================================================================================

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended September 30, 2005

                                       OR

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

For the transition period from _________________ to______________________

Commission File Number   0-422

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

         New Jersey                                    22-1114430
  (State of incorporation)                  (IRS employer identification no.)

                        1500 Ronson Road, Iselin NJ 08830
          (Address of principal executive offices, including zip code)

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

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

                                 Yes |X| No |_|

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act):

                                 Yes |X| No |_|

The number of shares  outstanding of each of the registrant's  classes of common
stock,  as of November 1, 2005:  Common Stock, No Par Value:  11,523,589  shares
outstanding.

================================================================================



                                      INDEX

  PART I.  FINANCIAL INFORMATION                                            PAGE
                                                                            ----

  Item 1.  Financial Statements:

           Condensed Consolidated Statements of Income                        1

           Condensed Consolidated Balance Sheets                              2

           Condensed Consolidated Statement of Cash Flows                     3

           Condensed Consolidated Statements of Capital Stock
             and Long-term Debt                                               4

           Notes to Unaudited Condensed Consolidated
             Financial Statements                                             5

  Item 2.  Management's Discussion and Analysis of Financial
           Condition and Results of Operations                               16

  Item 3.  Quantitative and Qualitative Disclosures of Market Risk           26

  Item 4.  Controls and Procedures                                           27

  PART II. OTHER INFORMATION

  Item 1.  Legal Proceedings                                                 28

  Item 2.  Changes in Securities                                             28

  Item 3.  Defaults upon Senior Securities                                   28

  Item 4.  Submission of Matters to a Vote of Security Holders               28

  Item 5.  Other Information                                                 28

  Item 6.  Exhibits                                                          28

SIGNATURE                                                                    29



                             MIDDLESEX WATER COMPANY
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)



                                                         Three Months Ended September 30,         Nine Months Ended September 30,
                                                              2005                2004                2005               2004
                                                         ---------------------------------       ---------------------------------
                                                                                                         
Operating Revenues                                       $  20,832,448       $  19,856,688       $  56,006,102       $  53,502,334
                                                         ---------------------------------       ---------------------------------

Operating Expenses:
   Operations                                               10,065,706           9,193,804          28,516,810          27,455,475
   Maintenance                                                 765,422             759,352           2,643,226           2,430,319
   Depreciation                                              1,635,403           1,467,523           4,803,610           4,353,222
   Other Taxes                                               2,352,781           2,224,028           6,599,435           6,195,329
   Income Taxes                                              1,535,061           1,714,802           3,096,545           3,240,804
                                                         ---------------------------------       ---------------------------------

       Total Operating Expenses                             16,354,373          15,359,509          45,659,626          43,675,149
                                                         ---------------------------------       ---------------------------------

               Operating Income                              4,478,075           4,497,179          10,346,476           9,827,185

Other Income (Expense):
   Allowance for Funds Used During Construction                109,009             179,173             459,915             309,455
   Other Income                                                 63,368              33,418             154,530             170,983
   Other Expense                                                (1,879)                (85)            (26,348)            (29,761)
                                                         ---------------------------------       ---------------------------------

       Total Other Income, net                                 170,498             212,506             588,097             450,677

Interest Charges                                             1,624,145           1,347,475           4,584,315           3,991,681
                                                         ---------------------------------       ---------------------------------

Net Income                                                   3,024,428           3,362,210           6,350,258           6,286,181

Preferred Stock Dividend Requirements                           61,947              63,697             189,340             191,090
                                                         ---------------------------------       ---------------------------------

Earnings Applicable to Common Stock                      $   2,962,481       $   3,298,513       $   6,160,918       $   6,095,091
                                                         ---------------------------------       ---------------------------------

Earnings per share of Common Stock:
   Basic                                                 $        0.26       $        0.29       $        0.54       $        0.55
   Diluted                                               $        0.26       $        0.29       $        0.54       $        0.55

Average Number of
   Common Shares Outstanding :
   Basic                                                    11,466,024          11,316,768          11,409,182          10,989,209
   Diluted                                                  11,805,164          11,659,908          11,750,989          11,332,349

Cash Dividends Paid per Common Share                     $      0.1675       $      0.1650       $      0.5025       $      0.4950


See Notes to Condensed Consolidated Financial Statements.


                                       1


                             MIDDLESEX WATER COMPANY
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)



                                                                                        September 30,         December 31,
ASSETS                                                                                     2005                   2004
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                              (Restated-
                                                                                                              see Note 9)
                                                                                                      
UTILITY PLANT:             Water Production                                            $  89,764,872        $  82,340,798
                           Transmission and Distribution                                 208,141,580          194,531,035
                           General                                                        23,244,601           20,451,215
                           Construction Work in Progress                                   6,389,218           13,013,391
                           -----------------------------------------------------------------------------------------------
                           TOTAL                                                         327,540,271          310,336,439
                           Less Accumulated Depreciation                                  53,942,198           52,017,761
                           -----------------------------------------------------------------------------------------------
                           UTILITY PLANT - NET                                           273,598,073          258,318,678
                           -----------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------
CURRENT ASSETS:            Cash and Cash Equivalents                                       4,208,562            4,034,768
                           Accounts Receivable, net                                        7,719,202            6,316,853
                           Unbilled Revenues                                               4,574,528            3,572,713
                           Materials and Supplies (at average cost)                        1,548,021            1,203,906
                           Prepayments                                                     1,033,478              823,976
                           -----------------------------------------------------------------------------------------------
                           TOTAL CURRENT ASSETS                                           19,083,791           15,952,216
                           -----------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------
DEFERRED CHARGES           Unamortized Debt Expense                                        3,177,044            3,172,254
AND OTHER ASSETS:          Preliminary Survey and Investigation Charges                    1,822,706            1,032,182
                           Regulatory Assets                                               8,482,542            8,198,565
                           Restricted Cash                                                 6,493,814           13,257,106
                           Non-utility Assets, net                                         5,627,845            5,237,622
                           Other                                                             596,871              465,419
                           -----------------------------------------------------------------------------------------------
                           TOTAL DEFERRED CHARGES AND OTHER ASSETS                        26,200,822           31,363,148
                           -----------------------------------------------------------------------------------------------
                            TOTAL ASSETS                                               $ 318,882,686        $ 305,634,042
                           -----------------------------------------------------------------------------------------------

CAPITALIZATION AND LIABILITIES
- --------------------------------------------------------------------------------------------------------------------------
CAPITALIZATION:            Common Stock, No Par Value                                  $  74,684,237        $  71,979,902
                           Retained Earnings                                              23,536,670           23,103,908
                           Accumulated Other Comprehensive Income, net of tax                 52,524               44,841
                           -----------------------------------------------------------------------------------------------
                           TOTAL COMMON EQUITY                                            98,273,431           95,128,651
                           -----------------------------------------------------------------------------------------------
                           Preferred Stock                                                 3,958,062            4,063,062
                           Long-term Debt                                                127,901,370          115,280,649
                           -----------------------------------------------------------------------------------------------
                           TOTAL CAPITALIZATION                                          230,132,863          214,472,362
                           -----------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------
CURRENT                    Current Portion of Long-term Debt                               2,103,932            1,091,351
LIABILITIES:               Notes Payable                                                   5,000,000           11,000,000
                           Accounts Payable                                                4,654,688            6,001,806
                           Accrued Taxes                                                   7,390,748            6,784,380
                           Accrued Interest                                                  851,683            1,703,131
                           Unearned Revenues and Advanced Service Fees                       489,527              387,156
                           Other                                                             724,968              795,456
                           -----------------------------------------------------------------------------------------------
                           TOTAL CURRENT LIABILITIES                                      21,215,546           27,763,280
                           -----------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------
COMMITMENTS AND CONTINGENT LIABILITIES (Note 6)

- --------------------------------------------------------------------------------------------------------------------------
DEFERRED CREDITS           Customer Advances for Construction                             15,467,903           14,018,006
AND OTHER LIABILITIES:     Accumulated Deferred Investment Tax Credits                     1,637,603            1,696,566
                           Accumulated Deferred Income Taxes                              15,381,387           14,556,153
                           Employee Benefit Plans                                          5,880,779            5,464,056
                           Regulatory Liability - Cost of Utility Plant Removal            5,553,764            5,363,152
                           Other                                                             803,943              849,551
                           -----------------------------------------------------------------------------------------------
                           TOTAL DEFERRED CREDITS AND OTHER LIABILITIES                   44,725,379           41,947,484
                           -----------------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------------------------------------------
CONTRIBUTIONS IN AID OF CONSTRUCTION                                                      22,808,898           21,450,916
                           -----------------------------------------------------------------------------------------------
                           TOTAL CAPITALIZATION AND LIABILITIES                        $ 318,882,686        $ 305,634,042
                           -----------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.


                                       2


                             MIDDLESEX WATER COMPANY
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                                            Nine Months Ended September 30,
                                                                                                2005                2004
                                                                                           ---------------------------------
                                                                                                                 (Restated-
                                                                                                                 see Note 9)
                                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                                                 $   6,350,258       $   6,286,181
Adjustments to Reconcile Net Income to
      Net Cash Provided by Operating Activities:
          Depreciation and Amortization                                                        5,320,479           4,735,468
          Provision for Deferred Income Taxes and ITC                                             61,268             182,178
          Allowance for Funds Used During Construction                                          (459,915)           (309,455)
      Changes in Assets and Liabilities:
          Accounts Receivable                                                                 (1,402,349)         (1,498,368)
          Unbilled Revenues                                                                   (1,001,815)           (889,811)
          Materials & Supplies                                                                  (344,115)           (175,658)
          Prepayments                                                                           (209,502)            (26,588)
          Other Assets                                                                          (130,128)           (479,433)
          Accounts Payable                                                                    (1,384,541)          2,631,453
          Accrued Taxes                                                                          602,410           1,612,018
          Accrued Interest                                                                      (851,448)         (1,098,724)
          Employee Benefit Plans                                                                 416,723             165,713
          Unearned Revenue & Advanced Service Fees                                               102,371             141,997
          Other Liabilities                                                                     (116,096)             89,033
- -----------------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                                      6,953,600          11,366,004
- -----------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Utility Plant Expenditures*                                                            (17,684,593)        (19,773,185)
      Cash Surrender Value & Other Investments                                                  (189,951)           (123,714)
      Restricted Cash                                                                          6,763,292           2,388,257
      Preliminary Survey & Investigation Charges                                                (790,524)            498,706
- -----------------------------------------------------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                                                        (11,901,776)        (17,009,936)
- -----------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Redemption of Long-term Debt                                                            (1,003,768)           (943,353)
      Proceeds from Issuance of Long-term Debt                                                14,637,070           3,866,250
      Net Short-term Notes Payable Repayments                                                 (6,000,000)         (6,500,000)
      Deferred Debt Issuance Expenses                                                           (131,777)            (17,618)
      Common Stock Issuance Expense                                                                   --            (379,532)
      Proceeds from Issuance of Common Stock                                                   2,599,335          14,659,874
      Payment of Common Dividends                                                             (5,728,156)         (5,475,146)
      Payment of Preferred Dividends                                                            (189,340)           (191,090)
      Construction Advances and Contributions-Net                                                938,606             220,623
- -----------------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                                      5,121,970           5,240,008
- -----------------------------------------------------------------------------------------------------------------------------
NET CHANGES IN CASH AND CASH EQUIVALENTS                                                         173,794            (403,924)
- -----------------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                               4,034,768           3,005,610
- -----------------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                 $   4,208,562       $   2,601,686
- -----------------------------------------------------------------------------------------------------------------------------

*Excludes Allowance for Funds Used During Construction

SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY:
      Utility Plant received as Construction Advances and Contributions                    $     901,531       $   2,015,064

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
   Cash Paid During the Period for:
      Interest                                                                             $   5,394,714       $   5,024,123
      Interest Capitalized                                                                 $    (459,915)      $    (309,455)
      Income Taxes                                                                         $   2,822,000       $   1,755,500
- -----------------------------------------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.


