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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                   FORM 10-K/A

(Mark One)

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

            For the fiscal year ended December 31, 2004

                                       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)

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

Title of Each Class:                  Name of each exchange on which registered:
None                                  None

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

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

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

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

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934).
                                        Yes |X|  No |_|

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant at June 30, 2004 was  $212,760,366  based on the closing market price
of $19.41 per share.

The number of shares outstanding for each of the registrant's  classes of common
stock, as of March 1, 2005:

            Common Stock, No par Value: 11,377,403 shares outstanding

                       Documents Incorporated by Reference
                       -----------------------------------

Proxy Statement to be filed in connection with the  Registrant's  Annual Meeting
of  Shareholders  to be held on May 25,  2005,  which  will be  filed  with  the
Securities and Exchange  Commission  within 120 days, is incorporated as to Part
III.

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


                                Explanatory Note

This  amendment on Form 10-K/A  reflects  the  restatement  of  Middlesex  Water
Company's (the Company)  consolidated balance sheets as of December 31, 2004 and
2003 and consolidated  statements of cash flows for the years ended December 31,
2004,  2003,  and 2002 to correct  the  accounting  and  disclosure  of non-cash
contributions of utility plant from  developers,  as discussed in Note 10 of the
Notes to the Consolidated Financial Statements, included in Item 8. In addition,
the Company has amended Item 9A and Management's Report on Internal Control Over
Financial Reporting to update the disclosure  regarding  disclosure controls and
procedures and internal control over financial reporting.

The restatement affects only Items 6, 7, 8 and 15 of this report. Except for the
foregoing  amended items, the information in this Form 10-K/A is as of March 16,
2005,  the filing date of the original Form 10-K for the year ended December 31,
2004, and has not been updated for the events subsequent to that date other than
for the matter discussed above.



                             MIDDLESEX WATER COMPANY
                                   FORM 10-K/A

                                      INDEX
                                      -----

                                                                            PAGE
                                                                            ----
Forward-Looking Statements                                                    1

PART I
Item 1.   Business:
             Overview                                                         2
             Financial Information                                            4
             Water Supplies and Contracts                                     4
             Employees                                                        6
             Competition                                                      6
             Regulation                                                       6
             Management                                                       8
             Risk Factors                                                    10
Item 2.   Properties                                                         13
Item 3.   Legal Proceedings                                                  14
Item 4.   Submission of Matters to a Vote of Security Holders                15

PART II
Item 5.   Market for the Registrant's Common Equity, Related
             Stockholder Matters and Issuer Purchase of
             Equity Securities                                               15
Item 6.   Selected Financial Data                                            17
Item 7.   Management's Discussion and Analysis of
             Financial Condition and Results of Operations                   18
Item 7A.  Qualitative and Quantitative Disclosure About Market Risk          26
Item 8.   Financial Statements and Supplementary Data                        27
Item 9.   Changes in and Disagreements with Accountants on
             Accounting and Financial Disclosure                             49
Item 9A.  Controls and Procedures                                            49
Item 9B.  Other Information                                                  53

PART III
Item 10.  Directors and Executive Officers of the Registrant                 54
Item 11.  Executive Compensation                                             54
Item 12.  Security Ownership of Certain Beneficial Owners
             and Management                                                  54
Item 13.  Certain Relationships and Related Transactions                     54
Item 14.  Principal Accountant Fees and Services                             54

PART IV
Item 15.  Exhibits and Financial Statement Schedules                         55

Signatures                                                                   56
Exhibit Index                                                                57



Forward-Looking Statements

Certain  statements   contained  in  this  annual  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 annual 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 Company's understanding
as of the  date of this  annual  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 annual report or to
reflect the occurrence of unanticipated  events, except as may be required under
applicable securities laws.

For an additional  discussion of factors that may affect the Company's  business
and results of operations, see Item 1. Business- Risk Factors.


                                       1


                                     PART I

Item 1. Business.

Overview

Middlesex Water Company was  incorporated as a water utility company in 1897 and
owns and operates  regulated  water utility  systems in central and southern New
Jersey and in Delaware as well as a regulated wastewater utility in southern New
Jersey. We also operate water and wastewater  systems on behalf of others in New
Jersey and Delaware.

The terms "the Company,"  "we," "our," and "us" refer to Middlesex Water Company
and its  subsidiaries,  including  Tidewater  Utilities,  Inc.  (Tidewater)  and
Tidewater's  wholly-owned  subsidiaries,  Southern  Shores  Water  Company,  LLC
(Southern  Shores) and White Marsh  Environmental  Systems,  Inc. (White Marsh),
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 (Bayview).

We recently  created a new  wholly-owned  Delaware  corporation  named Tidewater
Environmental  Services,  Inc.  (TESI),  which  will be used to own and  operate
regulated   wastewater   systems  in  Delaware  (see   Regulation   for  further
discussion).

Middlesex  principal  executive offices are located at 1500 Ronson Road, Iselin,
New Jersey 08830. Our telephone  number is (732) 634-1500.  Our internet website
address  is  http://www.middlesexwater.com.  We make  available,  free of charge
through our internet website, reports and amendments filed or furnished pursuant
to Section  13(a) or 15(d) of the  Securities  Exchange Act of 1934,  after such
material  is  electronically  filed  with or  furnished  to the  Securities  and
Exchange Commission (SEC).

Middlesex System

The Middlesex  System  provides  water services to  approximately  58,000 retail
customers,  primarily in eastern Middlesex County, New Jersey and provides water
under  contract to the  Township of Edison,  the  Boroughs of Highland  Park and
Sayreville,  and  both  the Old  Bridge  and  the  Marlboro  Township  Municipal
Utilities Authorities. The Middlesex System treats, stores and distributes water
for residential,  commercial,  industrial and fire prevention purposes.  Under a
special contract, the Middlesex System also provides water treatment and pumping
services to the Township of East Brunswick.  The Middlesex  System,  through its
retail and contract sales, produced approximately 67% of our 2004 revenue.

The Middlesex  System's retail customers are located in an area of approximately
55 square miles in Woodbridge Township, the City of South Amboy, the Boroughs of
Metuchen  and  Carteret,  portions of Edison  Township  and the Borough of South
Plainfield in Middlesex County and, to a minor extent, a portion of the Township
of Clark in Union  County.  The retail  customers  include a mix of  residential
customers,  large  industrial  concerns  and  commercial  and  light  industrial
facilities. These retail customers are located in generally well-developed areas
of central New Jersey.  The contract  customers of the Middlesex System comprise
an area of  approximately  141 square miles with a population  of  approximately
267,000.  Contract  sales to Edison,  Sayreville,  Old Bridge and  Marlboro  are
supplemental to the existing water systems of these customers.  The State of New
Jersey in the  mid-1980's  approved  plans to increase  available  surface water
supply to the South  River  Basin  area of the state to permit a reduced  use of
ground water in this area. The Middlesex  System


                                       2


provides  treated  surface water under  long-term  agreements to East Brunswick,
Marlboro, Old Bridge and Sayreville consistent with the state-approved plan.

Tidewater System

Tidewater,  together with its  wholly-owned  subsidiary,  Southern  Shores Water
Company,  LLC, provides water services to approximately  26,000 retail customers
for  domestic,  commercial  and fire  protection  purposes in over 250  separate
community  water  systems in New  Castle,  Kent and Sussex  Counties,  Delaware.
Tidewater  has  another  wholly-owned  subsidiary,   White  Marsh  Environmental
Systems,  Inc.,  which operates water and wastewater  systems under contract for
approximately  4,500  customers and also owns the office building that Tidewater
uses as its  business  office.  White  Marsh's  rates for  water and  wastewater
operations are not regulated by the Delaware  Public Service  Commission  (PSC).
The Tidewater System produced approximately 17% of our total revenue in 2004.

Utility Service Affiliates (Perth Amboy)

USA-PA  operates the City of Perth Amboy's water and wastewater  systems under a
20-year agreement, which expires in 2018. Perth Amboy has a population of 40,000
and has approximately 9,600 customers,  most of whom are served by both systems.
The  agreement  was  effected  under New Jersey's  Water  Supply  Public-Private
Contracting Act and the New Jersey Wastewater Public/Private Contracting Act and
requires  USA-PA to lease from Perth Amboy all of its  employees  who  currently
work on the Perth  Amboy  water and  wastewater  systems.  Under the  agreement,
USA-PA receives both fixed and variable fees based on increased  system billing.
Fixed fee  payments  began at $6.4 million in the first year and are to increase
over  the  term of the  20-year  contract  to  $10.2  million.  USA-PA  produced
approximately 11% of our total revenue in 2004.

In  connection  with the  agreement,  we  guaranteed  a  series  of bonds in the
principal amount of approximately  $26.3 million,  of which  approximately $23.9
million  remains  outstanding.  In addition to the  agreement  with Perth Amboy,
USA-PA entered into a 20-year  subcontract with a wastewater  operating  company
for the operation and  maintenance  of the Perth Amboy  wastewater  system.  The
subcontract  provides  for the sharing of certain  fixed and  variable  fees and
operating expenses.

Pinelands System

Pinelands  Water  provides  water services to  approximately  2,400  residential
customers in Burlington County,  New Jersey.  Pinelands Water produced less than
1% of our total revenue in 2004.

Pinelands   Wastewater  provides  wastewater  services  to  approximately  2,400
primarily  residential  retail customers.  Under contract,  it also services one
municipal  wastewater  system in  Burlington  County,  New Jersey with about 200
residential  customers.  Pinelands  Wastewater produced  approximately 1% of our
total revenue in 2004.

Utility Service Affiliates, Inc.

In 1999,  we  implemented  a  franchise  agreement  with the City of South Amboy
(South Amboy) to provide  water  service and install water system  facilities in
South  Amboy.  The South  Amboy  franchise  was  approved by the Board of Public
Utilities  (BPU) and its  implementation  significantly  impacted  two  existing
agreements entered into by the parties.  The first agreement was for the sale of
water to South  Amboy on a wholesale  basis.  The second  agreement  was for the
provision of management services for a fixed fee.

USA provides  customers  within the Middlesex  System a service line maintenance
program called LineCare(SM).  LineCare(SM) is an affordable  maintenance program
that covers all parts, material and labor required to repair or replace specific
elements of the customer's water service line and customer shut-off value.


                                       3


Middlesex and USA have entered into a venture with an entity that provides meter
installation and related  services.  This venture seeks to obtain  competitively
bid service  contracts with  municipalities  in the Mid-Atlantic and New England
regions.  The  contract  work may  include  any or all of the  following:  meter
purchases, replacement meter program, new meter program and meter testing. These
businesses contributed approximately 3% of our total revenue in 2004.

Bayview System

Bayview  provides  water  service to  approximately  300 customers in Cumberland
County, New Jersey. Bayview produced less than 1% of our total revenue in 2004.

Financial Information

Consolidated operating revenues and operating income are as follows:

                                             (Thousands of Dollars)
                                            Years Ended December 31,
                                            ------------------------
                                        2004          2003          2002
                                       -------       -------       -------
      Operating Revenues               $70,991       $64,111       $61,933
      Operating Income                 $13,119       $11,500       $12,467

Operating revenues were earned from the following sources:

                                          Years Ended December 31,
                                          ------------------------
                                         2004       2003       2002
                                        -----      -----      -----

            Residential                  39.9%      39.4%      40.0%
            Commercial                    9.5        9.8        9.7
            Industrial                   10.9       11.1       11.9
            Fire Protection              10.2       10.7       10.5
            Contract Sales               12.8       13.2       14.1
            Contract Operations          11.2       12.6       12.1
            Other                         5.5        3.2        1.7
                                        -----      -----      -----

                 TOTAL                  100.0%     100.0%     100.0%
                                        -----      -----      -----

Water Supplies and Contracts

Our New Jersey and Delaware water supply systems are physically separate and are
not  interconnected.  In New Jersey, the Pinelands System and Bayview System are
not  interconnected  with the Middlesex System or each other. We believe we have
adequate  sources of water  supply to meet the  current and  anticipated  future
service requirements of our present customers in New Jersey and Delaware.

Middlesex System

Our Middlesex  System,  which produced 16,623 million  gallons in 2004,  obtains
water from surface  sources and wells,  which we call  groundwater  sources.  In
2004,  surface  sources of water  provided  approximately  70% of the


                                       4


Middlesex System's water supply,  groundwater from wells provided  approximately
23% and the balance of 7% was  purchased  from a  nonaffiliated  water  utility.
Middlesex System's  distribution  storage facilities are used to supply water to
its customers at times of peak demand, outages and emergencies.

