,822              2,513,294
- ---------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                 $ 2,497,154              $ 5,169,772            $ 9,388,822
- ---------------------------------------------------------------------------------------------------------------------
*Excludes Allowance for Funds Used During Construction
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
       Cash Paid During the Year for:
          Interest (net of amounts capitalized)          $ 4,643,135              $ 3,137,411            $ 2,810,578
          Income Taxes                                   $ 1,981,450              $ 3,728,700            $ 3,162,975
- ---------------------------------------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.

                                       25


MIDDLESEX WATER COMPANY
CONSOLIDATED STATEMENTS OF RETAINED EARNINGS



                                                                    Years Ended December 31,
                                                   2000                       1999                         1998
- ---------------------------------------------------------------------------------------------------------------------
                                                                                               
BALANCE AT BEGINNING OF YEAR                 $ 22,895,844                 $ 21,222,294                  $ 20,087,065
NET INCOME                                      5,305,060                    7,881,041                     6,521,226
- ---------------------------------------------------------------------------------------------------------------------
         TOTAL                                 28,200,904                   29,103,335                    26,608,291
- ---------------------------------------------------------------------------------------------------------------------
CASH DIVIDENDS:
         Cumulative Preferred Stock               254,786                      300,786                       318,751
         Common Stock                           6,149,411                    5,857,405                     4,987,013
COMMON STOCK EXPENSES                                   -                       49,300                        80,233
- ---------------------------------------------------------------------------------------------------------------------
         TOTAL DEDUCTIONS                       6,404,197                    6,207,491                     5,385,997
- ---------------------------------------------------------------------------------------------------------------------
BALANCE AT END OF YEAR                       $ 21,796,707                 $ 22,895,844                  $ 21,222,294
- ---------------------------------------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.

                                       26




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Summary of Significant Accounting Policies

(a) Organization - Middlesex Water Company (Middlesex) is the parent company and
sole  shareholder of Tidewater  Utilities,  Inc.  (Tidewater),  Pinelands  Water
Company,  Pinelands Wastewater Company,  Utility Service Affiliates,  Inc. (USA)
and  Utility  Service  Affiliates  (Perth  Amboy)  Inc.  (USA-PA).  White  Marsh
Environmental Systems, Inc., is a wholly-owned  subsidiary of Tidewater.  Public
Water Supply Company, Inc. (Public), which was also a wholly-owned subsidiary of
Tidewater,  was merged into Tidewater  effective  February 1, 2000. The combined
entity  has  continued  to  operate  under the  Tidewater  name.  The  financial
statements  for Middlesex and its  wholly-owned  subsidiaries  (the Company) are
reported on a consolidated  basis.  All  intercompany  accounts and transactions
have been eliminated.

(b) System of Accounts - Middlesex,  Pinelands  Water and  Pinelands  Wastewater
maintain  their  accounts  in  accordance  with the  Uniform  System of Accounts
prescribed  by the Board of Public  Utilities of the State of New Jersey  (BPU).
Tidewater   maintains  its  accounts  in  accordance  with  the  Public  Service
Commission of Delaware (PSC) requirements.

(c) Utility Plant is stated at original cost as defined for regulatory purposes.
Property   accounts  are  charged  with  the  cost  of  betterments   and  major
replacements  of property.  Cost includes  direct  material,  labor and indirect
charges for pension  benefits and payroll taxes.  The cost of labor,  materials,
supervision and other expenses incurred in making repairs and minor replacements
and  in  maintaining  the  properties  is  charged  to the  appropriate  expense
accounts.  At December  31, 2000,  there was no event or change in  circumstance
that would  indicate that the carrying  amount of any  long-lived  asset was not
recoverable.

(d) Depreciation is computed by each regulated member of the Company utilizing a
rate approved by the applicable regulatory authority.  The Accumulated Provision
for  Depreciation  is charged with the cost of property  retired,  together with
removal costs, less salvage.

(e) Allowance for Funds Used During Construction (AFUDC) - Middlesex, Tidewater,
Pinelands Water and Pinelands Wastewater  capitalize AFUDC, which represents the
cost  of  financing  projects  during  construction.   AFUDC  is  added  to  the
construction  costs of individual  projects  exceeding  specific cost thresholds
established  for each  company and then  depreciated  along with the rest of the
utility plant's costs over its estimated  useful life. AFUDC is calculated using
each company's weighted cost of debt and equity.

(f)  Accounts  Receivable - Provision  for  allowance  for doubtful  accounts at
December 31, 2000, 1999 and 1998 was less than $0.1 million.  The  corresponding
expense and deduction for December 31, 2000, was $0.1 million and less than $0.1
million for 1999 and 1998.

(g) Revenues from  regulated  activities are recorded as service is rendered and
include  estimates  for amounts  unbilled at the end of the period for  services
provided  subsequent to the last billing cycle. Fixed service charges are billed
in  advance  by  Tidewater  and are  recognized  in  revenue  as the  service is
provided. Management contract fees are recorded as earned.

(h) Deferred  Charges - Unamortized  Debt Expense is amortized over the lives of
the related issues.
As authorized  by the BPU,  main  cleaning and lining  costs,  tank painting and
regulatory expenses are amortized over 3 to 14-year periods.  Delaware rate case
expenses are allowed to be amortized over six years pursuant to the PSC order.


                                       27


(i) Income Taxes - Middlesex files a consolidated  federal income tax return for
the Company and income taxes are allocated  based on the separate return method.
Investment  tax credits have been deferred and are amortized  over the estimated
useful life of the related property.

(j) Statements of Cash Flows - For purposes of reporting cash flows, the Company
considers all highly liquid  investments  with original  maturity dates of three
months or less to be cash equivalents.  Cash and cash equivalents represent bank
balances and money market funds with investments maturing in less than 90 days.

(k) Use of Estimates - Conformity with accounting  principles generally accepted
in the United  States of  America  requires  management  to make  estimates  and
assumptions that affect the reported amounts in the financial statements. Actual
results could differ from those estimates.

(l) In June  1998,  The  Financial  Accounting  Standards  Board  (FASB)  issued
Statement of Financial  Accounting  Standards  (SFAS) No. 133,  "Accounting  for
Derivative Instruments and Hedging Activities," as amended. The adoption of this
statement on January 1, 2001, had no effect on the financial statements.

(m) Certain prior year amounts have been  reclassified to conform to the current
year reporting.

Note 2 - Rates and Revenues

Three base rate increase petitions were filed with the BPU during the year.