                                       3


                             MIDDLESEX WATER COMPANY
               CONDENSED CONSOLIDATED STATEMENTS OF CAPITAL STOCK
                               AND LONG-TERM DEBT
                                   (Unaudited)



                                                                          September 30,        December 31,
                                                                               2005               2004
- -----------------------------------------------------------------------------------------------------------
                                                                                        
Common Stock, No Par Value
     Shares Authorized  - 20,000,000
     Shares Outstanding - 2005 - 11,499,745                               $  74,684,237       $  71,979,902
                          2004 - 11,358,772

Retained Earnings                                                            23,536,670          23,103,908
Accumulated Other Comprehensive Income, net of tax                               52,524              44,841
- -----------------------------------------------------------------------------------------------------------
        TOTAL COMMON EQUITY                                               $  98,273,431       $  95,128,651
- -----------------------------------------------------------------------------------------------------------

Cumulative Preference Stock, No Par Value:
     Shares Authorized - 100,000
     Shares Outstanding - None
Cumulative Preferred Stock, No Par Value
     Shares Authorized - 140,497
   Convertible:
     Shares Outstanding, $7.00 Series - 13,881                            $   1,457,505       $   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 PREFERRED STOCK                                             $   3,958,062       $   4,063,062
- -----------------------------------------------------------------------------------------------------------

Long-term Debt
   8.05%, Amortizing Secured Note, due December 20, 2021                  $   3,004,063       $   3,063,389
   6.25%, Amortizing Secured Note, due May 22, 2028                           9,520,000           9,835,000
   6.44%, Amortizing Secured Note, due August 25, 2030                        6,976,667                  --
   6.46%, Amortizing Secured Note, due September 19, 2031                     7,000,000                  --
   4.22%, State Revolving Trust Note, due December 31, 2022                     769,238             784,000
   3.30% to 3.60%, State Revolving Trust Note, due May 1, 2025                2,985,386           2,348,316
   4.00% to 5.00%, State Revolving Trust Bond, due September 1, 2021            760,000             790,000
   0.00%, State Revolving Fund Bond, due September 1, 2021                      614,436             652,306
   First Mortgage Bonds:
      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                                    700,280             755,006
      4.25% to 4.63%, Series Y, due September 1, 2018                           870,000             920,000
      0.00%, Series Z, due September 1, 2019                                  1,567,367           1,679,979
      5.25% to 5.75%, Series AA, due September 1, 2019                        1,990,000           2,085,000
      0.00%, Series BB, due September 1, 2021                                 1,926,956           2,048,095
      4.00% to 5.00%, Series CC, due September 1, 2021                        2,185,000           2,275,000
      5.10%, Series DD, due January 1, 2032                                   6,000,000           6,000,000
      0.00%, Series EE, due September 1, 2024                                 7,715,909           7,715,909
      3.00% to 5.50%, Series FF, due September 1, 2024                        8,920,000           8,920,000
- -----------------------------------------------------------------------------------------------------------
        SUBTOTAL LONG-TERM DEBT                                             130,005,302         116,372,000
- -----------------------------------------------------------------------------------------------------------
                            Less: Current Portion of Long-term Debt          (2,103,932)         (1,091,351)
- -----------------------------------------------------------------------------------------------------------
                               TOTAL LONG-TERM DEBT                       $ 127,901,370       $ 115,280,649
- -----------------------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.


                                       4


                             MIDDLESEX WATER COMPANY
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Summary of Significant Accounting Policies

Organization  - Middlesex  Water Company  (Middlesex)  is the parent company and
sole   shareholder  of  Tidewater   Utilities,   Inc.   (Tidewater),   Tidewater
Environmental Services,  Inc. (TESI),  Pinelands Water Company (Pinelands Water)
and  Pinelands   Wastewater   Company  (Pinelands   Wastewater)   (collectively,
Pinelands),  Utility Service Affiliates,  Inc. (USA), Utility Service Affiliates
(Perth Amboy) Inc.  (USA-PA) and Bayview Water  Company.  Southern  Shores Water
Company,  LLC  (Southern  Shores) and White Marsh  Environmental  Systems,  Inc.
(White  Marsh)  are  wholly-owned   subsidiaries  of  Tidewater.  The  financial
statements  of Middlesex  and its wholly owned  subsidiaries  (the  Company) are
reported on a consolidated  basis.  All  significant  intercompany  accounts and
transactions have been eliminated.

In the opinion of the Company, the accompanying unaudited condensed consolidated
financial statements contain all adjustments necessary,  after the effect of the
restatement of certain financial reporting period financial statements (see Note
9 - Restatement  of Condensed  Consolidated  Financial  Statements),  to present
fairly the financial position as of September 30, 2005 and December 31, 2004 and
the results of operations  for the three and nine month periods ended  September
30, 2005 and 2004, and cash flows for the nine month periods ended September 30,
2005 and 2004.

Recent  Accounting  Pronouncements  - In  May  2005,  the  Financial  Accounting
Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS)
No.154,  "Accounting  Changes and Error  Corrections" (SFAS 154), which requires
retrospective  application to prior periods'  financial  statements of voluntary
changes in accounting  principles unless it is impracticable to determine either
the  period-specific  effects or the cumulative  effect of the change.  SFAS 154
makes  a  distinction  between  "retrospective  application"  of  an  accounting
principle  and  the  "restatement"  of  financial   statements  to  reflect  the
correction of an error. SFAS 154 replaces  Accounting  Principles Bulletin (APB)
No. 20,  "Accounting  Changes"  (APB 20), and SFAS No. 3,  Reporting  Accounting
Changes in Interim Financial  Statements.  APB 20 previously  required that most
voluntary  changes in  accounting  principle  be  recognized  by  including  the
cumulative effect of changing to the new accounting  principle in the net income
of the period of the change.  SFAS 154 requires  that a change in  depreciation,
amortization  or  depletion  method  for  long-lived   non-financial  assets  be
accounted  for as a change  in  accounting  estimate  affected  by a  change  in
accounting  principle,  whereas APB 20 had required accounting for such a change
as a change in accounting  principle.  SFAS 154 carries  forward the guidance in
APB 20 for reporting the correction of an error in previously  issued  financial
statements and a change in accounting  estimate as well as the  requirement  for
justifying a change in accounting  principle on the basis of a preference.  This
statement is effective for accounting  changes and corrections of errors made in
fiscal  years  beginning  after  December  15,  2005  (January  1,  2006 for the
Company).

In December 2004, the FASB issued SFAS  No.123(R),  "Share-Based  Payment" (SFAS
123(R)), which replaces SFAS No. 123, "Accounting for Stock-Based  Compensation"
(SFAS 123), and supersedes APB Opinion No. 25,  "Accounting  for Stock Issued to
Employees".  The Statement requires that the cost resulting from all share-based
payment  transactions be recognized in the financial  statements.  The Statement
also  establishes  fair value as the  measurement  objective in  accounting  for
share-based   payment   arrangements  and  requires  all  entities  to  apply  a
fair-value-based  measurement  method  in  accounting  for  share-based  payment
transactions  with  employees,  except for equity  instruments  held by employee
share  ownership  plans.  This statement was  originally  effective for quarters
beginning  after June 15, 2005,  however on April 14, 2005,  the  Securities and
Exchange  Commission  adopted a rule which makes the  provisions  of SFAS 123(R)
effective for the first annual


                                       5


reporting  period  beginning  after  June  15,  2005  (January  1,  2006 for the
Company).  The Company currently  recognizes  compensation expense at fair value
for  stock-based  payment awards in accordance with SFAS No. 123 "Accounting for
Stock-Based  Compensation,"  and does not  anticipate  adoption of this standard
will have a material impact on its financial position, results of operations, or
cash flows.

In December 2004, the FASB issued SFAS No. 153, Exchanges of Nonmonetary Assets,
an  amendment  of APB  Opinion  No.  29  (SFAS  153).  SFAS  153  addresses  the
measurement  of  exchanges  of  nonmonetary  assets and  redefines  the scope of
transactions  that  should be  measured  based on the fair  value of the  assets
exchanged.  SFAS 153 is effective for nonmonetary  asset exchanges  occurring in
quarters  beginning  after June 15, 2005.  The adoption of this standard did not
have an impact on its financial position, results of operations, or cash flows.

On October 22, 2004,  the American Jobs Creation Act (AJCA) was signed into law.
Among other provisions,  the AJCA creates a new deduction for qualified domestic
production  activities.  Certain  activities  of the Company,  such as our water
treatment  activity,  are  considered as qualifying  production  activities  for
purposes of determining the deduction for qualified  production  activities.  In
December  2004,  the FASB issued FSP 109-1,  "Application  of FASB Statement No.
109,  Accounting for Income Taxes, to the Tax Deduction on Qualified  Production
Activities  Provided by the American  Jobs  Creation Act of 2004." In accordance
with FSP 109-1,  the Company is treating the deduction  for  qualified  domestic
production  activities  as a reduction of the income tax provision in the period
as realized. The adoption of this statement has not had a material impact on the
Company's financial position, results of operations or cash flows.