The principal  source of surface  water supply for the  Middlesex  System is the
Delaware & Raritan Canal, which is owned by the State of New Jersey and operated
as a water resource by the New Jersey Water Supply Authority.  Middlesex renewed
and modified its agreement with the New Jersey Water Supply Authority, which was
effective  January 1, 2004 and expires  November 30,  2023,  and provides for an
average  purchase  of 27 million  gallons  per day of  untreated  water from the
Delaware & Raritan  Canal,  augmented by the Round  Valley/Spruce  Run Reservoir
System. Surface water is pumped to and treated at the Carl J. Olsen (CJO) Plant.
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 million gallons per day of treated water
with provisions for additional purchases. Purchased water costs are shown below:

                                              (Millions of Dollars)
                                            Years Ended December 31,
                                            ------------------------
            Purchased Water                 2004      2003      2002
            ---------------                 ----      ----      ----
            Untreated                       $2.2      $2.0      $1.9
            Treated                          2.0       1.8       1.8
                                            ----      ----      ----
            Total Costs                     $4.2      $3.8      $3.7
                                            ====      ====      ====

Our Middlesex System also derives water from  groundwater  sources equipped with
electric motor-driven,  deepwell turbine-type pumps. The Middlesex System has 31
wells,  which  provide an aggregate  pump capacity of  approximately  27 million
gallons per day.

The Middlesex System's groundwater sources are:



                                                 2004
                                             Maximum Use
                             No.of         Per Day Pumpage            Pump
            Source           Wells      (millions of gallons)    Capacity (mgd)     Location
            ------           -----      ---------------------    --------------     --------
                                                                    
      Park Avenue             15                  8.3                 15.2      South Plainfield
      Tingley Lane North       4                  2.8                  2.8      Edison
      Tingley Lane South       5                  2.1                  2.6      Edison
      Spring Lake              4                  0.0                  2.8      South Plainfield
      Sprague Avenue #1        1                  1.1                  1.1      South Plainfield
      Sprague Avenue #2        1                  1.3                  1.3      South Plainfield
      Maple Avenue             1                  0.0                  0.9      South Plainfield
                              --                 ----                 ----

           Totals             31                 15.6                 26.7


Tidewater System

Our Tidewater System, which produced 1,517 million gallons in 2004, obtains 100%
of its water from 202 wells. In 2004, we placed 11 new wells in service and also
deactivated,  sealed  and  abandoned  18 wells.  Tidewater  continues  to submit
applications to Delaware  regulatory  authorities for the approval of additional
wells as growth,  demand and water quality  warrants.  The Tidewater System does
not have a central  treatment  facility but has several  regional filter plants.
Several of its water systems in New Castle,  Kent and Sussex Counties,  Delaware
have interconnected transmission systems.


                                       5


Pinelands System

Water supply to our Pinelands System is derived from four wells drilled into the
Mt. Laurel aquifer which provided overall system delivery of 179 million gallons
in 2004. The pump capacity for the four wells is 2.2 million gallons per day.

Bayview System

Water supply to Bayview  customers is derived from two wells,  which provided an
overall system  delivery of 11 million  gallons in 2004. Each well has treatment
facilities.

Pinelands Wastewater System

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

Employees

As of December 31, 2004,  we had a total of 149  employees in New Jersey,  and a
total of 71 employees in Delaware.  In addition, we lease 22 employees under the
USA-PA  contract  with the City of Perth Amboy,  New Jersey.  No  employees  are
represented  by a union  except the leased  employees.  We believe our  employee
relations are good.  Wages and benefits,  other than for leased  employees,  are
reviewed annually and are considered competitive within the industry.

Competition

Our business in our franchised  service area is  substantially  free from direct
competition  with other public  utilities,  municipalities  and other  entities.
However,  our  ability to provide  some  contract  water  supply and  wastewater
services and operations and maintenance  services is subject to competition from
other public utilities,  municipalities  and other entities.  Although Tidewater
has been granted an exclusive franchise for each of its existing community water
systems, its ability to expand service areas can be affected by the PSC awarding
franchises to other regulated water utilities.

Regulation

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.  Only our USA,  USA-PA
and White Marsh  subsidiaries  are not  regulated  utilities.  We are subject to
environmental  and water quality  regulation by the United States  Environmental
Protection  Agency  (EPA),  and the DEP with respect to operations in New Jersey
and the Delaware  Department  of Natural  Resources  and  Environmental  Control
(DNREC),  Delaware Department of Health and Social  Services-Division  of Public
Health (DPH),  and the Delaware  River Basin  Commission  (DRBC) with respect to
operations in Delaware. In addition,  our issuances of securities are subject to
the prior approval of the Securities and Exchange  Commission and the BPU or the
PSC.

During 2004, the PSC assumed  regulatory  authority over wastewater  services in
Delaware and issued proposed rules and regulations  similar to the water systems
it regulates.


                                       6


Regulation of Rates and Services

New Jersey water and wastewater service operations  (excluding the operations of
USA-PA) are subject to  regulation  by the BPU.  Similarly,  our Delaware  water
service operations,  and beginning in 2005, wastewater services to be offered by
TESI, are subject to regulation by the PSC. These  regulatory  authorities  have
jurisdiction with respect to rates, service, accounting procedures, the issuance
of securities and other matters of utility companies operating within the States
of New Jersey and Delaware,  respectively.  For ratemaking purposes,  we account
separately for  operations in New Jersey and Delaware to facilitate  independent
ratemaking  by the BPU  for  New  Jersey  operations  and  the PSC for  Delaware
operations.

In  determining  our rates,  the BPU and the PSC consider the income,  expenses,
rate base of property  used and useful in providing  service to the public and a
fair rate of return on that property each within its separate jurisdiction. Rate
determinations by the BPU do not guarantee  particular rates of return to us for
our New  Jersey  operations  nor do  rate  determinations  by the PSC  guarantee
particular rates of return for our Delaware operations. Thus, we may not achieve
the rates of return permitted by the BPU or the PSC.

Effective May 27, 2004,  Middlesex Water Company received  approval from the BPU
for a  9.5%,  or  $4.3  million  increase  in its  water  rates.  This  increase
represents  a portion of the  Company's  November  2003 request for a total rate
increase of 17.8% to cover the costs of its  increased  capital  investment,  as
well as maintenance and operating expenses.

Effective  June 24, 2004,  Pinelands  Water and  Pinelands  Wastewater  received
approval  from  the BPU  for  increases  of  9.2%  and  9.9%,  respectively,  or
approximately  $131,000 in the aggregate.  This increase represents a portion of
Pinelands' December 2003 request for a total base rate increase of approximately
$250,000  to  help  offset  the   increased   costs   associated   with  capital
improvements, and the operation and maintenance of their systems.

Effective June 25, 2004, Tidewater received approval from the PSC for an interim
increase of 15%, or $1.5 million in its water  rates,  which  includes  4.89% of
previously  Distribution System Improvement Charges (DSIC). On October 19, 2004,
the PSC approved a  settlement  between  Tidewater  and the  interveners  in the
matter.  The  settlement  allowed the interim  rates to become  permanent.  This
increase  represents a portion of Tidewater's April 2004 request for at 24% rate
increase to accommodate the growth of Tidewater's customer base, improvements to
water  treatment,  fire  protection  and to  interconnect  systems  for  service
reliability and back-up.  As part of the settlement,  Tidewater will be eligible
to apply for a second phase rate increase of $0.5 million, provided it completes
a number of capital  projects  within a specified time schedule.  Tidewater must
file an  application  for this increase no earlier than March 2005 or later than
May 2005.  Upon  verification  of  project  completion,  new rates  will  become
effective  30 days after the filing  date.  Tidewater  also  agreed to waive its
right to file DSIC  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 1, 2006.

In accordance with the tariff  established for Southern  Shores, a rate increase
of 2.8% based on the Consumer Price Index was implemented on January 1, 2004.

Other than rates for the Southern Shores system,  there can be no assurance that
any future rate increases  will be granted or, if granted,  that they will be in
the amounts we requested.

Water Quality and Environmental Regulations

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


                                       7


Federal,  New Jersey and Delaware  regulations adopted relating to water quality
require us to perform  expanded  types of testing to ensure that our water meets
state  and  federal  water  quality  requirements.  In  addition,  environmental
regulatory  agencies are reviewing current  regulations  governing the limits of
certain  organic  compounds  found in the water as byproducts  of treatment.  We
participate  in  industry-related  research  to identify  the  various  types of
technology  that might  reduce the level of  organic,  inorganic  and  synthetic
compounds found in the water.  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 such reduction.  We believe
the CJO Plant  capabilities  put us in a strong position to meet any such future
standards  with regard to our Middlesex  System.  We use regular  testing of our
water to determine  compliance  with existing  federal,  New Jersey and Delaware
primary water quality standards.

Well water  treatment in our Tidewater  System is by  chlorination  and, in some
cases, pH correction and filtration for nitrate and iron removal.

Well water treatment in the Pinelands and Bayview Systems (disinfection only) is
done at individual well sites.

The DEP and the DPH  monitor  our  activities  and review  the  results of water
quality tests that are performed for adherence to applicable regulations.  Other
regulations  applicable  to us 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.

Management

This table lists information concerning our senior management team:




Name                  Age  Principal Position(s)
- ------------------    ---  -----------------------------------------------------
                     
Dennis G. Sullivan    63   President and Chief Executive Officer
Dennis W. Doll        46   Executive Vice President
A. Bruce O'Connor     46   Vice President and Chief Financial Officer
Ronald F. Williams    55   Vice President-Operations and Chief Operating Officer
Kenneth J. Quinn      57   Vice President, General Counsel, Secretary and Treasurer
James P. Garrett      59   Vice President-Human Resources
Richard M. Risoldi    48   Vice President- Subsidiary Operations
Gerard L. Esposito    53   President, Tidewater Utilities, Inc.


Dennis G. Sullivan - Mr.  Sullivan has been a Director of Middlesex  since 1999.
Mr.  Sullivan was hired in 1984 as Corporate  Attorney,  responsible for general
corporate internal legal matters.  He was elected Assistant  Secretary-Assistant
Treasurer in 1988 and Vice President and General Counsel in 1990. He was elected
President and General  Counsel in 2001 and became  President and Chief Executive
Officer in January 2003. He is Chairman of the Board and a Director of Tidewater
Utilities,   Inc.,   Tidewater   Environmental   Services,   Inc.,  White  Marsh
Environmental  Systems,  Inc.,  Pinelands  Water Company,  Pinelands  Wastewater
Company,  Utility Service  Affiliates,  Inc.,  Utility Service Affiliates (Perth
Amboy) Inc. and Bayview Water  Company.  He is also a Director of the New Jersey
Utilities Association and the National Association of Water Companies.

Dennis W. Doll - Mr. Doll, a Certified Public Accountant,  joined the Company in
November 2004 as Executive Vice President. Prior to joining the Company Mr. Doll
was employed by Elizabethtown Water Company since 1985, serving most recently as
a member of the  senior  leadership  team of the  Northeast  Region of  American
Water, which was comprised of Elizabethtown  Water Company,  New Jersey-American
Water Company and


                                       8


Long Island Water  Corporation  and included other  regulated and  non-regulated
subsidiaries.  In this  capacity,  Mr. Doll served as Vice President - Finance &
Controller and served previously, as Vice President - Merger Integration.  Prior
to 2001,  Mr.  Doll  served as Vice  President &  Controller  of  Elizabethtown,
Elizabethtown's parent company, E'town Corporation,  and various other regulated
and  non-regulated  subsidiaries,  primarily engaged in the water and wastewater
fields.

A. Bruce O'Connor - Mr.  O'Connor,  a Certified  Public  Accountant,  joined the
Company in 1990 as Assistant  Controller and was elected  Controller in 1992 and
Vice  President in 1995. He was elected Vice  President and Controller and Chief
Financial  Officer in 1996. In July 2004, his Controller  responsibilities  were
assigned to the newly created Corporate Controller  position.  He is responsible
for financial  reporting,  customer  service,  rate cases,  cash  management and
financings.  He is  Treasurer  and a  Director  of  Tidewater  Utilities,  Inc.,
Tidewater Environmental Services,  Inc., Bayview Water Company,  Utility Service
Affiliates,  Inc.,  and  White  Marsh  Environmental  Systems,  Inc.  He is Vice
President,  Treasurer and a Director of Utility Service Affiliates (Perth Amboy)
Inc., Pinelands Water Company and Pinelands Wastewater Company.