                                             Pinelands            Pinelands
                        Middlesex              Water              Wastewater
                        ---------              -----              ----------

Date Filed            June 22, 2000        July 7, 2000          July 7, 2000

Amount               $ 6.6 million        $ 0.1 million         $ 0.2 million

% Increase               15.92%               31.30%                22.30%

Return on Equity         11.80%               12.00%                12.00%

Last Increase        May 13, 1999        January 23, 1999      January 23, 1999

The requested increases are necessary to cover higher operations and maintenance
costs,  depreciation  and  taxes.  In  addition,   continued  significant  plant
investment in the Middlesex  system also  contributed  to the rate request.  The
last rate increase for the Pinelands Companies  represented the final stage of a
three-phase  implementation.  The first increase was effective January 23, 1997.
The discovery  phase and the  evidentiary  hearings have been  completed for all
cases.  Legal briefs have been filed for all three cases. The Administrative Law
Judge  assigned to the Middlesex  case issued an oral decision on March 19, 2001
recommending  an 8.45%  or $3.5  million  increase.  Initial  decisions  for the
Pinelands cases are not expected until mid-April 2001.  Ultimate  resolutions by
the BPU for the three  cases are not  expected  until the  middle of the  second
quarter of 2001.

                                       28



On September 20, 1999,  Tidewater  and Public  jointly filed a petition with the
PSC for a base rate increase of $1.7 million or 38.3%. The increase is necessary
to cover additional capital improvements and increased operating and maintenance
costs. As prescribed by PSC  regulations,  Tidewater was granted an interim rate
increase, subject to refund, of 14.8%, effective November 19, 1999. Concurrently
with the rate increase request, an application was filed and approved by the PSC
for a corporate  merger of Tidewater and Public.  Public  merged into  Tidewater
effective  February 1, 2000.  The last  increase in base rates for Tidewater and
Public were in 1991 and 1992, respectively.

On March 31, 2000,  Tidewater amended its base rate increase petition from 38.3%
to 21.2%.  The lower  request  was due  mostly to lower than  projected  capital
expenditures.  Evidentiary  hearings  were held in mid-April  2000.  The hearing
examiner issued his report in late June 2000,  which  recommended an increase of
approximately  5.50%.  This matter was brought  before the PSC on September  12,
2000,  at which time the  Company  was  granted a 2.67% rate  increase.  The PSC
disallowed any recognition of acquisition adjustments and applied a 0.75% credit
against the allowed return of equity of 10.0% due to quality of service  issues.
This credit may be removed by the PSC upon receipt of satisfactory evidence that
Tidewater  has resolved  the quality  issues that arose during the course of the
rate proceedings.

Because  Tidewater  implemented  a 14.8%  interim rate  increase on November 19,
1999,  refunds  were  given to its  customers,  along with  interest,  by way of
billing  credits,  for  the  difference  between  interim  and  approved  rates,
retroactive to the date interim rates were put into effect.

In May 1999,  the BPU approved an 11.5% or $4.3  million base rate  increase for
Middlesex.  Under the  approval,  the allowed  return on equity is 10.8% with an
overall  rate of  return of  8.21%.  The  purpose  of the  increase  is to allow
Middlesex the opportunity to earn a return on and recover the capital investment
in the upgrade and  expansion  of the Carl J. Olsen Water  Treatment  Plant (CJO
Plant).  This project was necessary to meet the new and  anticipated  regulatory
standards  concerning  water  quality  and to increase  the  plant's  production
capacity.  The Company's  original  rate  request,  which was filed in September
1998, was for $8.0 million.

In January 1998, the BPU approved an increase in the rates of Middlesex by 4.4%,
or $1.5 million.  Under the approval, the allowed return on equity is 11.0% with
an overall  rate of return of 8.56%.  The  increase  includes  the  recovery  of
postretirement  costs other than  pension  expenses,  which are  mandated by the
Company's   compliance   with  SFAS  No.   106,   "Employers'   Accounting   for
Postretirement Benefits Other Than Pensions."

Included  in Other  Deferred  Charges  are $1.5  million  of  deferred  costs at
December 31, 2000,  which  Middlesex,  Tidewater,  Pinelands Water and Pinelands
Wastewater are recovering  through rates over periods of 3 to 14 years.  The BPU
has  excluded  these  costs from their rate bases and,  therefore,  they are not
earning a return on the unamortized costs during the recovery periods.

Tidewater  will submit a petition  with the PSC for approval of the  acquisition
and  assignment of all of the  membership  interest in Sea Colony Water Company,
LLC, a 2,200 customer water system located in Sussex County,  Delaware, for $2.4
million.  Included in that  petition is a request to maintain the existing  rate
tariff under which Sea Colony customers are billed for water service. A decision
is not expected until the second quarter of 2001.


                                       29



Since 1997, Middlesex has operated a 300-customer water system in Fortescue, New
Jersey, as an interim custodial  receiver appointed by the Superior Court of New
Jersey,  Cumberland  County.  On February 14, 2001, the BPU approved  Middlesex'
petition  for approval of the purchase by Middlesex of the assets of that system
and other related regulatory  approvals.  This approval is the first step of the
final process for Middlesex to purchase the water utility assets of the troubled
system.  The anticipated  completion date of this acquisition is unknown at this
time, but it is not expected to have a material impact on the Company's  results
of operations.

In December  1999,  Middlesex  closed on a franchise  agreement with the City of
South Amboy  (South  Amboy) to provide  water  service and install  water system
facilities  in South Amboy.  The  agreement  between  Middlesex and South Amboy,
originally  signed in December 1998,  received approval from the BPU on November
18, 1999. See Note 4.

Note 3 - Income Taxes

Federal  income tax expense  differs  from the amount  computed by applying  the
statutory rate on book income subject to tax for the following reasons:



                                                                       Years Ended December 31,
                                                                         (Thousands of Dollars)
                                                                  2000            1999            1998
- -----------------------------------------------------------------------------------------------------------
                                                                                        
Income Tax at Statutory Rate of 34%                             $ 2,700          $  3,764        $ 3,237
Tax Effect of:
  AFUDC                                                          (   46)             (459)          (357)
  Other                                                          (   17)             (116)           119
- -----------------------------------------------------------------------------------------------------------
Total Federal Income Tax Expense                                $ 2,637          $  3,189        $ 2,999
- -----------------------------------------------------------------------------------------------------------

Federal income tax expense is comprised of the following:

Current                                                         $ 2,554          $  3,432        $ 2,975
Deferred:
  Customer Advances                                                  40                45            51
  Accelerated Depreciation                                          519               234           595
  Employee Benefit Plans                                           (355)             (304)          (358)
  Investment Tax Credit                                           (  79)            (  76)         (  72)
  Other                                                           (  42)             (142)          (192)
- -----------------------------------------------------------------------------------------------------------
Total Federal Income Tax Expense                                $ 2,637          $  3,189        $ 2,999
- -----------------------------------------------------------------------------------------------------------


The  statutory  review period for income tax returns for the years prior to 1997
has been closed.