In May 2004, the FASB issued FASB Staff Position  (FSP) 106-2,  "Accounting  and
Disclosure  Requirements Related to the Medicare Prescription Drug,  Improvement
and Modernization  Act of 2003" (FSP 106-2).  FSP 106-2 provides guidance on the
accounting for the effects of the Medicare  Prescription  Drug,  Improvement and
Modernization  Act of  2003  (Medicare  Drug  Act)  for  employers  who  sponsor
postretirement  health care plans that provide  prescription drug benefits.  FSP
106-2 also requires those employers to provide certain disclosures regarding the
effect of the federal  subsidy  provided by the Medicare  Drug Act. The Medicare
Drug Act generally permits plan sponsors that provide retiree  prescription drug
benefits that are "actuarially equivalent" to the benefits of Medicare Part D to
be eligible for a non-taxable  federal  subsidy.  FSP 106-2 is effective for the
first interim or annual period beginning after June 15, 2004. FSP 106-2 provides
that if the effect of the  Medicare  Drug Act is not  considered  a  significant
event,  the measurement  date for the adoption of FSP 106-2 is delayed until the
next regular measurement date. Based on discussions with its Actuary, Management
determined the effect of the Medicare Drug Act was a significant  event and thus
the  Company  is  accounting  for  the  effects  of FSP  106-2  as of  its  next
measurement  date.  The adoption of FSP 106-2 did not have a material  effect on
the Company's financial statements.

In March 2004, the Emerging  Issues Task Force (EITF) reached  consensus on EITF
No. 03-1, "The Meaning of Other-Than-Temporary Impairment and Its Application to
Certain  Investments"  (EITF 03-1).  EITF 03-1 further defines the meaning of an
"other-than-temporary  impairment"  and  its  application  to  debt  and  equity
securities. Impairment occurs when the fair value of a security is less than its
cost basis. When such a condition  exists,  the investor is required to evaluate
whether the impairment is  other-than-temporary as defined in EITF 03-1. When an
impairment  is  other-than-temporary,  the security  must be written down to its
fair  value.  EITF  03-1  also  requires   additional  annual  quantitative  and
qualitative  disclosures  for available  for sale and held to maturity  impaired
investments that are not other-than temporarily impaired. On September 30, 2004,
the FASB issued FSP EITF 03-1-1,  "Effective  date of Paragraph's  10-20 of EITF
Issue  No.  03-1,  The  Meaning  of  Other-Than-Temporary   Impairment  and  Its
Application to Certain  Investments" (FSP EITF 03-1-1).  FSP EITF 03-1-1


                                       6


delayed  the  effective  date  for  the  measurement  and  recognition  guidance
contained  in EITF 03-1 until  further  implementation  guidance is issued.  The
Company does not expect any  material  effects from the adoption of EITF 03-1 on
its financial statements.

In  March  2005,  the  FASB  issued   Interpretation  No.  47,  "Accounting  for
Conditional  Asset  Retirement  Obligations"  (FIN  47),  to  clarify  the  term
"conditional asset retirement  obligation" as used in SFAS No. 143,  "Accounting
for Asset  Retirement  Obligations."  Conditional  asset  retirement  obligation
refers to a legal  obligation to perform an asset  retirement  activity in which
the timing and/or method of settlement  are  conditional  on a future event that
may or may not be within the control of the entity.  The  obligation  to perform
the asset retirement  activity is unconditional  even though  uncertainty exists
about the timing and/or method of settlement. Accordingly, an entity is required
to recognize a liability  for the fair value of a conditional  asset  retirement
obligation if the fair value of the liability can be reasonably  estimated.  The
fair value of a liability for the conditional asset retirement obligation should
be  recognized  when  incurred,   generally,  upon  acquisition,   construction,
development and/or through the normal operation of the asset.  Uncertainty about
the timing and/or method of settlement  should be factored into the  measurement
of the liability when sufficient  information exists. FIN 47 also clarifies when
an entity would have  sufficient  information  to  reasonably  estimate the fair
value of an asset retirement  obligation.  FIN 47 is effective no later than the
end of fiscal  years  ending  after  December  15, 2005  (December  31, 2005 for
calendar-year  enterprises).  The Company does not  anticipate  adoption of this
standard  will have a  material  impact on its  financial  position,  results of
operations, or cash flows.

Rate  Matters -  Middlesex  filed for a 13.1%  base rate  increase  with the New
Jersey Board of Public  Utilities (BPU) on May 16, 2005. The requested  increase
is intended to recover increased costs of operations, maintenance, and taxes, as
well as capital  investment of  approximately  $19.2 million since January 2004.
Included  in the  capital  investment  is $8.7  million  for a second  raw water
pipeline to ensure  back-up  water supply for our largest  treatment  plant.  We
expect a decision on this matter  within the next several  months with new rates
being effective by the first quarter of 2006.

On August 10, 2005  Pinelands  Water  Company and Pinelands  Wastewater  Company
filed for base rate increases of 16.72% and 6.14%,  respectively,  with the BPU.
The requests were  necessitated by increased  costs of operations,  maintenance,
and  capital  investment.  We cannot  predict  whether  the BPU will  ultimately
approve, deny, or reduce the amount of our request. We expect a decision on this
matter in the first quarter of 2006.

As part of an approved  settlement with the Delaware  Public Service  Commission
(PSC) on October 19,  2004,  Tidewater  was eligible to apply for a second phase
rate  increase  of $0.5  million,  provided  it  completed  a number of  capital
projects  within a specified time schedule.  Tidewater  filed an application for
this increase on March 28, 2005. Upon  verification of project  completion,  the
new rates became effective on April 27, 2005. Tidewater also agreed to waive its
right to file Distribution  System Improvement  Charges (DSIC) applications over
the next three six-month cycles (January and July 2005, and January 2006) and to
defer making an application for a base rate increase until after April 27, 2006.
The DSIC allows a utility to promptly begin recovering  depreciation expense and
a return on the capital invested for eligible  distribution  system improvements
recently placed into service.

In accordance with the tariff  established for Southern  Shores,  an annual rate
increase of 3% was  implemented on January 1, 2005.  The increase  cannot exceed
the lesser of the regional Consumer Price Index or 3%.


                                       7


Note 2 - Capitalization

Common  Stock - On April 28, 2005,  the Company  filed with the  Securities  and
Exchange Commission on Form S-3 to issue shares under its Dividend  Reinvestment
and Common Stock  Purchase  Plan at a 5% discount on optional  cash payments and
reinvested  dividends for a six-month  period  commencing  on June 1, 2005,  and
concluding on December 1, 2005. During the nine months ended September 30, 2005,
there were 128,973 common shares  (approximately  $2.6 million) issued under the
Company's Dividend Reinvestment and Common Stock Purchase Plan.

On September 20, 2005, 1,000 shares of convertible  $7.00 series preferred stock
were  converted  into 12,000 shares of common stock.  The original  value of the
preferred shares that were converted was $105,000.

Long-term  Debt - Tidewater  had  previously  received  approval from the PSC to
finance up to $16.0 million in the form of long-term debt securities  during the
current  year.  Of this amount,  Tidewater  received loan approval in April 2005
under the Delaware State Revolving Fund (SRF) program of $2.0 million. Tidewater
closed on this loan on July 25, 2005. The Delaware SRF program allows,  but does
not obligate,  Tidewater to draw down against a General  Obligation Note for two
specific projects over a two-year period ending in April 2007. The interest rate
on any draw-down will be set at 3.49%. On August 25, 2005,  Tidewater  converted
$7.0 million of short-term borrowings to a $7.0 million mortgage-type loan to be
repaid over a term of 25 years.  This loan bears interest at 6.44%. On September
15, 2005, Tidewater closed on another $7.0 million mortgage-type loan. This loan
bears interest at 6.46% and is to be repaid over a term of 26 years.


                                       8


Note 3 - Earnings Per Share

Basic earnings per share (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 the  Convertible  Preferred Stock
$8.00 Series.

                   (In Thousands Except for per Share Amounts)



                                                              Three Months Ended
                                                                 September 30,

                                                            Weighted                  Weighted
                                                2005        Average       2004        Average
      Basic:                                   Income        Shares      Income        Shares
      ----------------------------------------------------------------------------------------
                                                                             
      Net Income                               $3,024        11,466      $3,362        11,317
      Preferred Dividend                          (62)                      (64)
                                               ------       -------      ------       -------
      Earnings Applicable to Common Stock      $2,962        11,466      $3,298        11,317

      Basic EPS                                $ 0.26                    $ 0.29

      ----------------------------------------------------------------------------------------
      Diluted:
      ----------------------------------------------------------------------------------------
      Earnings Applicable to Common Stock      $2,962        11,466      $3,298        11,317
      $7.00 Series Preferred Dividend              24           175          26           179
      $8.00 Series Preferred Dividend              24           164          24           164
                                               ------       -------      ------       -------
      Adjusted Earnings Applicable to
        Common Stock                           $3,010        11,805      $3,348        11,660

      Diluted EPS                              $ 0.26                    $ 0.29


                                                             Nine Months Ended
                                                               September 30,

                                                            Weighted                  Weighted
                                                2005        Average       2004        Average
      Basic:                                   Income        Shares      Income        Shares
      ----------------------------------------------------------------------------------------
                                                                             
      Net Income                               $6,350        11,409      $6,286        10,989
      Preferred Dividend                         (189)                     (191)
                                               ------       -------      ------       -------
      Earnings Applicable to Common Stock      $6,161        11,409      $6,095        10,989

      Basic EPS                                $ 0.54                    $ 0.55

      ----------------------------------------------------------------------------------------
      Diluted:
      ----------------------------------------------------------------------------------------
      Earnings Applicable to Common Stock      $6,161        11,409      $6,095        10,989
      $7.00 Series Dividend                        76           178          78           179
      $8.00 Series Dividend                        72           164          72           164
                                               ------       -------      ------       -------
      Adjusted Earnings Applicable to
        Common Stock                           $6,309        11,751      $6,245        11,332

      Diluted EPS                              $ 0.54                    $ 0.55



                                       9


Note 4 - 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.  This segment also  includes the
operations  of  regulated  wastewater  systems in New Jersey and  Delaware.  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  services  within
these  States.  The other  segment  primarily  includes  non-regulated  contract
services for the  operation and  maintenance  of municipal and private water and
wastewater  systems  in New  Jersey  and  Delaware.  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.   These
inter-segment   transactions  are  eliminated  in  the  Company's   consolidated
financial statements. Segment information is as follows:



                                                      (Dollars in Thousands)
                                           Three Months Ended           Nine Months Ended
                                              September 30,               September 30,
      Operations by Segments:              2005          2004            2005           2004
      --------------------------------------------------------------------------------------
                                                                       
      Revenues:
         Regulated                       $18,700       $17,297       $49,852       $45,786
         Non - Regulated                   2,162         2,590         6,244         7,806
      Inter-segment Elimination              (30)          (30)          (90)          (90)
                                         ---------------------------------------------------
      Consolidated Revenues              $20,832       $19,857       $56,006       $53,502
                                         ---------------------------------------------------

      Operating Income:
         Regulated                       $ 4,308       $ 4,341       $ 9,944       $ 9,454
         Non - Regulated                     170           156           402           373
                                         ---------------------------------------------------
      Consolidated Operating Income      $ 4,478       $ 4,497       $10,346       $ 9,827
                                         ---------------------------------------------------

      Net Income:
         Regulated                       $ 2,878       $ 3,245       $ 6,018       $ 6,026
         Non - Regulated                     146           117           332           260
                                         ---------------------------------------------------
      Consolidated Net Income            $ 3,024       $ 3,362       $ 6,350       $ 6,286
                                         ---------------------------------------------------

      Capital Expenditures:
         Regulated                       $ 6,004       $10,908       $17,450       $19,622
         Non - Regulated                      88            31           235           151
                                         ---------------------------------------------------
      Total Capital Expenditures         $ 6,092       $10,939       $17,685       $19,773
                                         ---------------------------------------------------


                                          As of          As of
                                      September 30,   December 31,
                                          2005            2004
                                          ----            ----
                                                 
      Assets:
         Regulated                      $315,505       $302,765
         Non - Regulated                   5,689          4,943
      Inter-segment Elimination           (2,311)        (2,074)
                                        -----------------------
      Consolidated Assets               $318,883       $305,634
                                        -----------------------



                                       10


Note 5 - Short-term Borrowings

The Company has established  available lines of credit aggregating $40.0 million
that  have  varying  expiration  dates in  2006.  At  September  30,  2005,  the
outstanding  borrowings under these credit lines were $5.0 million at a weighted
average  interest  rate of 4.51%.  As of that date,  the Company  had  borrowing
capacity of $35.0 million under its credit lines.

The weighted average daily amounts of borrowings outstanding under the Company's
credit lines and the weighted average interest rates on those amounts were $10.9
million and $6.7 million at 4.72% and 2.04% for the three months ended September
30,  2005  and  2004,  respectively.  The  weighted  average  daily  amounts  of
borrowings outstanding under the Company's credit lines and the weighted average
interest rates on those amounts were $10.9 million and $9.3 million at 4.29% and
1.63% for the nine months ended September 30, 2005 and 2004, respectively.

Note 6 - Commitments and Contingent Liabilities

Guarantees - USA-PA  operates the City of Perth Amboy's  (Perth Amboy) water and
wastewater systems under a service contract agreement through June 30, 2018. 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.  Scheduled  fixed  fee  payments  for  2005 are $7.3
million.  The fixed fees will  increase  over the term of the  contract to $10.2
million.

In connection  with the  agreement,  Perth Amboy,  through the Middlesex  County
Improvement  Authority,  issued  approximately  $68.0 million in three series of
bonds. Middlesex guaranteed one of those series of bonds,  designated the Series
C Serial Bonds, in the principal  amount of approximately  $26.3 million.  Perth
Amboy  guaranteed the two other series of bonds.  The Series C Serial Bonds have
various  maturity dates with the final maturity date on September 1, 2015. As of
September  30, 2005  approximately  $23.9  million of the Series C Serial  Bonds
remained outstanding.

We are  obligated to perform under the guarantee in the event notice is received
from the Series C Serial Bonds trustee of an impending debt service  deficiency.
If  Middlesex  funds  any debt  service  obligations  as  guarantor,  there is a
provision in the agreement  that requires Perth Amboy to reimburse us. There are
other  provisions in the agreement that we believe make it unlikely that we will
be  required  to perform  under the  guarantee,  such as  scheduled  annual rate
increases  for water and  wastewater  services as well as rate  increases due to
unforeseen circumstances. In the event revenues from customers could not satisfy
the reimbursement requirements,  Perth Amboy has Ad Valorem taxing powers, which
could be used to raise the needed amount.

Water  Supply - Middlesex  has an  agreement  with the New Jersey  Water  Supply
Authority  (NJWSA) for the purchase of untreated  water.  The agreement  expires
November 30, 2023 and provides for an average  purchase of 27 million  gallons a
day (mgd). Pricing includes a two tier pricing schedule for the first 20 mgd and
the  additional 7 mgd. In addition,  the agreement has provisions for additional
pricing in the event Middlesex  overdrafts or exceeds certain monthly and annual
thresholds.

                                       11


Middlesex  also has an  agreement  with a  nonaffiliated  water  utility for the
purchase of treated  water.  This  agreement,  which expires  December 31, 2005,
provides for the minimum  purchase of 3 mgd of treated water with provisions for
additional  purchases.  Middlesex is currently  negotiating  an extension of the
agreement as to its duration and daily minimum purchase. The cost of the treated
water is set by the BPU and is not subject to negotiation.

Purchased water costs are shown below:

                                        (Millions of Dollars)
                            Three Months Ended          Nine Months Ended
                              September 30,               September 30,
                              -------------               -------------
     Purchased Water        2005          2004          2005         2004
     ---------------        ----          ----          ----         ----
     Untreated              $0.7          $0.6          $1.7         $1.6
     Treated                 0.5           0.5           1.4          1.6
                            ----          ----          ----         ----
     Total Costs            $1.2          $1.1          $3.1         $3.2
                            ====          ====          ====         ====

Construction  -  Based  on its  capital  budget,  the  Company  plans  to  spend
approximately $23.2 million on its construction program in 2005.

Litigation  - A lawsuit  was  filed in 1998  against  the  Company  for  damages
involving  the break of both a Company  water line and an  underground  electric
power cable containing both electric lines and petroleum based insulating fluid.
The electric  utility also asserted claims against the Company.  The lawsuit was
settled in 2003,  and by  agreement,  the electric  utility's  counterclaim  for
approximately $1.1 million in damages was submitted to binding  arbitration,  in
which the agreed  maximum  exposure  of the Company is $0.3  million,  which the
Company  has  accrued  for.  While we are unable to predict  the  outcome of the
arbitration, we believe that we have substantial defenses.

The Company is defendant in various  lawsuits in the normal  course of business.
We believe the resolution of pending claims and legal  proceedings will not have
a material adverse effect on the Company's consolidated financial statements.

Change in Control Agreements - The Company has Change in Control Agreements with
certain of its Officers that provide  compensation  and benefits in the event of
termination of employment in connection with a change in control of the Company.

Note 7 - Employee Retirement Benefit Plans

Pension - The Company has a non-contributory defined benefit pension plan, which
covers all  employees  with more than 1,000 hours of service.  The Company  made
cash  contributions  of $1.0 million  during the current year. In addition,  the
Company  maintains  an  unfunded  supplemental  pension  plan for certain of its
executives.

Post-retirement Benefits Other Than Pensions - The Company has a post-retirement
benefit plan other than pensions for substantially all of its retired employees.
Coverage  includes  healthcare and life  insurance.  Retiree  contributions  are
dependent on credited years of service.  The Company  expects to make total cash
contributions of $1.4 million during the current year. These  contributions will
be made each quarter  during 2005. The Company has made  contributions  totaling
$0.9 million through September 30, 2005.


                                       12


The following table sets forth  information  relating to the Company's  periodic
costs for its retirement plans.



                                                                       (Dollars in Thousands)
                                                           Pension Benefits              Other Benefits
                                                           ----------------              --------------
                                                                  Three Months Ended September 30,
                                                           2005          2004          2005          2004
                                                         --------------------------------------------------
                                                                                       
    Service Cost                                         $   281       $   186       $   156       $   106
    Interest Cost                                            390           346           193           145
    Expected Return on Assets                               (387)         (372)          (69)          (53)
    Amortization of Unrecognized Losses                       12            --           120            73
    Amortization of Unrecognized Prior Service Cost           23            23            --            --
    Amortization of Transition Obligation                     --            --            34            34
                                                         --------------------------------------------------
    Net Periodic Benefit Cost                            $   319       $   183       $   434       $   305
                                                         --------------------------------------------------


                                                           Pension Benefits               Other Benefits
                                                           ----------------               --------------
                                                                  Nine Months Ended September 30,
                                                           2005          2004         2005           2004
                                                         --------------------------------------------------
                                                                                       
    Service Cost                                         $   844       $   559       $   466       $   319
    Interest Cost                                          1,169         1,039           578           435
    Expected Return on Assets                             (1,160)       (1,118)         (206)         (160)
    Amortization of Unrecognized Losses                       36            --           361           219
    Amortization of Unrecognized Prior Service Cost           69            69            --            --
    Amortization of Transition Obligation                     --            --           102           102
                                                         --------------------------------------------------
    Net Periodic Benefit Cost                            $   958       $   549       $ 1,301       $   915
                                                         --------------------------------------------------


Note 8 - Other Comprehensive Income

Comprehensive income was as follows:



                                                                         (Dollars in Thousands)
                                                            Three Months Ended          Nine Months Ended
                                                               September 30,              September 30,
                                                           2005           2004         2005          2004
                                                          -------------------------------------------------
                                                                                       
    Net Income                                            $ 3,024       $ 3,362       $ 6,350      $ 6,286

    Other Comprehensive Income:
    Change in Value of Equity Investments,
      Net of Income Tax                                        (1)          (11)            8          (15)
                                                          -------------------------------------------------
         Other Comprehensive Income                            (1)          (11)            8          (15)

                                                          -------------------------------------------------
    Comprehensive Income                                  $ 3,023       $ 3,351       $ 6,358      $ 6,271
                                                          -------------------------------------------------



                                       13


Note 9 - Restatement of Condensed Consolidated Financial Statements

On November 5, 2005 and  subsequent to the issuance of the  Company's  Form 10-K
for the year ended December 31, 2004,  management determined that the previously
filed  Consolidated  Balance  Sheets and  Statements  of Cash Flows needed to be
restated.