Ronald  F.  Williams  - Mr.  Williams  was  hired  in  1995  as  Assistant  Vice
President-Operations, responsible for the Company's Engineering and Distribution
Departments.  He was elected  Vice  President-Operations  in October  1995.  Mr.
Williams  was  elected  to the  additional  posts  of  Assistant  Secretary  and
Assistant  Treasurer for  Middlesex in 2004.  He was formerly  employed with the
Garden State Water Company as President  and Chief  Executive  Officer.  He is a
Director and President of Utility  Service  Affiliates  (Perth Amboy) Inc.,  and
Director of Utility Service Affiliates, Inc., Pinelands Water Company, Pinelands
Wastewater Company, and Bayview Water Company.

Kenneth J. Quinn - Mr. Quinn  joined the Company in 2002 as General  Counsel and
was elected  Assistant  Secretary in 2003.  In 2004,  Mr. Quinn was elected Vice
President,  Secretary  and  Treasurer  for Middlesex and Secretary and Assistant
Treasurer for all subsidiaries of Middlesex. He has been engaged in the practice
of law for 29 years and prior to joining the Company he had been employed by the
law firm of Schenck,  Price, Smith and King in Morristown,  New Jersey. Prior to
that,  Mr.  Quinn  spent 10 years  as  in-house  counsel  to two  major  banking
institutions  located  in New  Jersey.  In May 2003,  he was  elected  Assistant
Secretary of Tidewater  Utilities,  Inc.,  Pinelands  Water  Company,  Pinelands
Wastewater Company, Utility Service Affiliates (Perth Amboy) Inc., Bayview Water
Company and White Marsh Environmental  Systems, Inc. He is a Director of Utility
Service  Affiliates  (Perth  Amboy)  Inc.,  Utility  Service  Affiliates,  Inc.,
Pinelands  Water  Company,  Pinelands  Wastewater  Company,  and  Bayview  Water
Company.  He is a member of the New Jersey State Bar  Association  and is also a
member of the Public Utility Law Section of the Bar.

James P.  Garrett - Mr.  Garrett  joined the Company in 2003 as  Assistant  Vice
President-Human  Resources.  In May 2004, he was elected Vice  President-  Human
Resources.  Prior to his hire, Mr. Garrett was employed by Toys "R" Us, Inc. for
23 years, most recently as Director of Organizational  Development.  Mr. Garrett
is responsible for all human resource programs and activities at Middlesex Water
Company and its subsidiaries.

Richard M.  Risoldi - Mr.  Risoldi  joined the  Company in 1989 as  Director  of
Production,  responsible  for the  operation  and  maintenance  of the Company's
treatment and pumping  facilities.  He was appointed Assistant Vice President of
Operations in 2003. He was elected Vice President in May 2004,  responsible  for
regulated subsidiary  operations and business  development.  He is a Director of
Tidewater Utilities,  Inc., Tidewater Environmental Services,  Inc., White Marsh
Environmental  Systems Inc and USA-PA.  He also serves as Director and President
of Pinelands Water Company,  Pinelands Wastewater Company, Bayview Water Company
and Utility Service Affiliates, Inc.

Gerard L. Esposito - Mr. Esposito joined  Tidewater  Utilities,  Inc. in 1998 as
Executive Vice President.  He was elected President of Tidewater and White Marsh
Environmental   Systems,  Inc.  in  2003  and  elected  President  of  Tidewater
Environmental  Services,  Inc. in January 2005 . Prior to joining the Company he
worked for 22 years


                                       9


in various executive positions for Delaware  environmental  protection and water
quality governmental  agencies.  He is a Director of Tidewater Utilities,  Inc.,
Tidewater Environmental  Services,  Inc., and White Marsh Environmental Systems,
Inc.

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


                                       10


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.

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.

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.


                                       11


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 December 31, 2004,
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
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.


                                       12


Item 2. Properties.

Utility Plant

The water  utility  plant in our systems  consist of source of supply,  pumping,
water  treatment,  transmission  and  distribution,  general  facilities and all
appurtenances, including all connecting pipes.

Middlesex System

The  Middlesex  System's  principal  source of surface  supply is the Delaware &
Raritan Canal owned by the State of New Jersey and operated as a water  resource
by the New Jersey Water Supply Authority.

Water is  withdrawn  from the  Delaware & Raritan  Canal at New  Brunswick,  New
Jersey through our intake and pumping station, which has a design capacity of 80
million gallons per day and is located on state-owned  land bordering the canal.
The four electric motor-driven,  vertical turbine pumps presently installed have
an aggregate design capacity of 82 million gallons per day. Water is transported
through our 4,900 foot 54-inch reinforced concrete supply main for treatment and
distribution at our CJO Plant in Edison,  New Jersey. The design capacity of our
raw water supply main is 55 million gallons per day.

In the Spring of 2004,  the  Company  began  construction  on a second raw water
pipeline  from the intake and pumping  station to the CJO Plant.  The  pipeline,
which is approximately 6,100 feet of 60-inch ductile iron pipe, will provide for
redundancy,  additional security,  and additional capacity.  The project,  which
includes  renovations  to the intake and pumping  station,  is  scheduled  to be
completed  in the  Spring  of 2005  (see  Item 7.  Management's  Discussion  and
Analysis of Financial Condition and Results of Operation-  Liquidity and Capital
Resources- Capital Expenditures and Commitments for additional discussion).

The CJO Plant includes  chemical  storage and chemical feed equipment,  two dual
rapid   mixing   basins,   four   upflow   clarifiers   which  are  also  called
superpulsators, four underground reinforced chlorine contact tanks, twelve rapid
filters containing  gravel,  sand and anthracite for water treatment and a steel
washwater tank. The CJO Plant also includes a computerized  Supervisory  Control
and Data Acquisitions  system to monitor and control the CJO Plant and the water
supply and  distribution  system in the  Middlesex  System.  There is an on site
State  certified  laboratory  capable of performing  bacteriological,  chemical,
process control and advanced  instrumental  chemical sampling and analysis.  The
firm design  capacity of the CJO Plant is 45 million gallons per day (60 million
gallons per day maximum capacity). The main pumping station at the CJO Plant has
a design capacity of 90 million gallons per day. The four electric motor-driven,
vertical  turbine pumps  presently  installed  have an aggregate  capacity of 72
million gallons per day.

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

The transmission and distribution  system is comprised of 722 miles of mains and
includes 23,200 feet of 48-inch reinforced concrete transmission main connecting
the CJO Plant to our distribution  pipe network and related storage  facilities.
Also included is a 58,600 foot  transmission main and a 38,800 foot transmission
main,  augmented  with  a  long-term,  non-exclusive  agreement  with  the  East
Brunswick system to transport water to several of our contract customers.

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


                                       13


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

Tidewater System

The Tidewater System's is comprised of 91 production plants that vary in pumping
capacity from 40,000  gallons per day to 1.5 million  gallons per day.  Water is
transported to our customers  through 446 miles of transmission and distribution
mains.  Storage  facilities  include 38 tanks, with an aggregate capacity of 4.7
million gallons.  Our Delaware  operations are managed from  Tidewater's  leased
offices in Dover, Delaware and Millsboro,  Delaware. Tidewater's Dover, Delaware
office property,  located on property owned by White Marsh,  consists of a 6,800
square foot office  building  situated on an  eleven-acre  lot. White Marsh also
owns another business site for which it is exploring  several options for future
use.

Pinelands System

Pinelands  Water  owns well site and  storage  properties  that are  located  in
Southampton Township,  New Jersey. The Pinelands Water storage facility is a 1.2
million gallon standpipe. Water is transported to our customers through 18 miles
of transmission and distribution mains.

Pinelands Wastewater System

Pinelands  Wastewater  owns a 12 acre site on which its 0.5 million  gallons per
day capacity  tertiary  treatment  plant and connecting  pipes are located.  Its
wastewater collection system is comprised of approximately 24.5 miles of main.

Bayview System

Bayview owns two wells, which are located in Downe Township,  Cumberland County,
New  Jersey.  Water  is  transported  to its  customers  through  our  3.5  mile
distribution system.

USA-PA, USA and White Marsh

Our non-regulated  subsidiaries,  namely USA-PA, USA and White Marsh, do not own
utility plant property.

Item 3. 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.

A claim involving a construction subcontractor, the Company's general contractor
and the Company  concerning  a major  construction  project  was settled  during
October 2004. The matter was instituted in 2001, and related to work required to
be performed under a construction contract and related subcontracts and included
payment


                                       14


issues and timing/delay issues. The amount that was determined to be due from us
for the work  performed  was $1.4  million  and was  recorded  as an addition to
utility plant in service during fiscal 2004.

The Company is  defendant  in various  lawsuits.  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 4. Submission of Matters to a Vote of Security Holders.

None.

                                     PART II

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

(a)         Market Information

The  Company's  common  stock is traded on the NASDAQ  Stock  Market,  under the
symbol MSEX.  The  following  table shows the range of high and low share prices
per share for the common stock and the  dividend  paid to  shareholders  in such
quarter.

        2004                                 High           Low         Dividend
        ----                                 ----           ---         --------

Fourth Quarter                             $ 20.72        $ 17.06        $0.1675
Third Quarter                                19.50          16.65         0.1650
Second Quarter                               21.81          18.83         0.1650
First Quarter                                21.32          19.38         0.1650

        2003                                 High           Low         Dividend
        ----                                 ----           ---         --------

Fourth Quarter                             $ 21.12        $ 18.19        $0.1650
Third Quarter                                21.23          17.72         0.1613
Second Quarter                               18.49          16.32         0.1613
First Quarter                                18.00          15.77         0.1613

(b)         Approximate  Number of Equity  Security  Holders as of December  31,
            2004

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

            Common Stock, No Par Value                                2,077
            Cumulative Preferred Stock, No Par Value:
                 $7.00 Series                                            14
                 $4.75 Series                                             1
            Cumulative Convertible Preferred Stock, No Par Value:
                 $7.00 Series                                             4
                 $8.00 Series                                             3


                                       15


(c)         Dividends

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

If four or more quarterly dividends are in arrears, the preferred  shareholders,
as a class,  are  entitled  to elect two  members to the Board of  Directors  in
addition  to  Directors  elected by holders  of the common  stock.  In the event
dividends on the preferred stock are in arrears, no dividends may be declared or
paid on the common stock of the Company.  Substantially all of the Utility Plant
of the  Company  is  subject to the lien of its  mortgage,  which also  includes
certain  restrictions as to cash dividend  payments and other  distributions  on
common stock.

(d)         Restricted Stock Plan

The Company maintains a shareholder  approved restricted Stock Plan, under which
65,233  shares of the  Company's  common stock are held in escrow by the Company
for key employees. Such stock is subject to an agreement requiring forfeiture by
the employee in the event of termination of employment  within five years of the
grant other than as a result of  retirement,  death or  disability.  The maximum
number of shares authorized for grant under this plan is 240,000 shares.

(e)         Sale of Unregistered Securities

The Company did not issue any shares of  unregistered  securities  during fiscal
years 2004, 2003, or 2002.

(f)         Issuer Purchases of Equity Securities

The Company did not purchase any shares of its equity  securities  during fiscal
year 2004.