The  Company is  required  to set up  deferred  income  taxes for all  temporary
differences regardless of the regulatory ratemaking treatment. However, if it is
probable  that  these  additional  taxes  will be  passed on to  ratepayers,  an
offsetting  regulatory asset or liability can be recorded.  Management  believes
that it is probable  that the  consolidated  deferred  income tax  liability  of
approximately  $6.0  million will be recovered  in future  rates.  Therefore,  a
regulatory asset has been set up to offset the increased liability.


                                       30



Deferred  income  taxes  reflect  the net tax  effect of  temporary  differences
between the carrying  amounts of assets and liabilities  for financial  purposes
and the amounts used for income tax purposes. The components of the net deferred
tax liability are as follows:

                                        Years Ended December 31,
                                         (Thousands of Dollars)

                                            2000          1999
- ------------------------------------------------------------------
Utility Plant Related                     $18,417       $17,953
Customer Advances                          (4,578)      (4,628)
Employee Benefits                          (1,427)      (1,110)
Other                                         (41)        (102)
- ------------------------------------------------------------------
Total Deferred Tax Liability               $12,371       $12,113
- ------------------------------------------------------------------



Note 4 - Commitments and Contingent Liabilities

Service Agreement - In December 1998, the Company's subsidiary,  USA-PA, entered
into a 20-year agreement with the City of Perth Amboy, New Jersey (Perth Amboy),
and the Middlesex  County  Improvement  Authority (MCIA) to operate and maintain
the water and wastewater  systems of Perth Amboy.  USA-PA began  operating Perth
Amboy's systems on January 1, 1999.

Perth Amboy has a population of 40,000 and has  approximately  8,600  customers,
most of whom are served by both systems.  The  agreement was effected  under New
Jersey's  Water  Supply  Public-Private  Contracting  Act  and  the  New  Jersey
Wastewater Public/Private Contracting Act. Under the agreement,  USA-PA receives
a fixed fee and a variable  fee based on  increased  system  billing.  Fixed fee
payments  began at $6.4  million in the first year and will  increase to $9.7 in
year 20. The agreement also requires USA-PA to lease from Perth Amboy all of its
employees who currently work on the Perth Amboy water and wastewater systems. In
connection   with  the   agreement,   Perth  Amboy  through  the  MCIA,   issued
approximately  $68.0  million in three series of bonds on January 28, 1999.  The
Company  guaranteed  one of those series of bonds,  in the  principal  amount of
approximately  $26.3  million.  Perth Amboy  guaranteed  the two other series of
bonds.

In addition to the agreement with Perth Amboy, effective January 1, 1999, USA-PA
entered  into a  20-year  subcontract  with a  sewer  contracting  firm  for the
operation and maintenance of the Perth Amboy wastewater  system. The subcontract
requires the sharing of certain fixed and variable fees and operating expenses.

Franchise   Agreement/Service   Agreement  -  On  December  2,  1999,  Middlesex
implemented a franchise  agreement with the City of South Amboy (South Amboy) to
provide water service and install  water system  facilities in South Amboy.  The
agreement between Middlesex and South Amboy, originally signed in December 1998,
received  approval from the BPU on November 18, 1999. The  implementation of the
franchise  agreement has significantly  impacted two existing agreements entered
into by the parties in 1994.

The  first  agreement  was for the sale of water to South  Amboy on a  wholesale
basis. The second agreement,  which included Middlesex's wholly-owned subsidiary
USA,  was a  contract  to  provide  management  services  for a  fixed  fee.  In
conjunction  with  the  franchise  agreement,   the  water  sales  contract  was
eliminated.  In addition,  the management services contract was extended through
May 2045 and significantly  modified to correspond with the terms and conditions
of the franchise agreement.


                                       31



Certain  advances  made  by USA  to  South  Amboy  at  the  commencement  of the
management  services  contract  have  been  forgiven  in  consideration  for the
franchise  agreement.  Fixed fee revenues recognized under the original contract
have been  eliminated in lieu of revenues  earned from providing  water to South
Amboy's 2,600 customers

Water Supply - Middlesex has an agreement with the  Elizabethtown  Water Company
for the purchase of treated water.  This agreement,  which expires  December 31,
2005,  provides  for the minimum  purchase of 3 million  gallons  daily (mgd) of
treated water with provisions for additional purchases.  The 2000, 1999 and 1998
costs under this  agreement  were $1.6  million,  $1.7 million and $1.6 million,
respectively.

Middlesex  also has an  agreement  with the New Jersey  Water  Supply  Authority
(NJWSA),  which expires  November 1, 2013, and provides for the minimum purchase
of 20 mgd of untreated water from the Delaware and Raritan Canal and the Raritan
River.  In addition,  the Company has a supplemental  one-year  agreement for an
additional  5 mgd through  April 30,  2001.  This  agreement  is renewable on an
annual basis.  The total costs under this agreement in 2000,  1999 and 1998 were
$1.9 million, $2.0 million and $1.8 million, respectively.

Construction - The Company plans to spend  approximately  $20.3 million in 2001,
$19.3  million in 2002 and $21.5  million in 2003 on its  construction  program.
Substantially  all of the utility plant of the Company is subject to the lien of
its  mortgage,  which also  includes  certain  restrictions  as to cash dividend
payments and other distributions on common stock.

Litigation - A motel in our Middlesex  service area in 1994,  and again in 1997,
suffered  outbreaks of  Legionella.  Claims  resulting from the death of a motel
guest from Legionella in 1997 and claims by two other patrons  alleging  illness
as a result of their  stay at the motel in 1997 have been  brought  against  the
motel and against us. We have substantial  insurance coverage,  which we believe
will be  sufficient  for all  claims  in this  matter  other  than for  punitive
damages.  While the outcome of this case remains uncertain,  we believe that the
final resolution will not have a significant  effect  on financial  condition or
results of operations.

The 1995 fire at a warehouse in our service territory resulted in multiple party
claims brought forth in the Superior Court for Middlesex County,  New Jersey, as
well as, with the  financial  collapse of the principal  tenant,  in the Federal
Bankruptcy  Court.  The claims in the State  Court  action  are for  unspecified
amounts  but include  claims  against us for  insufficient  water  pressure  and
supply. Under New Jersey case law, we will not have financial  responsibility to
parties to the extent they receive payments under their own insurance  policies.
We do not know either the total amount of claims  against us or how much of that
amount will be covered by the parties'  own  insurance  policies.  We believe we
have  substantial  defenses  to the claims  against us  although  we do not have
insurance coverage for them.