The Condensed  Consolidated Balance Sheet reflects the non-cash contributions of
utility  plant  from  developers  and  the  related   construction   advance  or
contributions  as of the  date  the  Company  took  ownership  of the  property.
Previously,  the  Company  recorded  the  contributions  as of the date the cost
information regarding the contributed property was received from the developer.

The  Condensed  Consolidated  Statement of Cash Flows  reflects only the related
cash activity for  construction  advances and  contributions  of utility  plant.
Additionally,  the Company has included supplemental non-cash disclosure related
to  utility  plant   contributions  by  developers.   Previously,   the  Company
incorrectly   included   non-cash   activity  for   construction   advances  and
contributions  of utility plant as cash outflows from  investing  activities and
cash inflows from financing activities.

The restatement does not have any effect on net income,  earnings  applicable to
common stock, cash flow from operations, or liquidity.

A summary of the significant effect of the restatement is as follows:

Condensed Consolidated Balance Sheet Effects:

                                                    December 31, 2004
                                                    -----------------
                                             As Previously            As
                                                Reported           Restated
                                                --------           --------

    Utility Plant - Transmission and
      Distribution                            $188,026,091      $194,531,035
    Total Assets                               299,129,098       305,634,042
    Customer Advances for Construction          12,366,060        14,018,006
    Contributions in Aid of Construction        16,597,918        21,450,916
    Total Capitalization and Liabilities       299,129,098       305,634,042


                                       14


Condensed Consolidated Statement of Cash Flows Effects:



                                                                 Nine Months Ended
                                                                 September 30, 2004
                                                                 ------------------
                                                          As Previously             As
                                                             Reported           Restated
                                                             --------           --------
                                                                       
       Utility Plant Expenditures                         $(20,629,121)      $(19,773,184)
       Net Cash Used in Investing Activities               (17,865,872)       (17,009,935)

       Construction Advances and Contributions - Net         1,076,559            220,622
       Net Cash Provided by Financing Activities             6,095,944          5,240,007

Supplemental Disclosure of Non-Cash Activity:
   Utility Plant received as Construction Advances
       and Contributions                                  $         --       $  2,015,064



                                       15


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

The following  discussion and analysis  should be read in  conjunction  with the
unaudited condensed  consolidated  financial  statements of the Company included
elsewhere  herein.

Forward-Looking Statements

Certain  statements  contained  in this  quarterly  report are  "forward-looking
statements"  within the meaning of federal  securities laws. The Company intends
that these  statements be covered by the safe harbors  created under those laws.
These statements include, but are not limited to:

      -     statements as to expected financial condition, performance,
            prospects and earnings of the Company;

      -     statements regarding strategic plans for growth;

      -     statements regarding the amount and timing of rate increases and
            other regulatory matters;

      -     statements regarding expectations and events concerning capital
            expenditures;

      -     statements as to the Company's expected liquidity needs during
            fiscal 2005 and beyond and statements as to the sources and
            availability of funds to meet its liquidity needs;

      -     statements as to expected rates, consumption volumes, service fees,
            revenues, margins, expenses and operating results;

      -     statements as to the Company's compliance with environmental laws
            and regulations and estimations of the materiality of any related
            costs;

      -     statements as to the safety and reliability of the Company's
            equipment, facilities and operations;

      -     statements as to financial projections;

      -     statements as to the ability of the Company to pay dividends;

      -     statements as to the Company's plans to renew municipal franchises
            and consents in the territories it serves;

      -     expectations as to the cost of cash contributions to fund the
            Company's pension plan, including statements as to anticipated
            discount rates and rates of return on plan assets;

      -     statements as to trends; and

      -     statements regarding the availability and quality of our water
            supply.

These forward-looking  statements are subject to risks,  uncertainties and other
factors that could cause actual results to differ materially from future results
expressed or implied by the forward-looking  statements.  Important factors that
could cause actual results to differ  materially  from  anticipated  results and
outcomes include, but are not limited to:

      -     the effects of general economic conditions;

      -     increases in competition in the markets served by the Company;

      -     the ability of the Company to control operating expenses and to
            achieve efficiencies in its operations;

      -     the availability of adequate supplies of water;

      -     actions taken by government regulators, including decisions on base
            rate increase requests;

      -     new or additional water quality standards;

      -     weather variations and other natural phenomena;

      -     acts of war or terrorism; and

      -     other factors discussed elsewhere in this quarterly report.

Many of these  factors are beyond the  Company's  ability to control or predict.
Given these uncertainties,  readers are cautioned not to place undue reliance on
any forward-looking statements,  which only speak to the


                                       16


Company's  understanding  as of the date of this quarterly  report.  The Company
does not  undertake any  obligation  to release  publicly any revisions to these
forward-looking  statements to reflect events or circumstances after the date of
this  quarterly  report or to reflect the  occurrence of  unanticipated  events,
except as may be required under applicable securities laws.

Risk Factors

Our revenue and earnings depend on the rates we charge our customers.  We cannot
raise utility rates without filing a petition with the appropriate  governmental
agency. If these agencies modify, delay, or deny our petition, our revenues will
not increase and our earnings will decline unless we are able to reduce costs.

The BPU regulates all of our public utility companies in New Jersey with respect
to rates and charges for  service,  classification  of  accounts,  awards of new
service territory,  acquisitions,  financings and other matters. That means, for
example,  that we cannot  raise  the  utility  rates we charge to our  customers
without  first  filing a  petition  with the BPU and  going  through  a  lengthy
administrative  process.  In much the same way,  the PSC  regulates  our  public
utility companies in Delaware. We cannot give assurances of when we will request
approval  for any such  matter,  nor can we predict  whether the BPU or PSC will
approve, deny or reduce the amount of such requests.

Certain  costs of doing  business  are not within our  control.  The  failure to
obtain any rate  increase  would  prevent us from  increasing  our revenues and,
unless we are able to reduce costs, would result in reduced earnings.

We are  subject  to  penalties  unless we  comply  with  environmental  laws and
regulations, including water quality regulations. Compliance with those laws and
regulations impose costs on us.

The EPA and 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,  DNREC,  DPH and DRBC with respect to operations in Delaware.  Federal,
New Jersey and  Delaware  regulations  relating to water  quality  require us to
perform  expanded  types of testing  to ensure  that our water  meets  state and
federal water quality requirements.  We are subject to EPA regulations under the
Federal Safe Drinking  Water Act,  which  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.  There are
also similar state regulations by the DEP in New Jersey. The DEP and DPH monitor
our activities and review the results of water quality tests that we perform for
adherence  to  applicable  regulations.  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  cost to water  companies  of  complying  with the  proposed  water  quality
standards depends in part on the limits set in the regulations and on the method
selected  to  implement  them.  Those  costs could be very high and make us less
profitable if we cannot recover those costs through our rates that we charge our
customers.

We depend upon our ability to raise money in the capital markets to finance some
of the costs of complying  with laws and  regulations,  including  environmental
laws and  regulations  or to pay for some of the  costs of  improvements  or the
expansion  of our  utility  system  assets.  We  cannot  issue  debt  or  equity
securities without regulatory approval.

We require  financing to fund the ongoing capital program for the improvement of
our utility system assets and for planned  expansion of that system.  We project
that we may expend approximately $74.4 million for existing capital projects. We
must have regulatory  approval to sell debt or equity  securities to raise money
for these  projects.  If  sufficient  capital  is not  available  or the cost of
capital is too high, or if the regulatory authorities deny a petition of ours to
sell  debt or  equity  securities,  we  would  not be able to meet  the  cost of
complying with  environmental laws and regulations or the costs of improving and
expanding  our utility  system  assets.  This might result in the  imposition of
fines or  restrictions  on our operations and may curtail our ability to improve
upon and expand our utility system assets.

Weather  conditions and overuse of  underground  aquifers may interfere with our
sources of water, demand for water services,  and our ability to supply water to
customers.

                                       17


Our  ability to meet the  existing  and future  water  demands of our  customers
depends on an adequate supply of water. Unexpected conditions may interfere with
our water supply sources.  Drought and overuse of underground aquifers may limit
the  availability  of ground and surface  water.  These factors might  adversely
affect our ability to supply water in sufficient  quantities  to our  customers.
Governmental  drought  restrictions  might  result  in  decreased  use of  water
services and can adversely affect our revenue and earnings.  Additionally,  cool
and wet weather may reduce  consumption  demands,  also adversely  affecting our
revenue and earnings. Freezing weather may also contribute to water transmission
interruptions  caused by pipe and main breakage.  Any  interruption in our water
supply could cause a reduction in our revenue and profitability.

Our water sources may become  contaminated  by  naturally-occurring  or man-made
compounds and events.  This may cause disruption in services and impose costs to
restore the water to required levels of quality.

Our sources of water may become contaminated by  naturally-occurring or man-made
compounds and events. In the event that our water supply is contaminated, we may
have to  interrupt  the use of that  water  supply  until we are able to install
treatment equipment or substitute the flow of water from an uncontaminated water
source through our  transmission  and  distribution  systems.  We may also incur
significant  costs in treating  the  contaminated  water  through the use of our
current  treatment  facilities,  or  development of new treatment  methods.  Our
inability to substitute water supply from an uncontaminated  water source, or to
adequately  treat the contaminated  water source in a cost-effective  manner may
reduce our revenues and make us less profitable.

The necessity for increased security has and may continue to result in increased
operating costs.

In the wake of the September 11, 2001 terrorist  attacks and the ensuing threats
to the health and security of the United States of America,  we have taken steps
to increase security measures at our facilities and heighten employee  awareness
of  threats  to our  water  supply.  We have  tightened  our  security  measures
regarding the delivery and handling of certain  chemicals  used in our business.
We are at risk  for  terrorist  attacks  and have  and  will  continue  to incur
increased costs for security  precautions to protect our facilities,  operations
and supplies from such risks.

We face  competition  from other  utilities  and service  providers  which might
hinder our growth and reduce our profitability.

We face risks of competition from other utilities  authorized by federal,  state
or local  agencies.  Once a utility  regulator  grants a service  territory to a
utility,  that  utility  is  usually  the only one to  service  that  territory.
Although a new territory offers some protection against competitors, the pursuit
of  service  territories  is  competitive,  especially  in  Delaware  where  new
territories  may be awarded to  utilities  based upon  competitive  negotiation.
Competing  utilities  have  challenged,  and may in the  future  challenge,  our
applications  for new service  territories.  Also,  third parties  entering into
long-term  agreements to operate municipal systems might adversely affect us and
our long-term agreements to supply water on a contract basis to municipalities.