                                       16


Item 6. Selected Financial Data

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



                                            2004         2003         2002         2001         2000
- ----------------------------------------------------------------------------------------------------
                                                                             
Operating Revenues                      $ 70,991     $ 64,111     $ 61,933     $ 59,638     $ 54,477
- ----------------------------------------------------------------------------------------------------
Operating Expenses:
   Operations and Maintenance             39,984       36,195       32,767       31,740       30,269
   Depreciation                            5,846        5,363        4,963        5,051        4,701
   Other Taxes                             8,228        7,816        7,737        7,594        6,916
   Income Taxes                            3,814        3,237        3,999        3,760        2,653
- ----------------------------------------------------------------------------------------------------
      Total Operating Expenses            57,872       52,611       49,466       48,145       44,539
- ----------------------------------------------------------------------------------------------------
Operating Income                          13,119       11,500       12,467       11,493        9,938
Other Income, Net                            795          358          442          502          364
Interest Charges                           5,468        5,227        5,144        5,042        4,997
- ----------------------------------------------------------------------------------------------------
      Net Income                           8,446        6,631        7,765        6,953        5,305
Preferred Stock Dividend                     255          255          255          255          255
- ----------------------------------------------------------------------------------------------------
Earnings Applicable to Common Stock     $  8,191     $  6,376     $  7,510     $  6,698     $  5,050
- ----------------------------------------------------------------------------------------------------
Earnings per Share:
      Basic                             $   0.74     $   0.61     $   0.73     $   0.66     $   0.50
      Diluted                           $   0.73     $   0.61     $   0.73     $   0.66     $   0.50
Average Shares Outstanding:
      Basic                               11,080       10,475       10,280       10,131       10,044
      Diluted                             11,423       10,818       10,623       10,474       10,387
Dividends Declared and Paid             $  0.663     $  0.649     $  0.634     $  0.623     $  0.613
Total Assets                            $305,634*    $267,956*    $251,971*    $242,512*    $224,534*
Convertible Preferred Stock             $  2,961     $  2,961     $  2,961     $  2,961     $  2,961
Long-term Debt                          $115,281     $ 97,377     $ 87,483     $ 88,140     $ 82,109
- ----------------------------------------------------------------------------------------------------

* As Restated (see Note 10 of the Notes to the Consolidated Financial Statements included in Item 8)


                                       17


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

The following  discussions of the Company's historical results of operations and
financial   condition   should  be  read  in  conjunction   with  the  Company's
consolidated financial statements and related notes.

This Management's  Discussion and Analysis of Financial Condition and Results of
Operation  reflects the  restatement  of the  Company's  Consolidated  Financial
Statements,  as discussed in Note 10 of the Notes to the Consolidated  Financial
Statements.

Overview

Middlesex  Water  Company has  operated as a water  utility in New Jersey  since
1897, and in Delaware,  through our wholly-owned  subsidiary,  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  TESI  subsidiary  is  expected  to  commence  operations  during  2005 as a
regulated  wastewater utility in Delaware.  Only our USA, USA-PA and 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. In partnership with 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 and Pinelands Wastewater, provide water
and wastewater services to residents in Southampton Township, New Jersey.

Our Delaware subsidiaries, Tidewater and Southern Shores, provide water services
to  approximately  26,000  retail  customers  in New  Castle,  Kent  and  Sussex
Counties,  Delaware.  Our other Delaware  subsidiary,  White Marsh,  services an
additional 4,500 customers in Kent and Sussex Counties.

The majority of our revenue is generated from retail and contract water services
to  customers in 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 based  significantly
on three  factors:  weather,  adequate and timely rate  increases,  and customer
growth.  These  factors are evident in the  discussions  below which compare our
results of operations from prior years.

Results of Operations in 2004 Compared to 2003

Operating revenues for the year rose $6.9 million, or 10.7% over the same period
in 2003. Water sales improved by $2.9 million in our Middlesex system, which was
primarily a result of base rate increases.  Customer growth of 10.4% in Delaware
provided additional  consumption  revenues of $1.2 million and higher base rates
provided  $0.8  million.  Our meter  services  venture  provided $2.0 million of
additional   revenues  for  completed  meter   installations.   New  unregulated
wastewater  contracts in Delaware provided $0.3 million in additional  revenues.
Base rate  increases  for our  Pinelands  system  contributed  $0.1  million  of
additional  revenues.  Revenues from our  operations and  maintenance  contracts
decreased $0.4 million due to scheduled  reductions in fixed fees under the City
of Perth Amboy contract.

While we  anticipate  continued  growth in the number of customers and increased
water  consumption  among  our  Delaware  systems,  such  growth  and  increased
consumption cannot be guaranteed. Weather conditions may


                                       18


adversely  impact  future  consumption  even with an  anticipated  growth in the
number of  customers.  Our New Jersey  systems are also highly  dependent on the
effects of  weather.  Our ability to  generate  operating  revenues by our meter
services venture is dependent upon our ability to obtain  additional  contracts,
however USA did not submit bids for any meter  service  contracts  during fiscal
2004 and currently  does not expect to submit any bids during  fiscal 2005.  The
existing meter services contracts were substantially completed during the fourth
quarter of 2004.

Operating expenses  increased by $5.3 million,  or 10.0% as compared to the same
period in 2003.  Operation and  maintenance  expenses  increased $3.8 million or
10.5%. In New Jersey,  payroll costs, employee benefits and corporate governance
related fees increased costs by $1.1 million. Source of supply and pumping costs
for the  Middlesex  system  increased by $0.7 million  combined due to increased
costs for  electricity  and  purchased  water.  Costs to operate  the  Tidewater
system,  as well as an increase in our  Delaware  employee  base,  general  wage
increases  and higher costs  associated  with  employee  medical and  retirement
benefits  increased  costs by $0.6  million.  The  costs of our  meter  services
venture increased $1.6 million due to completed installations.  The costs of our
non-regulated  wastewater  operations and maintenance  contracts  increased $0.3
million due to additional  contracts  obtained during the year.  These increases
were  partially  offset by $0.4 million of reduced  costs related to our City of
Perth Amboy contract due to reduced water treatment costs and a decrease of $0.1
million for water main repair costs in our Middlesex system.

Going  forward we  anticipate  an increase in New Jersey's  electric  generation
costs due to deregulation of electricity. These increasing costs, in addition to
higher business insurance and corporate  governance costs, as well as completion
of the new raw water pipeline  during the second quarter of 2005 will require us
to file for a base rate  increase  with the BPU for  Middlesex  during 2005.  We
cannot  predict  whether the BPU will approve,  deny or reduce the amount of any
request.

Depreciation  expense for 2004  increased  by $0.5  million,  or 9.0%,  due to a
higher  level of utility  plant in  service.  Allowance  for funds  used  during
construction  rose by $0.3  million  for the  year,  due to  large  construction
projects in New Jersey for the RENEW  program and a new raw water  pipeline (see
Liquidity and Capital Resources for additional  discussion of capital spending).
As our investments in utility plant and operating expenses increase, we continue
to seek timely rate relief through base rate filings as discussed above.

Other taxes increased by $0.4 million generally  reflecting  additional taxes on
higher  taxable  gross  revenues,  payroll and real estate.  Improved  operating
results in 2004  compared to 2003 led to higher  income  taxes of $0.8  million,
which was partially offset by $0.2 million of tax benefits.

Other income increased $0.1 million,  primarily due the recognition of a gain on
the sale of real estate that had previously been deferred pending the outcome of
the Middlesex rate case.

Interest  expense  increased by $0.2 million,  primarily  due to higher  average
long-term borrowings as compared to the prior year period.

Net income  increased  by 27.4% to $8.4  million  from $6.6 million in the prior
year,  and basic  earnings  per share  increased  from  $0.61 to $0.74.  Diluted
earnings per share  increased from $0.61 to $0.73.  The increase in earnings per
share was impacted by the higher number of shares outstanding during the current
year as a result of the sale of 700,000 shares of common stock in May 2004.


                                       19


Results of Operations in 2003 Compared to 2002

Operating revenues for the year rose $2.2 million,  or 3.5% over the same period
in 2002.  Customer  growth of 10.9% in  Delaware  provided  additional  facility
charges and connection  fees of $1.4 million.  Higher base rates in our Delaware
service  territories  provided $0.6 million of the increase.  For the year ended
December  31,  2003,  cool  wet  weather  in  the  Mid-Atlantic   region  pushed
Tidewater's  consumption revenue down by $0.3 million and Middlesex  consumption
revenue down by $0.5 million. Despite such adverse weather conditions,  revenues
from our operations and maintenance contracts rose $0.5 million due to scheduled
increases in fixed fees under the City of Perth Amboy contract.

New  unregulated  wastewater  operations  in Delaware  provided  $0.1 million in
additional  revenues.  Our new meter services  venture  provided $0.3 million in
additional  revenues.  All other  operations  accounted  for $0.1 million of the
higher revenues.

Operating  expenses  increased by $3.1 million,  or 6.4%.  Costs related to main
breaks  resulting from severe winter weather  conditions in the first quarter of
2003 contributed to additional expenses of $0.4 million.  There were also higher
sewer disposal fees and security costs for USA-PA that helped  increase costs by
$0.6 million.  An increase in our Delaware employee base, general wage increases
and higher costs associated with employee medical and retirement benefits pushed
up costs by $0.7 million.  In New Jersey,  payroll costs,  employee benefits and
legal fees pushed up costs by $0.9  million.  Non-regulated  operations of meter
installations and wastewater,  which began in 2003,  contributed $0.3 million of
the overall  expense  increase.  Water  treatment,  source of supply and pumping
costs increased by $0.5 million combined.

Depreciation  expense for 2003  increased  by $0.4  million,  or 8.1%,  due to a
higher  level of utility  plant in  service.  Allowance  for funds  used  during
construction  rose  17% for the year as  Tidewater's  capital  program  included
larger projects with longer construction schedules.

Other taxes  increased by $0.1 million  generally due to higher payroll  related
taxes and real  estate  taxes in both New Jersey  and  Delaware.  Lower  federal
income  taxes of $0.8  million  over last year are  attributable  to the reduced
operating results for 2003 as compared to 2002.

Other income decreased by $0.1 million as interest rates fell on short-term cash
balance investments.  Interest expense increased by $0.1 million due to a higher
level of overall debt outstanding as compared to last year.

Net income  decreased  to $6.6  million  from $7.8 million and basic and diluted
earnings per share decreased by $0.12 to $0.61 due to lower earnings.

Outlook

In  addition  to some of the  factors  previously  discussed  under  "Results of
Operations  in 2004  Compared to 2003," our revenues are expected to increase in
2005 from anticipated  customer growth in Delaware for our regulated  operations
and, to a lesser degree, from growth of non-regulated operations in Delaware and
elsewhere.  We settled  four rate  cases  during  2004,  from which we expect to
receive the full annualized benefit in 2005.  Revenues and earnings will also be
influenced by weather. Changes in these factors, as well as increases in capital
expenditures and operating costs are the primary factors that determine the need
for rate increase  filings.  The level of revenues and earnings will be impacted
by the ultimate  timing and outcome of the  anticipated  base rate filing in New
Jersey during 2005.

We continue to explore  viable plans to streamline  operations and reduce costs,
particularly  in Delaware,  where customer  growth  continues to exceed industry
averages.  Part  of  the  challenge  is  that  our  Delaware  operations  are  a
combination of over 91 stand-alone  production and distribution  systems serving
250 communities.


                                       20


As a result of  anticipated  regulation of wastewater  services in Delaware,  we
have  established  a new  regulated  wastewater  operation  that  will  commence
operations during fiscal 2005. Due to the start-up nature of this operation,  we
expect our expenses  with respect to this  subsidiary  to exceed its revenues in
the near term.

We expect our interest  expense to increase during 2005 as a result of incurring
a full year of interest expense on the approximately  $19.0 million of long-term
debt we financed during fiscal 2004 and higher expected  average  borrowings and
interest rates on short-term  credit facilities in order to finance a portion of
our  capital  expenditures  during the coming  year (see  Liquidity  and Capital
Resources).

Our strategy includes  continued revenue growth through  acquisitions,  internal
expansion, contract operations and when necessary, rate relief. We will continue
to pursue opportunities in both the regulated and non-regulated sectors that are
financially  sound,  complement  existing  operations  and increase  shareholder
value.

Liquidity and Capital Resources

Cash flows from operations are largely based on three factors: weather, adequate
and timely rate increases,  and customer growth.  The effect of those factors on
net income is  discussed  in results of  operations.  For 2004,  cash flows from
operating activities increased $1.4 million to $15.6 million, as compared to the
prior year. This increase was primarily  attributable to improved  profitability
during the current  year period and the timing of payments  made toward  prepaid
expenses, materials and supplies, and employee benefit plans. These increases in
cash  flows  were  partially  offset by the  timing of  collection  of  customer
accounts  and  payments  to  vendors.  The $15.6  million  of net cash flow from
operations   allowed  us  to  fund   approximately  54%  of  our  utility  plant
expenditures  for the period  internally,  with the  remainder  funded with both
short-term and long-term  borrowings.  Net proceeds from issuing  long-term debt
were used to fund the balance of those expenditures.

For 2003, net cash flow from  operations of $14.2 million,  which increased over
2002 due to lower  working  capital  requirements,  and proceeds from prior year
financings  allowed  us to fund  approximately  81% of our  2003  utility  plant
expenditures.  Net proceeds  from issuing  long-term  debt were used to fund the
balance of those expenditures.