The Company has been  notified of a potential  claim in excess of $10.0  million
involving  the break of both a Company  water line and an  underground  electric
power cable in close  proximity to it. The power cable  contained  both electric
lines and petroleum based  insulating  fluid. The Company is insured for damages
except for damages  resulting  from  pollution  discharge,  which the Company is
advised is  approximately  $0.2 million.  Causation and liability  have not been
established.


                                       32



Note 5 - Lines of Credit, Notes Payable and Restricted Cash

                                               (Thousands of Dollars)
                                           2000         1999          1998
- ------------------------------------------------------------------------------
Established Lines at Year End           $18,000        $18,000       $28,000
Maximum Amount Outstanding                6,050          3,000         4,575
Average Outstanding                       3,900          1,100         2,700
Notes Payable at Year End                 6,050          2,000         1,000
Weighted Average Interest Rate             6.82%          5.37%         5.37%

The Board of  Directors  has  authorized  lines of credit for up to $30 million.
Short-term  borrowings  are  below the prime  rate  with some  requirements  for
compensating balances not exceeding 1% of the line.

Restricted temporary cash investments at December 31, 2000, include $2.6 million
balance of proceeds  from the Series Z and AA First  Mortgage  Bonds  issuances.
These funds are held in trusts and restricted to specific  capital  expenditures
and debt service requirements. Series Z and AA proceeds can only be used for the
2000 and 2002 main cleaning and cement lining programs.

Note 6 - Quarterly Operating Results - Unaudited


Quarterly operating results for 2000 and 1999 are as follows:

                  (Thousands of Dollars Except per Share Data)



                                1st       2nd         3rd       4th
2000                          Quarter   Quarter     Quarter    Quarter     Year
- ----------------------------------------------------------------------------------
                                                           
Operating Revenues            $12,981    $14,058    $14,387    $13,051    $54,477
Operating Income                2,051      2,528      2,695      2,664      9,938
Net Income                        906      1,369      1,537      1,493      5,305
Basic Earnings per Share       $  .17     $  .26     $  .29     $  .29     $ 1.01
Diluted Earnings per Share        .17        .26        .29        .29       1.01

1999
- --------------------------------------  ------------------------------------------
Operating Revenues            $11,680    $13,813    $15,392    $12,612    $53,497
Operating Income                1,946      2,981      3,615      2,123     10,665
Net Income                      1,493      2,572      2,781      1,035      7,881
Basic Earnings per Share       $  .29     $  .51     $  .55     $  .19     $ 1.54
Diluted Earnings per Share        .29        .50        .54        .19       1.52



The information  above, in the opinion of the Company,  includes all adjustments
consisting only of normal recurring  accruals  necessary for a fair presentation
of such amounts.  The business of the Company is subject to seasonal fluctuation
with the peak period usually occurring during the summer months.


                                       33



Note 7 - Capitalization

All the  transactions  discussed  below related to the issuance or redemption of
securities were approved by the BPU, except where noted.

Common Stock
In December 1998, the Company completed the sale of 517,000 shares of its no par
common stock at a price of $24.625 per share. Most of the offering proceeds were
used to fund a portion of the cost of the CJO Plant upgrade. In addition,  other
capital  improvement  expenditures for the Company's utility systems were funded
by the proceeds.

The number of shares authorized under the Dividend Reinvestment and Common Stock
Purchase Plan (DRP) is 1,700,000 shares.  The cumulative number of shares issued
under the DRP at December 31,  2000,  is 924,248.  During  2000,  1999 and 1998,
47,945 shares ($1.3  million),  48,664 shares ($1.3  million) and 110,852 shares
($2.3  million) of common stock were issued under DRP and the  restricted  stock
plan, respectively.

In the event dividends on the preferred  stock are in arrears,  no dividends may
be declared or paid on the common stock of the Company. At December 31, 2000, no
restrictions were placed on common dividends.

Preferred Stock
If four or more quarterly dividends are in arrears, the preferred  shareholders,
as a class,  are  entitled  to elect two  members to the Board of  Directors  in
addition  to  Directors  elected by holders of the common  stock.  In 1999,  the
number of  authorized  preferred  stock,  without par value,  was  reduced  from
149,980  shares to 140,497  shares to account for the conversion of 8,000 shares
of the $8.00 Series into 54,856  shares of the  Company's  common shares in 1999
and  the  cancellation  of  1,483  shares  of  the  nonredeemable  $7.00  Series
previously redeemed.  At December 31, 2000, and 1999, 37,898 shares of preferred
stock presently authorized were outstanding. There were no dividends in arrears.

The conversion feature of the no par $7.00 Cumulative and Convertible  Preferred
Stock allows the security  holders to exchange one  convertible  preferred share
for six shares of the  Company's  common  stock.  In  addition,  the Company may
redeem up to 10% of the outstanding  convertible stock in any calendar year at a
price equal to the fair market value of six shares of the Company's common stock
for each share of convertible stock redeemed.

The conversion feature of the no par $8.00 Cumulative and Convertible  Preferred
Stock allows the security  holders to exchange one  convertible  preferred share
for 6.857  shares of the  Company's  common  stock.  The  preferred  shares  are
convertible at the election of the security  holder until 2004.  After that date
Middlesex also has the right to elect the conversion feature.


                                       34





Long-term Debt
On November 5, 1999, the Company issued $2.150 million,  designated as Series Z,
and $2.350  million,  designated as Series AA, First  Mortgage Bonds through the
New Jersey State Revolving Fund (SRF).  Series Z has a zero interest cost, while
Series AA has a coupon rate that varies  from 5.25% to 5.75%.  The SRF  program,
which is  administered  by the New Jersey  Environmental  Infrastructure  Trust,
evolved from the Federal  Environmental  Protection  Agency's (EPA)  regulations
issued under the Safe Drinking  Water Act.  Under this  program,  investor-owned
public water utilities can apply for construction loans, which are funded by the
participating state and the EPA through the state  environmental  agency. In New
Jersey, initial project approval must be granted by the New Jersey Department of
Environmental  Protection.  Funds  from the EPA,  which  can  equal up to 50% of
construction costs, are loaned at a zero interest cost; the interest rate on the
state portion of the loan is based upon the prevailing market conditions at time
of issuance.  Interest  paid to the  bondholders  is exempt from federal and New
Jersey income taxes. However, the interest is subject to the Alternative Minimum
Tax.  The proceeds of the bonds are being used to fund the 2000 and 2001 capital
project to clean and cement line previously unlined pipes and mains.

The  aggregate  annual  maturities  for the  amortizing  secured  note and First
Mortgage  Bonds issued under SRF for each of the next five years are as follows:
2001 - $0.2  million;  and 2002  through  2005;  $0.4  million.  All other First
Mortgage Bonds are term bonds with a single  maturity date,  which are listed in
the Consolidated Statements of Capital Stock and Long-Term Debt.