                                       18


We have a  long-term  contractual  obligation  for water and  wastewater  system
operation and  maintenance  under which we may incur costs in excess of payments
received.

Middlesex Water Company and USA-PA operate and maintain the water and wastewater
systems of the City of Perth Amboy, New Jersey under a multi-year contract. This
contract  does not protect us against  incurring  costs in excess of payments we
will receive  pursuant to the contract.  There can be no assurance  that we will
not experience  losses resulting from this contract.  Losses under this contract
or our failure or inability to perform may have a material adverse effect on our
financial  condition and results of operations.  Also, as of September 30, 2005,
approximately  $23.9 million of Perth Amboy's  bonds we have  guaranteed  remain
outstanding. If Perth Amboy defaults on its obligations to pay the bonds we have
guaranteed,  we would  have to raise  funds to meet our  obligations  under that
guarantee,

An  important  element of our growth  strategy is the  acquisition  of water and
wastewater  systems.  Any pending or future  acquisitions we decide to undertake
may involve risks.

The acquisition of water and wastewater  systems is an important  element in our
growth  strategy.  This strategy  depends on  identifying  suitable  acquisition
opportunities and reaching mutually agreeable terms with acquisition candidates.
The negotiation of potential acquisitions as well as the integration of acquired
businesses  could require us to incur  significant  costs and cause diversion of
our  management's  time and  resources.  Further,  acquisitions  may  result  in
dilution  of  our  equity   securities,   incurrence  of  debt  and   contingent
liabilities,  fluctuations in quarterly  results and other  acquisition  related
expenses. In addition,  the business and other assets we acquire may not achieve
the sales and profitability expected.

We have  restrictions  on our dividends.  There can also be no assurance that we
will  continue to pay  dividends in the future or, if dividends  are paid,  that
they will be in amounts similar to past dividends.

Our Restated Certificate of Incorporation and our Indenture of Mortgage dated as
of April 1,  1927,  as  supplemented  impose  conditions  on our  ability to pay
dividends.  We have paid  dividends on our common stock each year since 1912 and
have  increased the amount of dividends paid each year since 1973. Our earnings,
financial  condition,  capital  requirements,  applicable  regulations and other
factors, including the timeliness and adequacy of rate increases, will determine
both our  ability  to pay  dividends  on common  stock  and the  amount of those
dividends.  There can be no assurance  that we will continue to pay dividends in
the future or, if dividends  are paid,  that they will be in amounts  similar to
past dividends.

We are subject to anti-takeover measures that may be used by existing management
to  discourage,   delay  or  prevent  changes  of  control  that  might  benefit
non-management shareholders.

Subsection  10A of  the  New  Jersey  Business  Corporation  Act,  known  as the
Shareholder Protection Act, applies to us. The Shareholder Protection Act deters
merger  proposals,  tender  offers or other  attempts  to effect  changes in our

                                       19


control  that are not  negotiated  and  approved by our Board of  Directors.  In
addition, we have a classified Board of Directors, which means only one-third of
the Directors  are elected each year. A classified  Board can make it harder for
an acquirer to gain control by voting its candidates onto the Board of Directors
and may also deter merger  proposals and tender  offers.  Our Board of Directors
also has the ability,  subject to obtaining BPU  approval,  to issue one or more
series  of  preferred   stock   having  such  number  of  shares,   designation,
preferences,  voting  rights,  limitations  and  other  rights  as the  Board of
Directors may fix.  This could be used by the Board of Directors to  discourage,
delay or prevent an acquisition that might benefit non-management shareholders.

Overview

Middlesex  Water  Company  (Middlesex  or the  Company)  has operated as a water
utility in New Jersey  since 1897,  and in  Delaware,  through our  wholly-owned
subsidiary,  Tidewater Utilities,  Inc.  (Tidewater),  since 1992. We are in the
business of collecting,  treating,  distributing and selling water for domestic,
commercial,  municipal, industrial and fire protection purposes. We also operate
a New Jersey  municipal  water and wastewater  system under contract and provide
wastewater services in New Jersey and Delaware through our subsidiaries.  We are
regulated as to rates charged to customers for water and wastewater  services in
New  Jersey  and for water  services  in  Delaware,  as to the  quality of water
service  we  provide  and as to  certain  other  matters.  Our  Utility  Service
Affiliates,  Inc. (USA), Utility Service Affiliates (Perth Amboy) Inc. (USA-PA),
and White Marsh Environmental  Systems,  Inc. (White Marsh) subsidiaries are not
regulated utilities.

Our New Jersey  water  utility  system (the  Middlesex  System)  provides  water
services to  approximately  58,000  retail  customers,  primarily in central New
Jersey.  The  Middlesex  System also provides  water  service under  contract to
municipalities  in central New Jersey with a total  population of  approximately
267,000. Through our subsidiary,  USA-PA, we operate the water supply system and
wastewater system for the City of Perth Amboy, New Jersey.  Our other New Jersey
subsidiaries, Pinelands Water Company (Pinelands Water) and Pinelands Wastewater
Company  (Pinelands  Wastewater)  (collectively,  Pinelands),  provide water and
wastewater services to residents in Southampton Township, New Jersey.

Our Delaware  subsidiaries,  Tidewater and Southern  Shores Water  Company,  LLC
(Southern  Shores),  provide  water  services  to  approximately  27,000  retail
customers in New Castle,  Kent,  and Sussex  Counties,  Delaware.  Our Tidewater
Environmental  Services, Inc. (TESI) subsidiary commenced operations during 2005
as a regulated  wastewater  utility in Delaware.  Although TESI has responded to
numerous  requests  for  proposal,  the Company  does not have any  customers or
revenues as of September 30, 2005. Our other Delaware  subsidiary,  White Marsh,
serves 1,900 customers in Kent and Sussex Counties under operating contracts.

Our USA subsidiary provides customers within the Middlesex System a service line
maintenance program called LineCareSM.

The majority of our revenue is generated from retail and contract water services
to customers in or near our service  areas.  We record water service  revenue as
such service is rendered and include  estimates for amounts  unbilled at the end
of the period for services provided after the last billing cycle.  Fixed service
charges are billed in advance by our subsidiary,  Tidewater,  and are recognized
in revenue as the service is provided.

Our  ability  to  increase  operating  income  and net  income is  significantly
dependent on four factors:  weather,  adequate and timely rate relief, effective
cost management, and customer growth.


                                       20


Recent Developments

Restatement of Consolidated Financial Statements

As  noted  in  Note  9 of the  Notes  to the  Unaudited  Condensed  Consolidated
Financial Statements,  on November 5, 2005 and subsequent to the issuance of the
Company's Form 10-K for the year ended December 31, 2004,  management determined
that the  previously  filed  Consolidated  Balance Sheets and Statements of Cash
Flows needed to be restated.

The accompanying Condensed Consolidated Balance Sheet, as restated, reflects the
non-cash  contributions  of  utility  plant  from  developers  and  the  related
construction  advance or contributions as of the date the Company took ownership
of the property.  Previously,  the Company recorded the  contributions as of the
date the cost information  regarding the contributed  property was received from
the developer.

The accompanying  Condensed  Consolidated  Statement of Cash Flows, as restated,
reflects only the cash activity for construction  advances and  contributions of
utility  plant.  Additionally,  the Company has included  supplemental  non-cash
disclosure related to utility plant contributions by developers. Previously, the
Company incorrectly included non-cash construction advances and contributions of
utility plant as cash outflows from  investing  activities and cash inflows from
financing activities.

The  Consolidated  Balance  Sheets  as of  December  31,  2004  and 2003 and the
Consolidated  Statements of Cash Flows for the fiscal periods ended December 31,
2004, 2003, and 2002, and the Condensed  Consolidated  Balance Sheet as of March
31,  2005 and June 30, 2005 and the  Condensed  Consolidated  Statement  of Cash
Flows for the periods ended March 31, 2004 and June 30, 2004 will be restated on
Forms 10-K/A and 10-Q/A, respectively, and will be filed as soon as practicable.

The restatement does not have any effect on net income,  earnings  applicable to
common stock, cash flow from operations,  or liquidity. The restatement does not
have any effect on utility rate base in either Delaware or New Jersey and is not
anticipated to affect pending or future rate cases.

A summary of the significant effects of the restatement on our Form 10-Q filings
for the periods ended  September 30, 2005,  June 30, 2005 and March 31, 2005 and
on our Form 10-K for the year ended December 31, 2004 are as follows:

Condensed Consolidated Balance Sheet Effects:



                                                        June 30, 2005                         March 31, 2005
                                                        -------------                         --------------
                                              As Previously            As             As Previously           As
                                                 Reported           Restated             Reported          Restated
                                                 --------           --------             --------          --------
                                                                                             
Utility Plant - Transmission and Distribution  $197,627,732       $202,613,826         $190,591,871      $197,429,415
Total Assets                                    304,204,603        311,190,697          297,488,517       304,326,061
Customer Advances for Construction               12,178,644         14,153,090           12,032,771        13,871,817
Contributions in Aid of Construction             17,386,650         22,398,298           16,627,018        21,625,516
Total Capitalization and Liabilities            304,204,603        311,190,697          297,488,517       304,326,061



                                       21


Condensed Consolidated Statement of Cash Flows Effects:



                                                    Nine Months Ended              Six Months Ended          Three Months Ended
                                                   September 30, 2004               June 30, 2004              March 31, 2004
                                                   ------------------               -------------              --------------
                                               As Previously       As        As Previously       As      As Previously       As
                                                 Reported       Restated       Reported       Restated       Reported     Restated
                                                 --------       --------       --------       --------       --------     --------
                                                                                                      
Utility Plant Expenditures                     $(20,629,121)  $(19,773,184)  $ (9,035,216)  $(8,834,106)  $(2,935,590)  $(2,918,050)
Net Cash Used in Investing Activities           (17,865,872)   (17,009,935)    (7,924,597)   (7,723,487)   (2,788,246)   (2,770,706)

Construction Advances and Contributions - Net     1,076,559        220,622         46,027      (155,083)     (183,889)     (201,429)
Net Cash Provided by Financing Activities         6,095,944      5,240,007      3,141,962     2,940,852       140,336       122,796

Supplemental Disclosure of Non-Cash Activity:
   Utility Plant received as Construction
       Advances and Contributions              $         --   $  2,015,064   $         --   $   950,037   $        --   $   252,743


Consolidated Balance Sheet Effects:



                                                             December 31, 2004                         December 31, 2003
                                                             -----------------                         -----------------
                                                         As Previously           As             As Previously           As
                                                           Reported           Restated             Reported          Restated
                                                           --------           --------             --------          --------
                                                                                                       
Utility Plant - Transmission and Distribution            $188,026,091       $194,531,035         $174,455,437      $179,219,783
Total Assets                                              299,129,098        305,634,042          263,191,935       267,956,281
Customer Advances for Construction                         12,366,060         14,018,006           11,711,846        12,838,342
Contributions in Aid of Construction                       16,597,918         21,450,916           15,973,563        19,611,413
Total Capitalization and Liabilities                      299,129,098        305,634,042          263,191,935       267,956,281


Consolidated Statement of Cash Flows Effects:



                                                     Year Ended                   Year Ended                    Year Ended
                                                  December 31, 2004            December 31, 2003            December 31, 2002
                                                  -----------------            -----------------            -----------------
                                              As Previously       As        As Previously       As      As Previously        As
                                                Reported       Restated        Reported      Restated      Reported       Restated
                                                --------       --------        --------      --------      --------       --------
                                                                                                     
Utility Plant Expenditures                     $(29,860,100) $(28,878,576)  $(19,574,205)  $(17,576,634) $(16,489,095) $(16,255,866)
Net Cash Used in Investing Activities           (39,217,034)  (38,235,510)   (17,515,982)   (15,518,411)  (13,872,562)  (13,639,333)

Construction Advances and Contributions - Net     1,278,569       297,045      1,897,803        (99,768)      874,205       640,976
Net Cash Provided by Financing Activities        24,687,170    23,705,646      3,335,271      1,337,700     1,077,069       843,840

Supplemental Disclosure of Non-Cash Activity:
   Utility Plant received as Construction
       Advances and Contributions              $         --  $  2,722,121   $         --   $  3,753,037  $         --  $  1,042,529



                                       22


Rate Increases

Middlesex  filed for a 13.1% base rate  increase  with the BPU on May 16,  2005.
Reasons for the requested increase are higher costs of operations,  maintenance,
and taxes, as well as capital  investment of  approximately  $19.2 million since
January  2004.  Included in the capital  investment is $8.7 million for a second
raw water  pipeline to ensure  back-up  water  supply for our primary  treatment
plant.  We expect a decision on this matter within the next several  months with
new rates being effective by the first quarter of 2006.

On August 10, 2005 Pinelands Water and Pinelands  Wastewater filed for base rate
increases of 16.72% and 6.14%, respectively, with the New Jersey Board of Public
Utilities  (BPU).   The  requests  were   necessitated  by  increased  costs  of
operations,  maintenance,  and capital investment. We cannot predict whether the
BPU will  ultimately  approve,  deny,  or reduce the amount of our  request.  We
expect a decision on this matter in the first quarter of 2006.

As part of an approved  settlement with the Public Service Commission on October
19, 2004,  Tidewater  was eligible to apply for a second phase rate  increase of
$0.5  million,  provided  it  completed  a number of capital  projects  within a
specified time  schedule.  Tidewater  filed an application  for this increase on
March 28, 2005. Upon  verification of project  completion,  the new rates became
effective  on April 27, 2005.  Tidewater  also agreed to waive its right to file
Distribution   System  Improvement  Charge  applications  over  the  next  three
six-month  cycles  (January and July 2005, and January 2006) and to defer making
an application for a general rate increase until after April 27, 2006.

In accordance with the tariff  established for Southern  Shores,  an annual rate
increase of 3% was  implemented on January 1, 2005.  The increase  cannot exceed
the lesser of the regional Consumer Price Index or 3%.

Results of Operations - Three Months Ended September 30, 2005

Operating  revenues for the three months ended September 30, 2005 increased $1.0
million  or 4.9% from the same  period in 2004.  Water  sales  improved  by $1.0
million  in our New Jersey  systems  from  increased  water  consumption  due to
weather  that was  drier  than the same  period  in 2004.  Revenues  rose in our
Delaware  service  territories  by $0.4  million  due to the phase two base rate
increase as discussed above and customer growth.

USA had reduced revenues of $0.5 million as compared to the same period in 2004.
This  reduction was due to our meter  services  venture  completing its original
contracts  during  December 2004. USA has not bid on, and  consequently  has not
obtained,  any additional  meter services  contracts for 2005.  Furthermore,  no
additional meter services  contracts are expected for the remainder of 2005. All
other operations accounted for $0.1 million of higher revenues.

While we anticipate continued customer and consumption growth among our Delaware
systems, such growth and increased consumption cannot be guaranteed. Unfavorable
weather in the Spring of 2005 delayed the  completion  of homes by developers in
several residential subdivisions,  which has resulted in lower water consumption
revenues  than  anticipated  due to the  lag in new  customer  connections  that
resulted from the developer  construction  delays. While overall water sales for
the  Middlesex  System are higher in 2005 than the prior year period,  there has
been decreased consumption of 1.0% by several large industrial  customers.  With
regard  to  Middlesex's  industrial  customer  class,  we expect  this  trend to
continue  throughout  the  remainder  of 2005.  Our  water  systems  are  highly
dependent  on  the  effects  of  weather,  which  may  adversely  impact  future
consumption  in spite of  anticipated  customer  growth.  As a result  of recent
regulation of wastewater  services in


                                       23


Delaware,  we have  established  a regulated  wastewater  operation  (TESI) that
commenced  operations  during  fiscal 2005.  Due to the start-up  nature of this
operation,  we expect our expenses with respect to this subsidiary to marginally
exceed revenues in the near term.

Operating  expenses  increased $1.0 million or 6.5%.  Operation and  maintenance
expenses  increased  $0.9 million or 8.8%.  In New Jersey,  payroll and benefits
costs increased $0.7 million and the costs of purchased  water,  purchased power
and repairs to our  distribution  system  increased $0.3 million.  The continued
growth  of our  Delaware  systems  resulted  in  increases  in the cost of water
production and additional  employees and related  benefit costs of $0.3 million.
Costs related to our meter  services  venture  decreased $0.5 million due to the
completion of the original  projects  during  December 2004. All other operating
expenses increased $0.1 million.

Depreciation expense increased $0.2 million or 11.4%, primarily as a result of a
higher level of utility plant in service.

Other taxes  increased by $0.1 million,  reflecting  taxes on increased  taxable
gross  revenues.  Income taxes  decreased by $0.2 million as a result of reduced
operating results as compared to the same period in 2004.

Interest  expense  increased by $0.3 million,  or 20.5%, as a result of a higher
level of  long-term  indebtedness,  and  higher  interest  rates  on  short-term
borrowings during the current quarter as compared to the same period in 2004. As
a result of the  additional  long-term  debt  issuances  during 2005, as well as
expected  higher  short-term  interest  rates  than were  charged  in the fourth
quarter of 2004, we anticipate  that our interest  expense will increase for the
remainder of 2005.

Net income  decreased by 10.0% to $3.0 million.  Basic and diluted  earnings per
share decreased from $0.29 to $0.26, primarily due to reduced earnings.

Results of Operations - Nine Months Ended September 30, 2005

Operating  revenues for the nine months ended  September 30, 2005 increased $2.5
million  or 4.7% from the same  period in 2004.  Water  sales  improved  by $2.7
million in our Middlesex  system, of which $1.7 million was a result of the base
rate  increases that were granted to Middlesex on May 27, 2004, and $1.0 million
was due to increased  consumption  due to drier weather as compared to the prior
year  period.  Customer  growth of 8.7% in Delaware  provided  additional  water
consumption  sales,  facility charges and connection fees of $1.3 million.  Base
rate increases accounted for $0.3 million of the increase.

USA had reduced revenues of $1.7 million as compared to the same period in 2004,
due to our meter  services  venture  completing  its original  contracts  during
December  2004.  All other  operations  accounted for $0.2 million of additional
revenues.

Operating  expenses  increased $2.0 million or 4.5%.  Operation and  maintenance
expenses  increased  $1.3 million or 4.3%.  In New Jersey,  payroll and benefits
costs (primarily pension and post-retirement  expenses) and corporate governance
related fees  increased  $1.7 million.  Costs for purchased  power and purchased
water increased by $0.1 million,  and costs for water treatment and distribution
increased by $0.4 million for our Middlesex system. The continuing growth of our
Delaware  systems  resulted in higher costs of water  treatment  and  additional
employees and related benefit expenses of $0.7 million.

The  costs of our meter  services  venture  decreased  $1.6  million  due to the
completion of the original  projects  during  December  2004. All other costs of
operations were consistent with the prior year period.


                                       24


Our pension and  post-retirement  costs have  increased  by  approximately  $0.8
million for the nine months  ended  September  30, 2005 as compared to the prior
year period  (see Note 7 of the Notes to the  Condensed  Consolidated  Financial
Statements).  Our  pension  and  post-retirement  expenses  are  anticipated  to
increase by $0.3 million for the remainder of fiscal 2005.  Payroll and benefits
costs (excluding pension and post-retirement  expenses previously discussed) are
also  expected to be higher during the remainder of 2005 than the same period in
2004.

Depreciation  expense  increased  $0.5  million or 10.3%,  primarily  due to the
higher level of utility plant in service.

Other taxes increased by $0.4 million,  reflecting taxes on higher taxable gross
revenues.

Income taxes  decreased  $0.1 million,  as a result of an increased tax benefits
from a higher level of Allowance for Funds Used During Construction  (AFUDC) and
deductions  available to the Company for qualified  production  activities under
the American Jobs Creation Act of 2004.

Other income  increased $0.1 million,  primarily due to higher AFUDC as a result
of increases in capital projects in New Jersey and Delaware.

Interest  expense  increased by $0.6 million,  or 14.9%, as a result of a higher
level of long-term indebtedness, and higher average interest rates and increased
weighted average short-term borrowings as compared to the prior year period.

Net  income  increased  by $0.1  million,  or 1.0%,  however  basic and  diluted
earnings  per share  decreased  from $0.55 to $0.54 per share.  The earnings per
share decrease was due to an increase in average shares  outstanding as compared
to the prior  year  period as a result of the sale of  700,000  shares of common
stock  on  May  12,  2004,  and  shares  issued  under  the  Company's  Dividend
Reinvestment Plan during 2005.