Increases  in certain  operating  costs will  impact our  liquidity  and capital
resources. As described in our results of operations discussion,  during 2004 we
received rate relief for Middlesex,  Tidewater and the Pinelands  Companies.  We
also plan to file for a base rate increase for Middlesex in 2005 in  conjunction
with the completion of the raw water pipeline project (see Capital  Expenditures
and Commitments).  There is no certainty, however, that the BPU will approve any
or all of this or other future requested increases.

Sources of Liquidity

Short-Term Debt. The Board of Directors has authorized lines of credit for up to
an  aggregate  of $40.0  million.  As of  December  31,  2004,  the  Company has
established revolving lines of credit aggregating $33.0 million. At December 31,
2004, the outstanding  borrowings under these credit lines were $11.0 million at
a weighted  average  interest  rate of 3.42%.  As of that date,  the Company had
borrowing capacity of $22.0 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 $8.9
million and $14.0  million at 2.37% and 1.89% for the years ended  December  31,
2004 and 2003, respectively.

Long-Term  Debt.  Subject  to  regulatory  approval,  the  Company  periodically
finances  capital projects under State Revolving Fund (SRF) loan programs in New
Jersey and Delaware.  These government  programs  provide


                                       21


financing  at interest  rates that are  typically  below rates  available in the
financial  markets.  A portion  of the  borrowings  under the New  Jersey SRF is
interest  free. We  participated  in the SRF loan programs  during 2004 and will
continue to pursue opportunities to participate as circumstances allow us in the
future.

During 2004,  Middlesex  closed on $16.6 million of first mortgage bonds through
the New Jersey  Environmental  Infrastructure Trust (NJEIT) under the New Jersey
SRF loan  program in order to finance the costs of a new raw water  pipeline and
our 2005 and 2006 RENEW programs (see Capital  Expenditures  and Commitments for
discussion  of these  projects).  The  proceeds of these bonds and any  interest
earned are held by a  trustee,  and are  classified  as  Restricted  Cash on the
Consolidated Balance Sheet.

During 2004,  Tidewater  closed on a Delaware SRF loan of $0.8 million to fund a
portion of its multi-year capital program.  The Delaware SRF program will allow,
but does not obligate,  Tidewater to draw down against a General Obligation Note
for three specific projects.

Substantially  all of the Utility Plant of the Company is subject to the lien of
its mortgage,  which also  includes  debt service and capital  ratio  covenants,
certain  restrictions as to cash dividend  payments and other  distributions  on
common stock.  The Company is in compliance  with all of its mortgage  covenants
and restrictions.

Common  Stock.  The  Company  periodically  issues  shares  of  common  stock in
connection with its dividend reinvestment and stock purchase plan. Periodically,
the Company may issue additional  equity to reduce  short-term  indebtedness and
for other general  corporate  purposes.  During 2004,  the Company  issued $15.1
million of common  stock,  which  included a common  stock  offering  of 700,000
shares that was priced at $19.80 in May.  The  majority  of the net  proceeds of
approximately  $12.9  million from the common stock  offering were used to repay
most of the Company's short-term borrowings outstanding at that time.

Capital Expenditures and Commitments

As shown in the following table, we expect our capital  expenditures in 2005 and
2006 to increase over 2004. These increases are attributable to a major pipeline
installation in the Middlesex  system and continued  customer growth and service
improvement  requirements in our Tidewater  systems in Delaware,  where we spent
$12.8 million on utility plant in 2004. At this time we have not  determined any
amounts anticipated to be spent by TESI in the table below.

                                                       (Millions of Dollars)
                                                       2005     2006     2007
                                                      -----    -----    -----
            Delaware Systems                          $16.5    $18.1    $ 9.3
            Raw Water Line                              3.4       --       --
            RENEW Program                               3.3      3.3      3.3
            Scheduled Upgrades to Existing Systems      5.3      8.1      3.8
                                                      -----    -----    -----

            Total                                     $28.5    $29.5    $16.4
                                                      =====    =====    =====

Under our capital  program for 2005,  we plan to expend $16.5  million for water
system additions and improvements  for our Delaware  systems,  which include the
construction  of  several  storage  tanks  and the  creation  of new  wells  and
interconnections.  We expect to spend approximately $3.4 million to complete the
new raw water line to the Middlesex  primary water treatment plant that began in
2004.  We expect to spend  $3.3  million  for the  RENEW  program,  which is our
program to clean and cement line unlined  mains in the Middlesex  System.  There
remains a total of  approximately  129 miles of  unlined  mains in the  730-mile
Middlesex  System.  In 2004, nine miles of unlined mains were cleaned and cement
lined. The capital program also includes $5.3 million for scheduled  upgrades to
our  existing  systems in New Jersey.  The  scheduled  upgrades  consist of $1.1
million for improvements to existing plant, $1.2 million for mains, $0.8 million
for


                                       22


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

To pay for our capital  program in 2005,  we will utilize  internally  generated
funds and funds available under existing NJEIT loans  (currently,  $8.3 million)
and Delaware SRF loans (currently,  $1.8 million).  The SRF programs provide low
cost  financing  for  projects  that  meet  certain  water  quality  and  system
improvement benchmarks. If necessary, we will also utilize short-term borrowings
through  $33.0  million  of  available  lines  of  credit  with  four  financial
institutions.  As of December 31, 2004, we had $11.0 million outstanding against
the lines of credit.

Going  forward into 2006  through  2007,  we  currently  project that we will be
required to expend  approximately  $45.9  million for capital  projects.  To the
extent  possible  and  because of the  favorable  interest  rates  available  to
regulated water utilities,  we will finance our capital  expenditures  under the
SRF loan programs. We also expect to use internally generated funds and proceeds
from the sale of common stock through the Dividend Reinvestment and Common Stock
Purchase Plan.

Contractual Obligations

In the course of normal business  activities,  the Company enters into a variety
of  contractual  obligations  and  commercial  commitments.  Some of these items
result in direct  obligations  on the  Company's  balance sheet while others are
commitments,  some firm and some based on uncertainties,  which are disclosed in
the Company's underlying consolidated financial statements.

The table  below  presents  our known  contractual  obligations  for the periods
specified as of December 31, 2004.



                                                            Payment Due by Period
                                                            (Millions of Dollars)
                                                         Less
                                                         than         1-3         4-5     More than
                                             Total      1 Year       Years       Years     5 Years
                                            ------      ------      ------      ------     -------
                                                                             
            Long-term Debt                  $116.4      $  1.1      $  3.4      $  3.9      $108.0
            Notes Payable                     11.0        11.0          --          --          --
            Interest on Long-term Debt       104.0         5.6        11.2        10.2        77.0
            Purchased Water Contracts         21.7         3.9         4.5         4.5         8.8
            Wastewater Operations             63.0         3.8         7.8         8.3        43.1
                                            ------      ------      ------      ------      ------
            Total                           $316.1      $ 25.4      $ 26.9      $ 26.9      $236.9
                                            ======      ======      ======      ======      ======


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  began at $6.4 million in the first year
and will  increase  over the term of the contract to $10.2 million at the end of
the contract.

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


                                       23


maturity date on September 1, 2015. As of December 31, 2004, 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 the 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.

Critical Accounting Policies and Estimates

The  application of accounting  policies and standards often requires the use of
estimates,  assumptions  and judgments.  Changes in these  variables may lead to
significantly  different  financial  statement results.  Our critical accounting
policies are set forth below.

      Regulatory Accounting

We  maintain  our books and records in  accordance  with  accounting  principles
generally accepted in the United States of America. Middlesex and certain of its
subsidiaries,  which  account  for 86% of  Operating  Revenues  and 99% of Total
Assets,  are subject to regulation  in the states in which they  operate.  Those
companies are required to maintain their accounts in accordance  with regulatory
authorities'  rules and  guidelines,  which may differ from other  authoritative
accounting pronouncements.  In those instances, the Company follows the guidance
provided in the  Financial  Accounting  Standards  Board  (FASB),  Statement  of
Financial  Accounting  Standards No. 71,  "Accounting For the Effects of Certain
Types of Regulation" (SFAS 71).

In  accordance  with SFAS No. 71,  costs and  obligations  are deferred if it is
probable that these items will be recognized for rate-making  purposes in future
rates.  Accordingly,  we have  recorded  costs and  obligations,  which  will be
amortized  over various  future  periods.  Any change in the  assessment  of the
probability  of  rate-making  treatment will require us to change the accounting
treatment of the deferred item. We have no reason to believe any of the deferred
items that are recorded  would be treated  differently  by the regulators in the
future.

      Revenues

Revenues  from metered  customers  include  amounts  billed on a cycle basis and
unbilled  amounts  estimated  from the last meter reading date to the end of the
accounting  period.  The estimated  unbilled amounts are determined by utilizing
factors  which  include   historical   consumption  usage  and  current  climate
conditions.  Differences  between  estimated  revenues  and actual  billings are
recorded in a subsequent period.

Revenues from  unmetered  customers are billed at a fixed tariff rate in advance
at the beginning of each service  period and are  recognized in revenue  ratably
over the service period.

Revenues  from the Perth Amboy  management  contract are  comprised of fixed and
variable fees. Fixed fees, which have been set for the life of the contract, are
billed  monthly  and  recorded  as  earned.  Variable  fees,  which are based on
billings and other factors and are not  significant,  are recorded upon approval
of the amount by Perth Amboy.


                                       24


      Pension Plan

We  maintain  a  noncontributory  defined  benefit  pension  plan  which  covers
substantially all employees with more than 1,000 hours of service.

The discount  rate  utilized for  determining  future  pension  obligations  has
decreased  from 6.75% at  December  31,  2002 to 6.00% at  December  31, 2003 to
5.875% at December  31,  2004.  Lowering  the  discount  rate by 0.5% would have
increased  the net periodic  pension cost by $0.1 million in 2004.  Lowering the
expected  long-term  rate of return on the  pension  plans by 0.5% (from 8.0% to
7.5%)  would  have   increased  the  net  periodic   pension  cost  in  2004  by
approximately $0.1 million.

The discount rate for  determining  future  pension  obligations  are determined
based  on  market  rates  for  long-term,  high-quality  corporate  bonds at our
December 31 measurement date. The expected  long-term rate of return for pension
assets is determined based on historical returns and our asset allocation.

Future  actual  pension  income  will depend on future  investment  performance,
changes  in future  discount  rates and  various  other  factors  related to the
population participating in the pension plans.

Recent Accounting Standards

In December 2004, the FASB issued  Statement of Financial  Accounting  Standards
(SFAS) No.123(R) "Share-Based Payment", which replaces SFAS No.123,  "Accounting
for Stock-Based  Compensation",  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 is effective for quarters
beginning  after June 15, 2005. 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 Company does not anticipate adoption
of this standard will have a material impact on its 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  Management's  discussions  with its
Actuary,  Management  determined  the  effect of the  Medicare  Drug Act was not
considered a significant event and thus


                                       25


the Company  will  account for the effects of FSP 106-2 at its next  measurement
date  (January  1,  2005).  The  adoption  of FSP 106-2 will 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 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.

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

The Company is subject to the risk of  fluctuating  interest rates in the normal
course of business.  Our policy is to manage  interest  rates through the use of
fixed  rate  long-term  debt  and,  to a lesser  extent,  short-term  debt.  The
Company's  interest rate risk related to existing fixed rate,  long-term debt is
not material due to the term of the majority of our First Mortgage Bonds,  which
have  final  maturity  dates  ranging  from 2009 to 2038.  Over the next  twelve
months,  approximately  $1.1  million of the  current  portion  of ten  existing
long-term  debt  instruments  will mature.  Combining this amount with the $11.0
million in  short-term  debt  outstanding  at December 31, 2004,  and applying a
hypothetical  change in the rate of interest charged by 10% on those borrowings,
would not have a material effect on our earnings.


                                       26


Item 8. Financial Statements and Supplementary Data.

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Shareholders and Board of Directors of Middlesex Water Company:

We have audited the  accompanying  consolidated  balance sheets and consolidated
statements of capital stock and  long-term  debt of Middlesex  Water Company and
subsidiaries  (the  Company) as of December  31, 2004 and 2003,  and the related
consolidated statements of income, common stockholders' equity and comprehensive
income,  and cash flows for each of the three years in the period ended December
31, 2004. These consolidated  financial statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material respects, the financial position of the Company as of December 31, 2004
and 2003,  and the results of its  operations and its cash flows for each of the
three years in the period ended December 31, 2004, in conformity with accounting
principles generally accepted in the United States of America.