The weighted  average  interest rate on all long-term debt at December 31, 2000,
and 1999 was 5.83% and 5.95%, respectively.


Earnings Per Share
The following table presents the  calculation of basic and diluted  earnings per
share (EPS) for the three years ended December 31. Basic EPS are computed on the
basis of the weighted average number of shares outstanding.  Diluted EPS assumes
the conversion of both the  Convertible  Preferred  Stock $7.00 Series and $8.00
Series.



                                                                       (In Thousands Except per Share Amounts)

                                                               2000                         1999                        1998
Basic:                                                 Income        Shares         Income       Shares          Income       Shares
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Net Income                                            $ 5,305         5,022         $7,881        4,927          $6,521       4,354
Preferred Dividend                                       (255)                        (301)                        (319)
                                                      ------------------------------------------------------------------------------
Earnings Applicable to Common Stock                    $5,050         5,022         $7,580        4,927          $6,202        4,354

Basic EPS                                             $  1.01                      $  1.54                      $  1.42

Diluted:
- ------------------------------------------------------------------------------------------------------------------------------------
Earnings Applicable to Common Stock                    $5,050         5,022         $7,580        4,927          $6,202        4,354

$7.00 Series Dividend                                     104            89            104           89             104           89
$8.00 Series Dividend                                      96           82             142          132             160          137
                                                      ------------------------------------------------------------------------------
Adjusted Earnings Applicable to Common Stock           $5,250         5,193         $7,826        5,148          $6,466        4,580

Diluted EPS                                           $  1.01                      $  1.52                      $  1.41


                                       35



Fair Value of Financial Instruments
The following methods and assumptions were used by the Company in estimating its
fair value  disclosure for financial  instruments for which it is practicable to
estimate that value. The carrying amounts reflected in the consolidated  balance
sheets  for  cash  and  cash  equivalents,   marketable  securities,  and  trade
receivables  and payables  approximate  their  respective fair values due to the
short-term  maturities  of these  instruments.  The fair value of the  Company's
long-term debt relating to first mortgage bonds is based on quoted market prices
for similar issues. At December 31, 2000, and 1999, the carrying amount and fair
market value of the Company's bonds were as follows:

                                           (Thousands of Dollars)

                                 2000          1999
                               Carrying        Fair        Carrying      Fair
                                Amount         Value        Amount       Value
- --------------------------------------------------------------------------------
First Mortgage Bonds            $79,005       $77,300      $79,160      $71,346


For other  long-term debt for which there was no quoted market price, it was not
practicable  to  estimate  their  fair  value.  The  carrying  amount  of  these
instruments  at December 31, 2000,  and 1999 was $3.3 million and $3.4  million,
respectively. Customer advances for construction have a carrying amount of $11.4
million and $11.8 million at December 31, 2000,  and 1999,  respectively.  Their
relative fair values cannot be accurately estimated since future refund payments
depend on  several  variables,  including  new  customer  connections,  customer
consumption levels and future rate increases.



Note 8 - Employee Benefit Plans

Pension
The Company has a  noncontributory  defined benefit  pension plan,  which covers
substantially  all employees with more than 1,000 hours of service.  The Company
makes  contributions  to the Plan  consistent  with the funding  requirements of
federal  laws and  regulations.  Plan  assets  consist  primarily  of  corporate
equities,  cash  equivalents and stock and bond funds. In addition,  the Company
maintains an unfunded supplemental pension plan for its executives.

Postretirement Benefits Other Than Pensions
The  Company  has  a   postretirement   benefit  plan  other  than  pension  for
substantially  all of its retired  employees.  Coverage includes health care and
life  insurance.  Retiree  contributions  are  dependent  on  credited  years of
service. Accrued retirement benefit costs are recorded each year.

The  Company  has  recognized  a  deferred  regulatory  asset  relating  to  the
difference between the accrued retirement benefit costs and actual cash paid for
plan  premiums in years prior to 1998.  Included  in the  regulatory  asset is a
transition  obligation from adopting SFAS No.106 on January 1, 1993. In addition
to the  recognition  of  annual  accrued  retirement  benefit  costs  in  rates,
Middlesex  is also  recovering  the  transition  obligation  over 15 years.  The
regulatory  assets at December  31,  2000,  and 1999 were $1.0  million and $1.1
million, respectively.


                                       36





The following  table sets forth  information  relating to the Company's  Pension
Plans and Other Postretirement Benefits.



                                                                          (Thousands of Dollars)
                                                           Pension Benefits                       Other Benefits
                                                       2000               1999               2000                1999
- -------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Reconciliation of Benefit Obligation
Beginning Balance                                    $ 16,304           $ 16,573           $  4,346           $  4,434
Service Cost                                              678                669                153                140
Interest Cost                                           1,249              1,136                417                310
Actuarial (Gain)/Loss                                     194             (1,394)             1,172               (319)
Benefits Paid                                            (718)              (680)              (229)              (219)
- -------------------------------------------------------------------------------------------------------------------------
Ending Balance                                       $ 17,707           $ 16,304           $  5,859           $  4,346
- -------------------------------------------------------------------------------------------------------------------------

Reconciliation of Plan Assets at Fair Value
Beginning Balance                                    $ 17,928           $ 17,058           $     --           $     --
Actual Return on Plan Assets                            1,242              1,504                 --                 --
Employer Contributions                                     46                 46                229                219
Benefits Paid                                            (718)              (680)              (229)              (219)
- -------------------------------------------------------------------------------------------------------------------------
Ending Balance                                       $ 18,498           $ 17,928           $     --                 --
- -------------------------------------------------------------------------------------------------------------------------

Funded Status                                        $    791           $  1,624           $ (5,859)          $ (4,346)
Unrecognized Net Transition Obligation                     16                 30              1,623              1,759
Unrecognized Net Actuarial (Gain)/Loss                 (4,098)            (4,596)             1,561                459
Unrecognized Prior Service Cost                           535                647                 (4)                (6)
- -------------------------------------------------------------------------------------------------------------------------

Accrued Benefit Cost                                 $ (2,756)          $ (2,295)          $ (2,679)          $ (2,134)
- -------------------------------------------------------------------------------------------------------------------------