Liquidity and Capital Resources

Cash flows from  operations  are largely  dependent  on four  factors:  weather,
adequate and timely rate relief, effective cost management, and customer growth.
The effect of these factors on net income is discussed in results of operations.
For the nine  months  ended  September  30,  2005,  cash  flows  from  operating
activities  decreased  $4.4  million to $7.0  million,  as compared to the prior
year.  This  decrease was  primarily  attributable  to the timing of payments to
vendors and for taxes. The $7.0 million of net cash flow from operations allowed
us to internally fund  approximately  36% of our utility plant  expenditures for
the period,  with the  remainder  funded with the proceeds  from the issuance of
long-term  debt and  restricted  cash from the  proceeds  of  previously  issued
long-term borrowings.

The  Company's  capital  program for 2005 is estimated  to be $23.2  million and
includes  $11.2  million for water system  additions  and  improvements  for our
Delaware  systems,  $3.4  million  to  complete  the new raw  water  line to the
Middlesex primary water treatment plant that began in 2004, and $3.3 million for
the RENEW Program,  which is our program to clean and cement-line  approximately
nine miles of unlined  mains in the Middlesex  System.  There remains a total of
approximately 120 miles of unlined mains in the 730-mile  Middlesex System.  The
capital  program also includes  $5.3 million for other  planned  upgrades to our
systems in New Jersey.  The upgrades consist of $1.1 million for improvements to
existing  plant,  $1.2 million for mains,  $0.8 million for


                                       25


service  lines,  $0.3 million for meters,  $0.3 million for  hydrants,  and $1.6
million for computer systems and various other capital items.

To pay for our  capital  program  in  2005,  we  expect  to  utilize  internally
generated  funds and funds  available  under  existing New Jersey  Environmental
Infrastructure  Trust  loans  (currently,   $1.6  million)  and  Delaware  State
Revolving Fund (SRF) loans  (currently,  $1.2  million),  which provide low cost
financing for projects  that meet certain  water quality and system  improvement
criteria. If necessary, we will also utilize short-term borrowings through $40.0
million of available  lines of credit with five financial  institutions.  All of
the lines have one year lives and expire at different dates during the year. The
Company has renewed all the lines of credit into 2006. As of September 30, 2005,
there was $5.0 million outstanding against the lines of credit.

Tidewater had previously  received  approval from the PSC to finance up to $16.0
million in the form of long-term  debt  securities  during the current  year. Of
this amount,  Tidewater  received loan approval in April 2005 under the Delaware
SRF program of $2.0 million. Tidewater closed on this loan on July 25, 2005. The
Delaware  SRF program  allows,  but does not  obligate,  Tidewater  to draw down
against a General  Obligation  Note for two  specific  projects  over a two-year
period  ending in April 2007.  The interest rate on any draw down will be set at
3.49%.  On August 25,  2005,  Tidewater  converted  $7.0  million of  short-term
borrowings to a $7.0 million  mortgage-type  loan to be repaid over a term of 25
years.  This loan bears  interest at 6.44%.  On September  15,  2005,  Tidewater
closed on another $7.0 million  mortgage-type  loan. This loan bears interest at
6.46% and is to be repaid over a term of 26 years.

On April 28, 2005, the Company filed with the Securities and Exchange Commission
on Form S-3 to issue  shares under its  Dividend  Reinvestment  and Common Stock
Purchase  Plan  (the  Plan) at a 5%  discount  on  optional  cash  payments  and
reinvested  dividends for a six-month  period  commencing  on June 1, 2005,  and
concluding on December 1, 2005. During the nine months ended September 30, 2005,
the company raised  approximately  $2.6 million  through the issuance of 128,973
common  shares  under  the  Plan.  From  time to time,  the  Company  may  issue
additional  equity  to reduce  short-term  indebtedness  and for  other  general
corporate purposes.

Going   forward  into  2006  through  2007,  we  project  that  we  will  expend
approximately  $45.9 million for capital projects.  To the extent possible,  and
because of the favorable  interest rates  available to regulated water utilities
at this time, we expect to finance a portion of our capital needs under SRF loan
programs. We also expect to use internally generated funds and proceeds from the
sale of common stock, which includes proceeds from the Plan.

In  addition  to the effect of weather  conditions  on  revenues,  increases  in
certain operating costs will impact our liquidity and capital resources. We have
received  rate relief for  Tidewater in the last twelve months and Middlesex and
the Pinelands Companies have recently filed for base rate increases.  Changes in
operating costs and timing of capital  projects will have an impact on revenues,
earnings,  and cash flows and will also  impact the timing of filings for future
rate increases.

Recent  Accounting  Pronouncements  - See  Note  1 of  the  Notes  to  Unaudited
Condensed   Consolidated   Financial  Statements  for  a  discussion  of  recent
accounting pronouncements.

Item 3. Quantitative and Qualitative Disclosures of 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


                                       26


majority of our Amortizing  Secured Notes and First Mortgage  Bonds,  which have
maturity  dates  ranging  from 2009 to 2038.  Approximately  $2.1 million of the
total balance of the sixteen  existing  long-term  debt  instruments is current.
Applying a hypothetical  change in the rate of interest  charged by 10% on those
borrowings would not have a material effect on earnings.

Item 4. Controls and Procedures

Disclosure  controls and procedures are controls and other  procedures  that are
designed to ensure that information  required to be disclosed in Company reports
filed or submitted under the Exchange Act is recorded, processed, summarized and
reported,  within the time  periods  specified  in the  Securities  and Exchange
Commission's  rules and  forms.  Disclosure  controls  and  procedures  include,
without limitation,  controls and procedures designed to ensure that information
required to be  disclosed  in Company  reports  filed under the  Exchange Act is
accumulated  and  communicated  to  management,  including the  Company's  Chief
Executive  Officer and Chief Financial  Officer as appropriate,  to allow timely
decisions regarding disclosure.

On November,  5, 2005, and subsequent to the issuance of the Company's Form 10-K
for the year ended December 31, 2004,  management determined that the previously
filed  consolidated  balance  sheets  and  cash  flow  statements  needed  to be
restated.  The restatement is necessary to reflect the non-cash contributions of
utility  plant  from  developers  and  the  related  construction   advances  or
contributions at the date the Company took ownership of the property, to reflect
only the related cash activity for construction  advances and  contributions for
utility plant, and add supplemental non-cash disclosure related to contributions
of utility plant.  The  Consolidated  Balance Sheets as of December 31, 2003 and
2004 and the Consolidated  Statements of Cash Flows for the fiscal periods ended
December 31, 2002, 2003 and 2004, and the Condensed  Consolidated  Balance Sheet
as of March 31, 2005 and June 30, 2005 and the Condensed Consolidated Statements
of Cash Flows for the periods  March 31, 2004 and June 30, 2004 will be restated
on Forms 10-K/A and 10-Q/A, respectively.

As  required  by Rule  13a-15  under the  Exchange  Act,  an  evaluation  of the
effectiveness of the design and operation of the Company's  disclosure  controls
and procedures was conducted by the Company's Chief Executive Officer along with
the  Company's  Chief  Financial  Officer.  Based  upon that  evaluation,  which
included  consideration  of the  restatements,  the  Company's  Chief  Executive
Officer and the Company's Chief Financial  Officer  concluded that the Company's
disclosure  controls  and  procedures  were not  effective  as of the end of the
period  covered by this  Report.  As a result of this  conclusion,  the  Company
performed  additional  review and analysis to ensure its consolidated  financial
statements  are  prepared  in  accordance  with  generally  accepted  accounting
principles.  Accordingly,  management  believes that the condensed  consolidated
financial  statements  included in this report  fairly  present in all  material
respects our financial  condition,  results of operations and cash flows for the
periods presented.

Based  on the  foregoing,  the  Company's  Chief  Executive  Officer  and  Chief
Financial  Officer have  concluded  that the  Company's  internal  controls over
financial  reporting  were not effective in meeting the  objectives as described
above.  During  the  quarter  covered by this  report,  in  connection  with the
discovery of errors related to recording and reporting construction advances and
contributions  for utility plant, and conclusion that the Company had a material
weakness in its  internal  control  over  financial  reporting,  the Company has
subsequently  implemented procedures related to recording non-cash contributions
of utility  assets from  developers,  expanded  its periodic  review  process of
non-cash  activities  and  expanded its review of the  presentation  of non-cash
transactions.  Management  believes  these  changes will  remediate the material
weakness  that  led  to  the   restatement   and  enhance  the  reliability  and
effectiveness of the financial reporting process.

                                       27


                           PART II. OTHER INFORMATION

Item 1. Legal Proceedings

A lawsuit was filed in 1998 against the Company for damages  involving the break
of both a Company water line and an underground  electric power cable containing
both electric lines and petroleum based  insulating  fluid. The electric utility
also asserted  claims against the Company.  The lawsuit was settled in 2003, and
by agreement, the electric utility's counterclaim for approximately $1.1 million
in damages was  submitted to binding  arbitration,  in which the agreed  maximum
exposure of the  Company is $0.3  million,  which the  Company has accrued  for.
While we are unable to predict the outcome of the  arbitration,  we believe that
we have substantial defenses.

The Company is defendant in various  lawsuits in the normal  course of business.
We believe the resolution of pending claims and legal  proceedings will not have
a material adverse effect on the Company's consolidated financial statements.

Item 2. Changes in Securities

None.

Item 3. Defaults upon Senior Securities

None.

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

None.

Item 5. Other Information

The  Company's  Chief  Executive  Officer,  Chief  Financial  Officer  and Audit
Committee have discussed with its independent registered public accounting firm,
the matters  disclosed  in the  accompanying  unaudited  Condensed  Consolidated
Financial  Statements  and  more  fully  described  in  Note 9 to the  Unaudited
Condensed Consolidated Financial Statements.

Item 6. Exhibits

10    Agreement dated September 26, 2005, between Dennis G. Sullivan and
      Middlesex Water Company.

31    Section 302 Certification by Dennis G. Sullivan pursuant to Rules 13a-14
      and 15d-14 of the Securities Exchange Act of 1934.

31.1  Section 302 Certification by A. Bruce O'Connor pursuant to Rules 13a-14
      and 15d-14 of the Securities Exchange Act of 1934.

32    Section 906 Certification by Dennis G. Sullivan pursuant to 18 U.S.C.
      ss.1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
      2002.

32.1  Section 906 Certification by A. Bruce O'Connor pursuant to 18 U.S.C.
      ss.1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
      2002.


                                       28


                                   SIGNATURES

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

                                            MIDDLESEX WATER COMPANY


                                            By:  /s/ A. Bruce O'Connor
                                                 ---------------------
                                                   A. Bruce O'Connor
                                                   Vice President and
                                                  Chief Financial Officer

Date: November 14, 2005


                                       29