We have also  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the effectiveness of the Company's
internal control over financial  reporting as of December 31, 2004, based on the
criteria  established in Internal  Control--Integrated  Framework  issued by the
Committee of Sponsoring  Organizations of the Treadway Commission and our report
dated  March 15,  2005  (November  17,  2005 as to the  effect  of the  material
weakness  described in Management's  Report on Internal  Controls Over Financial
Reporting  (as  revised))  expressed  an  unqualified  opinion  on  management's
assessment of the effectiveness of the Company's internal control over financial
reporting and an adverse opinion on the effectiveness of the Company's  internal
control over financial reporting.

As  discussed  in Note 10,  the  accompanying  consolidated  balance  sheets and
statements of cash flows have been restated.

/s/ DELOITTE & TOUCHE LLP
Parsippany, New Jersey
March 15, 2005 (November 14, 2005 as to the effects of the restatement described
in Note 10)


                                       27




                                        MIDDLESEX WATER COMPANY
                                      CONSOLIDATED BALANCE SHEETS

                                                                                                December 31,
ASSETS                                                                                    2004                 2003
========================================================================================================================
                                                                                      (Restated -           (Restated -
                                                                                       see Note 10)         see Note 10)
                                                                                                     
UTILITY PLANT:              Water Production                                          $  82,340,798        $  77,265,782
                            Transmission and Distribution                               194,531,035          179,219,783
                            General                                                      20,451,215           19,776,293
                            Construction Work in Progress                                13,013,391            2,798,070
                            --------------------------------------------------------------------------------------------
                            TOTAL                                                       310,336,439          279,059,928
                            Less Accumulated Depreciation                                52,017,761           47,510,797
                            --------------------------------------------------------------------------------------------
                            UTILITY PLANT - NET                                         258,318,678          231,549,131
                            --------------------------------------------------------------------------------------------

========================================================================================================================
CURRENT ASSETS:             Cash and Cash Equivalents                                     4,034,768            3,005,610
                            Accounts Receivable, net                                      6,316,853            5,682,608
                            Unbilled Revenues                                             3,572,713            3,234,788
                            Materials and Supplies (at average cost)                      1,203,906            1,419,142
                            Prepayments                                                     823,976            1,009,304
                            --------------------------------------------------------------------------------------------
                            TOTAL CURRENT ASSETS                                         15,952,216           14,351,452

========================================================================================================================
DEFERRED CHARGES            Unamortized Debt Expense                                      3,172,254            3,272,783
AND OTHER ASSETS:           Preliminary Survey and Investigation Charges                  1,032,182            1,380,771
                            Regulatory Assets                                             8,198,565            8,216,117
                            Operations Contracts Fees Receivable                            685,599              699,806
                            Restricted Cash                                              13,257,106            3,825,420
                            Non-utility Assets - Net                                      4,552,023            4,147,685
                            Other                                                           465,419              513,116
                            --------------------------------------------------------------------------------------------
                            TOTAL DEFERRED CHARGES AND OTHER ASSETS                      31,363,148           22,055,698
                            --------------------------------------------------------------------------------------------
                            TOTAL ASSETS                                              $ 305,634,042        $ 267,956,281
                            --------------------------------------------------------------------------------------------

CAPITALIZATION AND LIABILITIES
========================================================================================================================
CAPITALIZATION:             Common Stock, No Par Value                                $  71,979,902        $  56,924,028
                            Retained Earnings                                            23,103,908           22,668,348
                            Accumulated Other Comprehensive Income, net of tax               44,841               50,808
                            ============================================================================================
                            TOTAL COMMON EQUITY                                          95,128,651           79,643,184
                            ============================================================================================
                            Preferred Stock                                               4,063,062            4,063,062
                            Long-term Debt                                              115,280,649           97,376,847
                            --------------------------------------------------------------------------------------------
                            TOTAL CAPITALIZATION                                        214,472,362          181,083,093

========================================================================================================================
CURRENT                     Current Portion of Long-term Debt                             1,091,351            1,067,258
LIABILITIES:                Notes Payable                                                11,000,000           12,500,000
                            Accounts Payable                                              6,001,806            4,777,400
                            Accrued Taxes                                                 6,784,380            6,258,739
                            Accrued Interest                                              1,703,131            1,810,639
                            Unearned Revenues and Advanced Service Fees                     387,156              602,854
                            Other                                                           795,456              678,596
                            --------------------------------------------------------------------------------------------
                            TOTAL CURRENT LIABILITIES                                    27,763,280           27,695,486

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

========================================================================================================================
DEFERRED CREDITS            Customer Advances for Construction                           14,018,006           12,838,342
AND OTHER LIABILITIES:      Accumulated Deferred Investment Tax Credits                   1,696,566            1,775,183
                            Accumulated Deferred Income Taxes                            14,556,153           14,125,970
                            Employee Benefit Plans                                        5,464,056            5,086,988
                            Regulatory Liability - Cost of Utility Plant Removal          5,363,152            4,830,308
                            Other                                                           849,551              909,498
                            --------------------------------------------------------------------------------------------
                            TOTAL DEFERRED CREDITS AND OTHER LIABILITIES                 41,947,484           39,566,289

========================================================================================================================
CONTRIBUTIONS IN AID OF CONSTRUCTION                                                     21,450,916           19,611,413
- ------------------------------------------------------------------------------------------------------------------------
                            TOTAL CAPITALIZATION AND LIABILITIES                      $ 305,634,042        $ 267,956,281
                            --------------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.

                                       28

                                   MIDDLESEX WATER COMPANY
                              CONSOLIDATED STATEMENTS OF INCOME


                                                               Years Ended December 31,
                                                        2004             2003             2002
==================================================================================================
                                                                             
Operating Revenues                                  $ 70,991,146     $ 64,111,214     $ 61,932,786
- --------------------------------------------------------------------------------------------------

Operating Expenses:
    Operations                                        36,519,355       32,666,099       29,918,921
    Maintenance                                        3,464,036        3,529,113        2,847,209
    Depreciation                                       5,846,191        5,362,727        4,963,268
    Other Taxes                                        8,228,354        7,815,918        7,737,155
    Income Taxes                                       3,814,418        3,237,218        3,999,295
- --------------------------------------------------------------------------------------------------

        Total Operating Expenses                      57,872,354       52,611,075       49,465,848
==================================================================================================

               Operating Income                       13,118,792       11,500,139       12,466,938
- --------------------------------------------------------------------------------------------------

Other Income (Expense):
    Allowance for Funds Used During Construction         606,019          315,919          269,668
    Other Income                                         221,950          131,499          249,324
    Other Expense                                        (32,676)         (89,931)         (77,114)
- --------------------------------------------------------------------------------------------------

        Total Other Income, net                          795,293          357,487          441,878

Interest Charges                                       5,468,576        5,227,030        5,143,463
- --------------------------------------------------------------------------------------------------

Net Income                                             8,445,509        6,630,596        7,765,353

Preferred Stock Dividend Requirements                    254,786          254,786          254,786
- --------------------------------------------------------------------------------------------------

Earnings Applicable to Common Stock                 $  8,190,723     $  6,375,810     $  7,510,567
==================================================================================================

Earnings per share of Common Stock:
    Basic                                           $       0.74     $       0.61     $       0.73
    Diluted                                         $       0.73     $       0.61     $       0.73

Average Number of
    Common Shares Outstanding :
    Basic                                             11,079,835       10,475,295       10,280,302
    Diluted                                           11,422,975       10,818,435       10,623,442

Cash Dividends Paid per Common Share                $      0.663     $      0.649     $      0.634


See Notes to Consolidated Financial Statements.

                                       29

                             MIDDLESEX WATER COMPANY


                                           MIDDLESEX WATER COMPANY
                                    CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                 Years Ended December 31,
                                                                           2004            2003              2002
                                                                       ---------------------------------------------
                                                                      (Restated -      (Restated -      (Restated -
                                                                       see Note 10)     see Note 10)     see Note 10)
                                                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                             $ 8,445,509      $ 6,630,596      $ 7,765,353
Adjustments to Reconcile Net Income to
     Net Cash Provided by Operating Activities:
         Depreciation and Amortization                                   6,387,808        5,633,863        5,436,525
         Provision for Deferred Income Taxes and ITC                       603,275          306,919          197,714
         Allowance for Funds Used During Construction                     (606,019)        (315,919)        (269,668)
     Changes in Assets and Liabilities:
         Accounts Receivable                                              (634,245)         345,694          637,418
         Unbilled Revenues                                                (337,925)         (53,697)        (380,076)
         Materials & Supplies                                              215,236         (228,805)        (162,417)
         Prepayments                                                       185,328         (193,912)          54,301
         Other Assets                                                     (578,048)         275,802         (256,683)
         Operations Contracts Receivable                                    14,207         (699,806)              --
         Accounts Payable                                                1,224,406        2,260,431         (476,148)
         Accrued Taxes                                                     528,715          333,815         (432,126)
         Accrued Interest                                                 (107,508)         196,361         (199,618)
         Employee Benefit Plans                                            377,068         (192,749)          17,061
         Unearned Revenue & Advanced Service Fees                         (215,698)         186,265           71,316
         Other Liabilities                                                  56,913         (236,431)        (803,949)

- --------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                               15,559,022       14,248,427       11,199,003
- --------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Utility Plant Expenditures*                                       (28,878,576)     (17,576,634)     (16,255,866)
     Cash Surrender Value & Other Investments                             (273,837)        (466,290)          (4,438)
     Restricted Cash                                                    (9,431,686)       2,321,158        2,843,996
     Proceeds from Real Estate Dispositions                                     --          532,922               --
     Preliminary Survey & Investigation Charges                            348,589         (282,303)        (154,846)
     Other Assets                                                               --          (47,264)         (68,179)

- --------------------------------------------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                                  (38,235,510)     (15,518,411)     (13,639,333)
- --------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Redemption of Long-term Debt                                       (1,067,258)        (884,427)      (6,443,836)
     Proceeds from Issuance of Long-term Debt                           18,995,153       11,205,723        6,067,350
     Net Short-term Bank Borrowings (Repayments)                        (1,500,000)      (5,150,000)       4,425,000
     Deferred Debt Issuance Expenses                                       (65,219)        (194,484)        (510,818)
     Common Stock Issuance Expense                                        (379,534)        (103,284)          (3,688)
     Restricted Cash                                                            --              121          219,588
     Proceeds from Issuance of Common Stock                             15,055,874        3,609,859        3,214,548
     Payment of Common Dividends                                        (7,375,629)      (6,791,254)      (6,510,494)
     Payment of Preferred Dividends                                       (254,786)        (254,786)        (254,786)
     Construction Advances and Contributions-Net                           297,045          (99,768)         640,976
- --------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                               23,705,646        1,337,700          843,840
- --------------------------------------------------------------------------------------------------------------------
NET CHANGES IN CASH AND CASH EQUIVALENTS                                 1,029,158           67,716       (1,596,490)
- --------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                           3,005,610        2,937,894        4,534,384
- --------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                               $ 4,034,768      $ 3,005,610      $ 2,937,894
- --------------------------------------------------------------------------------------------------------------------

*Excludes Allowance for Funds Used During Construction.

SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY:
     Utility Plant received as Construction Advances and Contributions $ 2,722,121      $ 3,753,037      $ 1,042,529

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
   Cash Paid During the Year for:
     Interest                                                          $ 5,409,803      $ 5,061,878      $ 5,103,787
     Interest Capitalized                                              $  (606,019)     $  (315,919)     $  (269,668)
     Income Taxes                                                      $ 3,074,513      $ 2,472,000      $ 4,237,000
- ---------------------------------------------------------------------------------------------------------------------



See Notes to Consolidated Financial Statements.