                                                                               (Thousands of Dollars)
                                                           Pension Benefits                         Other Benefits
                                                   2000         1999         1998            2000        1999        1998
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Components of Net Periodic Benefit Cost
Service Cost                                     $   678      $   669       $   619        $   153     $   140     $   132
Interest Cost                                      1,249        1,136         1,065            417         310         287
Expected Return on Plan Assets                    (1,406)      (1,336)       (1,156)            --          --          --
Amortization of Net Transition Obligation             14           14            14            135         135         135
Amortization of Net Actuarial (Gain)/Loss           (139)         (93)           10             69          29          64
Amortization of Prior Service Cost                   111          111           102             (1)         (2)        (11)
- -----------------------------------------------------------------------------------------------------------------------------
Net Periodic Benefit Cost                        $   507      $   501       $   654        $   773     $   612     $   607
- -----------------------------------------------------------------------------------------------------------------------------



                                       37





                                                     Pension Benefits                        Other Benefits
                                               2000       1999       1998              2000       1999         1998
- --------------------------------------------------------------------------------------------------------------------
                                                                                             
Weighted-Average Assumptions
Discount Rate                                  7.75%      7.75%      7.00%            7.75%        7.75%       7.00%
Expected Return on Plan Assets                 8.00%      8.00%      8.00%              --           --          --
Actual Return on Plan Assets                   7.07%      9.00%     20.25%              --           --          --
Rate of Compensation Increase                  5.00%      5.00%      4.75%            5.00%        5.00%       4.75%




For measurement  purposes, a 5.0% annual rate of increase in the per capita cost
of covered  health care  benefits  was  assumed  for 2000 and all future  years.
Assumed  health  care  trend  rates  have a  significant  effect on the  amounts
reported  for the health care plan.  A  one-percentage  point  change in assumed
health care cost trend rates would have the following effects:

                                          (Thousands of Dollars)
                                             1 Percentage Point
                                                 Increase            Decrease
- -----------------------------------------------------------------------------
Effect on Current Year's Benefit Expense          $ 111               $ (90)
Effect on Benefit Obligation                        968                (809)



401(k) Plan
The Company has a 401(k) defined  contribution plan, which covers  substantially
all  employees  with more than 1,000  hours of  service.  Under the terms of the
Plan, the Company  matches 100% of a participant's  contributions,  which do not
exceed  1%  of  a  participant's  compensation,  plus  50%  of  a  participant's
contributions  exceeding  1% but  not  more  than  6%.  The  Company's  matching
contributions in 2000, 1999 and 1998 amounted to $0.2 million for each year.

Stock Based Compensation
The Company  maintains a restricted stock plan, under which 42,250 shares of the
Company's common stock are held in escrow by the Company for key employees. Such
stock is subject to an  agreement  requiring  forfeiture  by the employee in the
event of termination of employment  within five years of the grant other than as
a result of retirement, death or disability.

The  maximum  number of shares  authorized  for grant under this plan is 160,000
shares.  Compensation  expense is determined by the market value of the stock on
the  date  of the  award  and  is  being  amortized  over  a  five-year  period.
Compensation  expense for the years ended  December 31, 2000,  1999 and 1998 was
$0.2 million, $0.1 million and $0.1 million, respectively.

As permitted by SFAS No. 123,  "Accounting for Stock-Based  Compensation," (SFAS
No. 123) the Company elected to account for its stock based  compensation  under
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees." Had compensation costs for the Company's  restricted stock plan been
determined  based on  methodology  prescribed in SFAS No. 123,  there would have
been no effect on its results of operations or cash flows.


                                       38


Note 9 - Business Segment Data

The  Company  has  identified  two  reportable  segments.  One is the  regulated
business  of  collecting,  treating  and  distributing  water  on a  retail  and
wholesale  basis to  residential,  commercial,  industrial  and fire  protection
customers  in parts of New Jersey and  Delaware.  It also  operates a  regulated
wastewater system in New Jersey. The Company is subject to regulations as to its
rates,  services and other matters by the States of New Jersey and Delaware with
respect  to  utility   service  within  these  States.   The  other  segment  is
non-regulated  contract  services for the operation and maintenance of municipal
and private water and wastewater systems in New Jersey and Delaware.  On January
1, 1999 the Company began operating the water and wastewater systems of the City
of Perth Amboy, New Jersey under a service contract.  Inter-segment transactions
relating to  operational  costs are treated as  pass-through  expenses.  Finance
charges on  inter-segment  loan  activities are based on interest rates that are
below what would normally be charged by a third party lender.



                                                                       (Thousands of Dollars)
                                                                  Twelve Months Ended December 31,
Operations by Segments:                                   2000                1999                1998
- ----------------------------------------------------------------------------------------------------------
                                                                                      
Revenues:
   Regulated                                           $  47,634           $  46,008           $  42,593
   Non - Regulated                                         6,879               7,527                 489
Inter-segment Elimination                                    (36)                (38)                (24)
- ----------------------------------------------------------------------------------------------------------
Consolidated Revenues                                  $  54,477           $  53,497           $  43,058
- ----------------------------------------------------------------------------------------------------------

Operating Income:
   Regulated                                           $   9,525           $   9,718           $   8,925
   Non - Regulated                                           413                 947                 224
Inter-segment Elimination                                     --                  --                  --
- ----------------------------------------------------------------------------------------------------------
Consolidated Operating Income                          $   9,938           $  10,665           $   9,149
- ----------------------------------------------------------------------------------------------------------

Depreciation/Amortization:
   Regulated                                           $   4,646           $   3,854           $   3,280
   Non - Regulated                                            55                  31                   5
Inter-segment Elimination                                     --                  --                  --

- ----------------------------------------------------------------------------------------------------------
Consolidated Depreciation/Amortization                 $   4,701           $   3,885           $   3,285
- ----------------------------------------------------------------------------------------------------------

Other Income:
   Regulated                                           $   1,284           $   3,438           $   2,631
   Non - Regulated                                             4                 (21)                 --
Inter-segment Elimination                                   (924)             (1,506)               (836)
- ----------------------------------------------------------------------------------------------------------
Consolidated Other Income                              $     364           $   1,911           $   1,795
- ----------------------------------------------------------------------------------------------------------

Interest Expense:
   Regulated                                           $   5,646           $   5,071           $   4,596
   Non - Regulated                                            56                 226                 154
Inter-segment Elimination                                   (705)               (602)               (326)
- ----------------------------------------------------------------------------------------------------------
Consolidated Interest Expense                          $   4,997           $   4,695           $   4,424
- ----------------------------------------------------------------------------------------------------------

Net Income:
   Regulated                                           $   5,162           $   8,064           $   6,960
   Non - Regulated                                           362                 721                  70
Inter-segment Elimination                                   (219)               (904)               (509)
- ----------------------------------------------------------------------------------------------------------
Consolidated Net Income                                $   5,305           $   7,881           $   6,521
- ----------------------------------------------------------------------------------------------------------

- ----------------------------------------------------------------------------------------------------------
Capital Expenditures:
   Regulated                                           $  13,065           $  23,117           $  26,222
   Non - Regulated                                           574                 165                  53
Inter-segment Elimination                                     --                  --                  --
- ----------------------------------------------------------------------------------------------------------
Total Capital Expenditures                             $  13,639           $  23,282           $  26,275
- ----------------------------------------------------------------------------------------------------------



                                                           As of             As of
                                                       December 31,       December 31,
                                                          2000                1999
- --------------------------------------------------------------------------------------
Assets:
                                                                     
   Regulated                                           $ 237,904           $ 231,650
   Non - Regulated                                         3,034               2,405
Inter-segment Elimination                                (21,538)            (19,019)
- --------------------------------------------------------------------------------------
Consolidated Assets                                    $ 219,400           $ 215,036
- --------------------------------------------------------------------------------------



                                       39


Report of Management

The consolidated  financial statements and other financial  information included
in this  annual  report  have been  prepared  by and are the  responsibility  of
Management.  The  statements  have been prepared in conformity  with  accounting
principles  generally  accepted  in the  United  States  of  America  considered
appropriate  under the  circumstances  and include  amounts  based on  necessary
judgment and estimates deemed appropriate.

The  Company  maintains  a system of internal  accounting  controls  designed to
provide  reasonable  assurance  that assets are protected  from improper use and
loss and to provide reliable financial information.

The  consolidated  financial  statements of the Company have been audited by its
independent  auditors,  Deloitte  & Touche  LLP,  and their  report is  included
herein.

The Board of Directors, through its Audit Committee consisting solely of outside
Directors,  is responsible for overseeing and reviewing the Company's  financial
reporting and accounting practices.  The Audit Committee meets periodically with
the  independent  auditors  to review  the scope of their work and  discuss  any
changes and developments that may impact the Company.

/s/ J. Richard Tompkins                                   /s/ A. Bruce O'Connor
- -----------------------                                   ---------------------
J. Richard Tompkins                                       A. Bruce O'Connor
Chairman of the Board                                     Vice President and
  and President                                               Controller

February 20, 2001


INDEPENDENT AUDITORS' REPORT
MIDDLESEX WATER COMPANY

We have audited the  accompanying  consolidated  balance sheets and consolidated
statements of capital stock and  long-term  debt of Middlesex  Water Company and
its  subsidiaries as of December 31, 2000 and 1999 and the related  consolidated
statements of income,  retained earnings and of cash flows for each of the three
years in the period  ended  December  31,  2000.  These  consolidated  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the financial  position of Middlesex  Water Company and its
subsidiaries  at December 31, 2000 and 1999 and the results of their  operations
and their cash flows for each of the three  years in the period  ended  December
31, 2000 in conformity  with  accounting  principles  generally  accepted in the
United States of America.

/s/ DELOITTE & TOUCHE LLP/
Parsippany, New Jersey
February 20, 2001

                                       40


                                   SIGNATURES

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


Chairman of the Board and
President and Director               /s/ J. Richard Tompkins/          3/23/01
                                     ----------------------------      -------
                                     J. Richard Tompkins               Date



Executive Vice President and         /s/ Richard A. Russo/             3/23/01
Director                             ----------------------------      ------
                                      Richard A. Russo                 Date


Vice President and Controller
Chief Financial Officer              /s/ A. Bruce O'Connor/            3/23/01
                                     ----------------------------      -------
                                     A. Bruce O'Connor                 Date


Director                             /s/ John C. Cutting/              3/23/01
                                     ----------------------------      -------
                                     John C. Cutting                   Date



Director                             /s/ John R. Middleton/            3/23/01
                                     ----------------------------      -------
                                     John R. Middleton                 Date



Director                             /s/ John P. Mulkerin/             3/23/01
                                     ----------------------------      -------
                                     John P. Mulkerin                  Date



Director                             /s/ Stephen H. Mundy/             3/23/01
                                     ----------------------------      -------
                                     Stephen H. Mundy                  Date



Director                             /s/ Jeffries Shein/               3/23/01
                                     ----------------------------      -------
                                     Jeffries Shein                    Date



 Senior Vice President and           /s/ Dennis G. Sullivan/           3/23/01
 General Counsel and                 ----------------------------      -------
 Director                            Dennis G. Sullivan                Date


                                       41




                                  EXHIBIT INDEX

Exhibits designated with an asterisk (*) are filed herewith. The exhibits not so
designated have  heretofore been filed with the Commission and are  incorporated
herein by reference to the documents  indicated in the previous  filing  columns
following the description of such exhibits.



                                                                                 Previous Filing's
Exhibit                                                                      Registration        Exhibit
  No.                 Document Description                                   No.       .          No.  .
- --------              --------------------                                   ------------       ---------
                                                                                         
  3.1        Certificate of Incorporation of the Company,
             as amended, filed as Exhibit 3.1 of 1998 Form 10-K.

  3.2        Bylaws of the Company, as amended.                                 33-54922          3.2

  4.1        Form of Common Stock Certificate.                                   2-55058          2(a)

  4.2        Registration Statement, Form S-3, under
             Securities Act of 1933 filed February 3,
             1987, relating to the Dividend Reinvestment
             and Common Stock Purchase Plan.                                    33-11717

  4.3        Post Effective Amendments No. 3 and 6,
             Form S-3, under Securities Act of 1933 filed
             May 28, 1993, relating to the Dividend Reinvestment
             and Common Stock Purchase Plan.                                    33-11717

  4.4        Revised Prospectus relating to the Dividend
             Reinvestment and Common Stock Purchase Plan,
             Submitted to the Securities and Exchange Commission,
             January 20, 2000.                                                  33-11717

 10.1        Copy of Purchased Water Agreement between
             the Company and Elizabethtown Water Company,
             filed as Exhibit 10.1 of 1996 Form 10-K.

 10.2        Copy of Mortgage, dated April 1, 1927,
             between the Company and Union County Trust
             Company, as Trustee, as supplemented by
             Supplemental Indentures, dated as of
             October 1, 1939 and April 1, 1949.                                 2-15795         4(a)-4(f)

 10.3        Copy of Supplemental Indentures, dated as of
             July 1, 1964 and June 15, 1991, between the Company
             and Union County Trust Company, as Trustee.                        33-54922        10.4-10.9

 10.4        Copy of Trust Indenture, dated as of June 15,
             1991, between the New Jersey Economic Development
             Authority and Midlantic National Bank, as Trustee.                 33-54922          10.17




                                       42




                                  EXHIBIT INDEX
                                                                                 Previous Filing's
Exhibit                                                                      Registration        Exhibit
  No.                 Document Description                                   No.       .          No.  .
- --------              --------------------                                   ------------       ---------
                                                                                         

 10.5        Copy of Supply Agreement, dated as of November
             17, 1986, between the Company and the Old Bridge
             Municipal Utilities Authority.                                     33-31476          10.12

 10.6        Copy of Supply Agreement, dated as of July 14,
             1987, between the Company and the Marlboro
             Township Municipal Utilities Authority, as amended.                33-31476          10.13

 10.7        Copy of Supply Agreement, dated as of February
             11, 1988, with modifications dated February 25, 1992,
             and April 20, 1994, between the Company and the
             Borough of Sayreville filed as Exhibit No. 10.11 of
             1994 First Quarter Form 10-Q.