                                       30

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


                                                                                 December 31,
                                                                             2004             2003
======================================================================================================
                                                                                    
Common Stock, No Par Value
     Shares Authorized - 20,000,000
     Shares Outstanding - 2004 - 11,358,772                             $  71,979,902     $ 56,924,028
                          2003 - 10,566,937

Retained Earnings                                                          23,103,908       22,668,348
Accumulated Other Comprehensive Income, net of tax                             44,841           50,808
- ------------------------------------------------------------------------------------------------------
        TOTAL COMMON EQUITY                                                95,128,651       79,643,184
- ------------------------------------------------------------------------------------------------------

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 - 14,881                              1,562,505        1,562,505
     Shares Outstanding, $8.00 Series - 12,000                              1,398,857        1,398,857
   Nonredeemable:
     Shares Outstanding, $7.00 Series -  1,017                                101,700          101,700
     Shares Outstanding, $4.75 Series - 10,000                              1,000,000        1,000,000
- ------------------------------------------------------------------------------------------------------
        TOTAL PREFERRED STOCK                                               4,063,062        4,063,062
- ------------------------------------------------------------------------------------------------------

Long-term Debt
   8.05%, Amortizing Secured Note, due December 20, 2021                    3,063,389        3,136,531
   6.25%, Amortizing Secured Note, due May 22, 2028                         9,835,000       10,255,000
   4.22%, State Revolving Trust Note, due December 31, 2022                   784,000          192,281
   3.60%, State Revolving Trust Note, due May 1, 2025                       2,348,316          580,792
   4.00% to 5.00%, State Revolving Trust Bond, due September 1, 2021          790,000          820,000
   0.00%, State Revolving Fund Bond, due September 1, 2021                    652,306          690,833

   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                                  755,006          807,956
      4.25% to 4.63%, Series Y, due September 1, 2018                         920,000          965,000
      0.00%, Series Z, due September 1, 2019                                1,679,979        1,792,435
      5.25% to 5.75%, Series AA, due September 1, 2019                      2,085,000        2,175,000
      0.00%, Series BB, due September 1, 2021                               2,048,095        2,168,277
      4.00% to 5.00%, Series CC, due September 1, 2021                      2,275,000        2,360,000
      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               --
      3.00% to 5.50%, Series FF, due September 1, 2024                      8,920,000               --
- ------------------------------------------------------------------------------------------------------
        SUBTOTAL LONG-TERM DEBT                                           116,372,000       98,444,105
- ------------------------------------------------------------------------------------------------------
                            Less: Current Portion of Long-term Debt        (1,091,351)      (1,067,258)
- ------------------------------------------------------------------------------------------------------
                               TOTAL LONG-TERM DEBT                     $ 115,280,649     $ 97,376,847
- ------------------------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.

                                       31

                             MIDDLESEX WATER COMPANY
            CONSOLIDATED STATEMENT OF COMMON STOCKHOLDERS' EQUITY AND
                              COMPREHENSIVE INCOME


                                                                                                    Accumulated
                                                   Common           Common                             Other
                                                   Stock            Stock           Retained       Comprehensive
                                                   Shares           Amount          Earnings           Income           Total
                                                ===========      ===========      ===========      =============     ===========
                                                                                                      
Balance at January 1, 2002                       10,168,002      $50,099,621      $22,190,691       $        --      $72,290,312

    Net Income                                                                      7,765,353                          7,765,353
    Dividend Reinvestment & Common
      Stock Purchase Plan                           176,320        2,990,712                                           2,990,712
    Restricted Stock Awards - Net                    12,167          223,836                                             223,836
    Cash Dividends on Common Stock                                                 (6,510,494)                        (6,510,494)
    Cash Dividends on Preferred Stock                                                (254,786)                          (254,786)
    Common Stock Expenses                                                              (3,688)                            (3,688)

                                                -----------      -----------      -----------       -----------      -----------
Balance at December 31, 2002                     10,356,489      $53,314,169      $23,187,076       $        --      $76,501,245

    Net Income                                                                      6,630,596                          6,630,596
    Change in Value of Equity Investments,
     net of $26,000 Income Tax                                                                           50,808           50,808
                                                                                                                     -----------
      Comprehensive Income                                                                                             6,681,404
                                                                                                                     -----------
    Dividend Reinvestment & Common
      Stock Purchase Plan                           192,515        3,263,569                                           3,263,569
    Restricted Stock Awards - Net                    17,933          346,290                                             346,290
    Cash Dividends on Common Stock                                                 (6,791,254)                        (6,791,254)
    Cash Dividends on Preferred Stock                                                (254,786)                          (254,786)
    Common Stock Expenses                                                            (103,284)                          (103,284)

                                                -----------      -----------      -----------       -----------      -----------
Balance at December 31, 2003                     10,566,937      $56,924,028      $22,668,348       $    50,808      $79,643,184

    Net Income                                                                      8,445,509                          8,445,509
    Change in Value of Equity Investments,
     net of $3,000 Income Tax                                                                            (5,967)          (5,967)
                                                                                                                     -----------
      Comprehensive Income                                                                                             8,439,542
    Dividend Reinvestment & Common
      Stock Purchase Plan                            76,935        1,533,507                                           1,533,507
    Issuance of Common Stock                        700,000       13,257,000                                          13,257,000
    Restricted Stock Awards - Net                    14,900          265,367                                             265,367
    Cash Dividends on Common Stock                                                 (7,375,629)                        (7,375,629)
    Cash Dividends on Preferred Stock                                                (254,786)                          (254,786)
    Common Stock Expenses                                                            (379,534)                          (379,534)

                                                -----------      -----------      -----------       -----------      -----------
Balance at December 31, 2004                     11,358,772      $71,979,902      $23,103,908       $    44,841      $95,128,651
                                                ===========      ===========      ===========       ===========      ===========


See Notes to Consolidated Financial Statements.

                                       32


                             Middlesex Water Company
            Notes to Consolidated Financial Statements (as Restated)

Note 1 - Summary of Significant Accounting Policies

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

Middlesex  Water  Company has  operated as a water  utility in New Jersey  since
1897, and in Delaware,  through our wholly-owned  subsidiary,  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 Tidewater  Environmental  Services, Inc. subsidiary will commence operations
during 2005 as a regulated wastewater utility in Delaware.  Only our USA, USA-PA
and White Marsh subsidiaries are not regulated utilities.

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

(c) Utility Plant is stated at original cost as defined for regulatory purposes.
Property   accounts  are  charged  with  the  cost  of  betterments   and  major
replacements  of property.  Cost includes  direct  material,  labor and indirect
charges for pension  benefits and payroll taxes.  The cost of labor,  materials,
supervision and other expenses incurred in making repairs and minor replacements
and  in  maintaining  the  properties  is  charged  to the  appropriate  expense
accounts.  At December  31, 2004,  there was no event or change in  circumstance
that would  indicate that the carrying  amount of any  long-lived  asset was not
recoverable.

(d) Depreciation is computed by each regulated member of the Company utilizing a
rate approved by the applicable regulatory authority.  The Accumulated Provision
for Depreciation is charged with the cost of property retired, less salvage. The
following table sets forth the range of depreciation rates for the major utility
plant categories used to calculate depreciation for the years ended December 31,
2004, 2003 and 2002. These rates have been approved by either the BPU or PSC:

      Source of Supply  1.15% -  3.44%      Transmission and Distribution (T&D):
      Pumping           2.87% -  5.04%      T&D - Mains       1.10% - 3.13%
      Water Treatment   2.71% -  7.64%      T&D - Services    2.12% - 2.81%
      General Plant     2.08% - 17.84%      T&D - Other       1.61% - 4.63%

Non-regulated  fixed assets consist  primarily of an office building,  furniture
and  fixtures,  and  transportation  equipment.  These  assets are  recorded  at
original  cost and  depreciation  is calculated  based on the  estimated  useful
lives, ranging from 3 to 40 years.


                                       33


(e)  Customers'  Advances for  Construction  - Water  utility  plant and/or cash
advances are contributed to the Company by customers, real estate developers and
builders  in  order  to  extend  water  service  to  their   properties.   These
contributions are recorded as Customers'  Advances for Construction.  Refunds on
these advances are made by the Company in accordance  with  agreements  with the
contributing party and are based on either additional operating revenues related
to the utility  plant or as new customers are connected to and take service from
the  utility  plant.  After all  refunds  are made,  any  remaining  balance  is
transferred to Contributions in Aid of Construction.

Contributions  in Aid of  Construction -  Contributions  in Aid of  Construction
include direct  non-refundable  contributions of water utility plant and/or cash
and  the  portion  of   Customers'   Advances  for   Construction   that  become
non-refundable.

(f) Allowance for Funds Used During Construction (AFUDC) - Middlesex, Tidewater,
Pinelands  Water,  Pinelands  Wastewater  and Bayview  capitalize  AFUDC,  which
represents the cost of financing projects during construction. AFUDC is added to
the  construction  costs of  individual  projects  exceeding  specific  cost and
construction period thresholds established for each company and then depreciated
along with the rest of the utility plant's costs over its estimated useful life.
For the years ended December 31, 2004, 2003 and 2002 approximately $0.6 million,
$0.3  million  and $0.3  million of AFUDC was added to the cost of  construction
projects.  AFUDC is calculated  using each  company's  weighted cost of debt and
equity as approved in their most recent  respective  regulatory rate order.  The
average  AFUDC rate for the years ended  December  31,  2004,  2003 and 2002 for
Middlesex,  Tidewater  and Bayview  were 7.42%,  8.77% and 3.11%,  respectively.
Pinelands Water and Pinelands  Wastewater did not incur AFUDC during the periods
covered by this report.

(g)  Accounts  Receivable  - We  record  bad debt  expense  based on  historical
accounts receivable write-offs.  The allowance for doubtful accounts at December
31,  2004,  2003 and  2002 was $0.2  million,  $0.2  million  and $0.1  million,
respectively.  The  corresponding  expense for the year ended December 31, 2004,
2003 and 2002 was $0.1 million, $0.2 million and $0.1 million, respectively.

(h) Revenues - General metered  customer's  bills typically are broken down into
two components;  a fixed service charge and a volumetric or consumption  charge.
Revenues from general  metered  service  customers,  except  Tidewater,  include
amounts billed in arrears on a cycle basis and unbilled  amounts  estimated from
the last meter reading date to the end of the accounting  period.  The estimated
unbilled  amounts are determined by utilizing  factors which include  historical
consumption  usage and current  climate  conditions.  Actual billings may differ
from our  estimates.  Revenues are adjusted in the period that the difference is
identified.  Tidewater  customers  are billed in advance for their fixed service
charge and these  revenues  are  recognized  as the  service is  provided to the
customer.

Bayview and Southern Shores are unmetered systems.  Customers are billed a fixed
service charge in accordance  with the approved  tariff.  Southern Shore service
charges are billed in advance at the beginning of each month and are  recognized
as earned.  Bayview  service  charges are billed in advance at the  beginning of
each calendar  quarter and are  recognized in revenue  ratably over the quarter.
Revenues from the City of Perth Amboy management contract are comprised of fixed
and variable fees. Fixed fees, which have been set for the life of the contract,
are  billed  monthly  and  recorded  as  earned.  Variable  fees,  which are not
significant,  are  recorded  upon  approval  of the  amount by the City of Perth
Amboy.

(i) Deferred  Charges and Other Assets -  Unamortized  Debt Expense is amortized
over the lives of the related issues.  Restricted Cash represents  proceeds from
loans entered into through state financing  programs and is held in trusts.  The
proceeds are  restricted  for  specific  capital  expenditures  and debt service
requirements.


                                       34


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

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

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

(m)  Recent  Accounting   Pronouncements  -  In  December  2004,  the  Financial
Accounting  Standards  Board (FASB)  issued  Statement  of Financial  Accounting
Standards (SFAS) No.123(R)  "Share-Based  Payment",  which replaces SFAS No.123,
"Accounting  for Stock-Based  Compensation",  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 is
effective  for quarters  beginning  after June 15, 2005.  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 Company does not anticipate adoption
of this standard will have a material impact on its 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  Management's  discussions  with its
Actuary,  Management  determined  the  effect  of the  Medicare  Drug Act is not
considered a significant event and thus the Company will account for the effects
of FSP 106-2 at its next measurement date (January 1, 2005). The adoption of FSP
106-2 will 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


                                       35


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  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.

(n) Other Comprehensive  Income - Total comprehensive income includes changes in
equity that are  excluded  from the  consolidated  statements  of income and are
recorded into a separate section of capitalization  on the consolidated  balance
sheets.  The  Company's  accumulated  other  comprehensive  income  shown on the
consolidated balance sheets consists of unrealized gains on investment holdings.

(o) Regulatory Accounting - We maintain our books and records in accordance with
accounting  principles  generally  accepted  in the  United  States of  America.
Middlesex  and certain of its  subsidiaries,  which account for 86% of Operating
Revenues  and 99% of Total  Assets,  are subject to  regulation  in the state in
which they operate.  Those  companies are required to maintain their accounts in
accordance with regulatory  authorities' rules and guidelines,  which may differ
from other  authoritative  accounting  pronouncements.  In those instances,  the
Company follows the guidance  provided SFAS No. 71,  "Accounting for the Effects
of Certain Types of Regulation."