 10.8        Copy of Water Purchase Contract and Supple-
             mental Agreement, dated as of May 12, 1993,
             between the Company and the New Jersey
             Water Supply Authority filed as Exhibit No. 10.12 of
             1993 Form 10-K.

 10.9        Copy of Treating and Pumping Agreement, dated
             April 9, 1984, between the Company and the
             Township of East Brunswick.                                        33-31476          10.17

10.10        Copy of Supply Agreement, dated June 4, 1990,
             between the Company and Edison Township.                           33-54922          10.24

10.11        Copy of Supply Agreement, between the
             Company and the Borough of Highland Park,
             filed as Exhibit No. 10.15 of 1996 Form 10-K.

10.12        Copy of Pipeline Lease Agreement, dated as of
             January 9, 1987, between the Company and the
             City of Perth Amboy.                                               33-31476          10.20

10.13        Copy of Supplemental Executive Retirement
             Plan, filed as Exhibit 10.13 of 1999 Third                         33-31476          10.21
             Quarter Form 10-Q.

10.14        Copy of 1989 Restricted Stock Plan, filed
             as Appendix B to the Company's Definitive
             Proxy Statement, dated and filed April 25, 1997.                   33-31476          10.22




                                       43





                                  EXHIBIT INDEX

                                                                                    Previous Filing's
Exhibit                                                                      Registration        Exhibit
  No.                 Document Description                                   No.       .          No.  .
- --------              --------------------                                   ------------       ---------
                                                                                         

10.15(a)     Employment Agreement between Middlesex
             Water Company and J. Richard Tompkins,
             filed as Exhibit 10.15(a) of 1999 Third
             Quarter Form 10-Q.

10.15(b)     Employment Agreement between Middlesex
             Water Company and Walter J. Brady,
             filed as Exhibit 10.15(b) of 1999 Third
             Quarter Form 10-Q.

10.15(c)     Employment Agreement between Middlesex
             Water Company and A. Bruce O'Connor,
             filed as Exhibit 10.15(c) of 1999 Third
             Quarter Form 10-Q.

10.15(d)     Employment Agreement between Middlesex
             Water Company and Marion F. Reynolds,
             filed as Exhibit 10.15(d) of 1999 Third
             Quarter Form 10-Q.

10.15(e)     Employment Agreement between Middlesex
             Water Company and Richard A. Russo,
             filed as Exhibit 10.15(e) of 1999 Third
             Quarter Form 10-Q.

10.15(f)     Employment Agreement between Middlesex
             Water Company and Dennis G. Sullivan,
             filed as Exhibit 10.15(f) of 1999 Third
             Quarter Form 10-Q.

10.15(g)     Employment Agreement between Middlesex
             Water Company and Ronald F. Williams,
             filed as Exhibit 10.15(g) of 1999 Third
             Quarter Form 10-Q.

10.16        Copy of Transmission Agreement, dated October 16,
             1992, between the Company and the Township of
             East Brunswick.                                                    33-54922          10.23

10.17        Copy of Agreement and Plan of Merger, dated
             January 7, 1992, between the Company, Midwater
             Utilities, Inc. and Tidewater Utilities, Inc.                      33-54922          10.29


                                       44



                                  EXHIBIT INDEX


                                                                                    Previous Filing's
Exhibit                                                                      Registration        Exhibit
  No.                 Document Description                                   No.       .          No.  .
- --------              --------------------                                   ------------       ---------
                                                                                         
10.18        Copy of Supplemental Indentures, dated September 1, 1993,
             (Series S & T) and January 1, 1994, (Series U & V),
             between the Company and United Counties Trust Company,
             as Trustee, filed as Exhibit No. 10.22 of 1993 Form 10-K.

10.19        Copy of Trust Indentures, dated September 1, 1993,
             (Series S & T) and January 1, 1994, (Series V),
             between the New Jersey Economic Development
             Authority and First Fidelity Bank (Series S & T), as Trustee,
             and Midlantic National Bank (Series V), as Trustee,
             filed as Exhibit No. 10.23 of 1993 Form 10-K.

10.20        Copy of Supply Agreement between the Company and the
             City of South Amboy, filed as Exhibit No. 10.24 of
             1996 Form 10-K.

  10.22      Copy of Supplemental Indenture dated October 15, 1998
             Between Middlesex Water Company and First Union
             National Bank, as Trustee.  Copy of Loan Agreement
             Dated November 1, 1998 between the New Jersey
             and Middlesex Water Company (Series X), filed as
             Exhibit No. 10.22 of the 1998 Third Quarter Form 10-Q.

  10.23      Copy of Supplemental Indenture dated October 15, 1998
             between Middlesex Water Company and First Union
             National Bank, as Trustee.  Copy of Loan Agreement
             dated November 1, 1998 between the State of New Jersey
             Environmental Infrastructure Trust and Middlesex Water
             Company (Series Y), filed as Exhibit No. 10.23 of the 1998
             Third Quarter Form 10-Q.

10.24        Copy of Operation, Maintenance and Management Services
             Agreement dated January 1, 1999 between the Company, City
             Of Perth Amboy, Middlesex County Improvement Authority
             And Utility Service Affiliates, Inc.                               333-66727         10.24

 10.25       Copy of Supplemental Indenture dated October 15, 1999
             Between Middlesex Water Company and First Union
             National Bank, as Trustee.  Copy of Loan Agreement
             Dated November 1, 1999 between the State of New Jersey and
             Middlesex Water Company (Series Z).


                                       45




                          EXHIBIT INDEX



                                                                                  Previous Filing's
Exhibit                                                                      Registration        Exhibit
  No.                 Document Description                                   No.       .          No.  .
- --------              --------------------                                   ------------       ---------
                                                                                         
10.26        Copy of Supplemental Indenture dated October 15, 1999
             between Middlesex Water Company and First Union
             National Bank, as Trustee.  Copy of Loan Agreement dated
             November 1, 1999 between the New Jersey Environmental
             Infrastructure Trust and Middlesex Water Company (Series AA)


 *23         Independent Auditors' Consent.



                                       46