(p) Pension Plan - We maintain a  noncontributory  defined  benefit pension plan
which covers  substantially all employees with more than 1,000 hours of service.
The discount rate utilized for  determining  pension costs  decreased from 7.25%
for the year ended  December  31, 2002 to 6.75% for the year ended  December 31,
2003 to 6.00% for the year ended December 31, 2004. Future actual pension income
will depend on future investment  performance,  changes in future discount rates
and various other factors related to the population participating in the pension
plans.

Note 2 - Rate and Regulatory Matters

Effective May 27, 2004,  Middlesex received approval from the BPU for a 9.5%, or
$4.3 million increase in its water rates. This increase  represents a portion of
Middlesex's  November  2003 request for a total rate  increase of 17.8% to cover
the  costs of its  increased  capital  investment,  as well as  maintenance  and
operating expenses.

Effective  June 24, 2004,  Pinelands  Water and  Pinelands  Wastewater  received
approval  from the BPU for rate  increases  of 9.2% and 9.9%,  respectively,  or
approximately $0.13 million in the aggregate. This increase represents a portion
of Pinelands'  December 2003 request for a total rate increase of  approximately
$0.25  million to help  offset the  increasing  costs  associated  with  capital
improvements, and the operation and maintenance of their systems.

Effective June 25, 2004, Tidewater received approval from the PSC for an interim
rate  increase  of 15%,  or $1.5  million  increase  in its water  rates,  which
includes 4.89% of previously implemented Distribution System Improvement Charges
(DSIC). On October 19, 2004, the PSC approved a settlement between Tidewater and
interveners  in the matter.  The  settlement  allows the interim rates to become
permanent.  This increase represents a portion of Tidewater's April 2004 request
for a 24% rate increase to accommodate the growth of Tidewater's  customer base,
improvements to water treatment, fire protection and to interconnect systems for
service  reliability and back-up.  As part of the settlement,  Tidewater will be
eligible to apply for a second phase rate increase of $0.5 million,  provided it
completes  a number  of  capital  projects  within a  specified  time  schedule.
Tidewater must file an application  for this increase no earlier than March 2005
or later than May 2005. Upon


                                       36


verification  of project  completion,  new rates will become  effective  30 days
after the filing  date.  Tidewater  also  agreed to waive its right to file DSIC
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 1, 2006.

In accordance with the tariff  established for Southern  Shores,  an annual rate
increase of 2.8% was  implemented on January 1, 2004. The increase cannot exceed
the lesser of the regional Consumer Price Index or 3%.

Other than rates for the Southern Shores system,  there can be no assurance that
any rate  increases  will be granted  or, if  granted,  that they will be in the
amounts we requested.

In the fall of  2002,  the BPU  approved  a 76.7%  base  rate  increase  for the
Bayview.  This translates  into  additional  revenues of less than $0.1 million.
Two-thirds  of the increase was  implemented  on January 1, 2003 and the balance
became  effective  July 1,  2003.  The new rates are  designed  to allow for the
recovery of  operating  costs and capital  costs  incurred to replace the entire
water distribution system on Fortescue Island in Southern New Jersey.

We have recorded  certain costs as regulatory  assets because we believe we will
be allowed full recovery of or are currently recovering these costs in the rates
that we charge customers. These deferred costs have been excluded from rate base
and, therefore, we are not earning a return on the unamortized balances.

                                     Years Ended December 31,
                                      (Thousands of Dollars)
                                                               Remaining
                                                               Recovery
         Regulatory Assets                2004      2003        Periods
         -----------------               ------    ------       -------

      Income Taxes                       $6,535    $6,786       Various
      Post-retirement Benefits              697       783       8 years
      Tank Painting                         426       198     3-10 years
      Rate Cases and Other                  541       449    Up to 3 years
                                         ------    ------
      Total                              $8,199    $8,216
                                         ======    ======

The  recovery  period  for income  taxes is  dependent  upon when the  temporary
differences between tax and book will reverse.

The Company uses the  composite  deprecation  method for its  regulated  utility
operations,  which  is  currently  an  acceptable  method  of  accounting  under
generally  accepted  accounting  principles  and is widely  used in the  utility
industry.  Historically, under the composite deprecation method, the anticipated
costs of removing assets upon retirement are provided for over the life of those
assets as a component  of  depreciation  expense.  However,  FASB  Statement  of
Financial  Accounting  Standards  No.  143,  "Accounting  for  Asset  Retirement
Obligations"  (SFAS 143),  precludes the recognition of expected future costs of
removal as a component of depreciation expense unless they are legal obligations
under SFAS 143. The Company  recovers  certain  asset  retirement  costs through
rates charged to customers as an approved component of deprecation  expense.  As
of December 31, 2004 and 2003,  the Company has  approximately  $5.4 million and
$4.8 million,  respectively,  of cost of removal recovered in rates in excess of
actual costs incurred. These amounts are included in regulatory liabilities.

Bayview, Pinelands Water and Pinelands Wastewater are recovering the acquisition
premium of $0.9 million over the remaining  life of their Utility  Plant.  These
deferred  costs have been  included in their rate bases as utility plant and are
earning a return on the unamortized costs during the recovery periods.


                                       37


Note 3 - Income Taxes

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

                                                  Years Ended December 31,
                                                   (Thousands of Dollars)
                                                2004         2003         2002
- -------------------------------------------------------------------------------
Income Tax at Statutory Rate of 34%           $ 4,168      $ 3,355      $ 4,000
Tax Effect of:
  Utility Plant Related                          (500)        (171)        (123)
  State Income Taxes - Net                        167          106           80
  Employee Benefits                               (25)         (67)          25
  Other                                             4           14           17
- -------------------------------------------------------------------------------
Total Income Tax Expense                      $ 3,814      $ 3,237      $ 3,999
- -------------------------------------------------------------------------------

Income tax expense is comprised of the following:

Current:
   Federal                                    $ 3,128      $ 2,835      $ 3,730
   State                                           83           95           82
Deferred:
   Federal                                        512          321          227
   State                                          170           65           39
   Investment Tax Credits                         (79)         (79)         (79)
- -------------------------------------------------------------------------------
Total Income Tax Expense                      $ 3,814      $ 3,237      $ 3,999
- -------------------------------------------------------------------------------

The  statutory  review period for income tax returns for the years prior to 2001
has been closed.

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

                                                      Years Ended December 31,
                                                       (Thousands of Dollars)
                                                       2004              2003
- -------------------------------------------------------------------------------
Utility Plant Related                                $ 21,293          $ 20,522
Customer Advances                                      (4,263)           (4,218)
Employee Benefits                                      (2,568)           (2,209)
Other                                                      94                31
- --------------------------------------------------------------------------------
Total Deferred Tax Liability                         $ 14,556          $ 14,126
- -------------------------------------------------------------------------------

The  Company is  required  to set up  deferred  income  taxes for all  temporary
differences   regardless  of  the  regulatory  ratemaking   treatment.   Because
management  believes  that it is probable  that these  additional  taxes will be
passed on to ratepayers, an offsetting regulatory asset of $6.5 million and $6.8
million has been recorded at December 31, 2004 and 2003 respectively.


                                       38


Note 4 - 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 2004, 2003 and 2002
were $7.4 million, $7.2 million and $6.9 million,  respectively.  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
December  31,  2004,  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.

Franchise  Agreement/Service  Agreement  -  In  1999,  Middlesex  implemented  a
franchise  agreement with the City of South Amboy (South Amboy) to provide water
service and install  water  system  facilities  in South  Amboy.  The  agreement
between Middlesex and South Amboy was approved by the BPU. The implementation of
the  franchise  agreement  had  significantly  impacted two existing  agreements
entered into by the parties.

The  first  agreement  was for the sale of water to South  Amboy on a  wholesale
basis. The second agreement,  which included Middlesex's wholly-owned subsidiary
USA,  was a  contract  to  provide  management  services  for a  fixed  fee.  In
conjunction  with  the  franchise  agreement,   the  water  sales  contract  was
eliminated.  In addition,  the management services contract was extended through
May 2045 and significantly  modified to correspond with the terms and conditions
of the franchise  agreement.  Fixed fee revenues  recognized  under the original
contract  have been  eliminated  effective  December  1999,  in lieu of revenues
earned from providing water to South Amboy's 2,900 customers.

Water Supply - Middlesex  revised and extended its agreement with the New Jersey
Water Supply Authority  (NJWSA) for the purchase of untreated  water,  effective
January 1, 2004.  The  agreement  now expires  November 30, 2023 and provides an
average  purchase of 27 million gallons a day (mgd) up from 20 mgd.  Pricing has
been modified to include a two tier pricing schedule for the original 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.

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.


                                       39


Purchased water costs are shown below:

                                             (Millions of Dollars)
                                           Years Ended December 31,
            Purchased Water                 2004      2003      2002
            ---------------                -----     -----     -----
            Untreated                      $ 2.2     $ 2.0     $ 1.9
            Treated                          2.0       1.8       1.8
                                           -----     -----     -----
            Total Costs                    $ 4.2     $ 3.8     $ 3.7
                                           =====     =====     =====

Construction  -  Based  on its  capital  budget,  the  Company  plans  to  spend
approximately  $28.5 million in 2005, $29.5 million in 2006 and $16.4 million in
2007 on its construction program.

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.

A claim involving a construction subcontractor, the Company's general contractor
and the Company  concerning  a major  construction  project  was settled  during
October 2004. The matter was instituted in 2001, and related to work required to
be performed under a construction contract and related subcontracts and included
payment issues and timing/delay issues. The amount that was determined to be due
from us for the work  performed was $1.4 million and was recorded as an addition
to utility plant in service during fiscal 2004.

The Company is  defendant  in various  lawsuits.  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 5 - Short-term Borrowings

Information  regarding the Company's  short-term  borrowings for the years ended
December 31, 2004 and 2003 is summarized below:

                                                       (Millions of Dollars)
                                                           2004      2003
            ----------------------------------------------------------------

            Established Lines at Year-End                 $33.0     $25.0
            Maximum Amount Outstanding                     13.5      18.5
            Average Outstanding                             8.9      14.0
            Notes Payable at Year-End                      11.0      12.5
            Weighted Average Interest Rate                 2.37%     1.89%
            Weighted Average Interest Rate at Year-End     3.42%     1.64%

Year-end interest rates on short-term  borrowings  outstanding ranged from 2.82%
to 3.75% and 1.56% to 1.67% as of December 31, 2004 and 2003, respectively.  The
maturity dates for borrowings  outstanding as of December 31, 2004 are:  January
3, 2005- $7.0 million;  January 21, 2005- $3.0 million; and March 14, 2005- $1.0
million.


                                       40


The Board of Directors has  authorized  lines of credit for up to $40.0 million.
Short-term  borrowings  are  below the prime  rate  with some  requirements  for
compensating balances not exceeding 1% of the line.

Note 6 - Capitalization

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

Common Stock

In May 2004, the Company sold and issued 700,000 shares of its common stock in a
public  offering that was priced at $19.80.  The majority of the net proceeds of
approximately $12.9 million were used to repay most of the Company's  short-term
borrowings outstanding at that time.

In August 2003, the Board of Directors approved a four-for-three  stock split of
its common  stock,  effective  November 14, 2003 for  shareholders  of record on
November  1,  2003.  In  October  2001,  the  Board  of  Directors   approved  a
three-for-two  common stock split effective January 2, 2002, for shareholders of
record on December 14, 2001.  All share,  average number of shares and per share
amounts of no par common stock on the financial statements have been restated to
reflect the effect of both stock splits.

The number of shares authorized under the Dividend Reinvestment and Common Stock
Purchase Plan (DRP) is 1,700,000 shares.  The cumulative number of shares issued
under the DRP at December 31, 2004, is  1,316,725.  In each of 2003 and 2002 for
specific six month periods, DRP participants had the opportunity to purchase the
Company's  common stock at a 5% discount with reinvested  dividends and optional
cash payments.  The Company also has a restricted stock plan, which is described
in Note 7 - Employee Benefit Plans.

In the event dividends on the preferred  stock are in arrears,  no dividends may
be declared or paid on the common stock of the Company. At December 31, 2004, no
preferred stock dividends were in arrears.

Preferred Stock

If four or more quarterly dividends are in arrears, the preferred  shareholders,
as a class,  are  entitled  to elect two  members to the Board of  Directors  in
addition to Directors  elected by holders of the common  stock.  At December 31,
2004 and 2003,  37,898  shares of  preferred  stock  presently  authorized  were
outstanding and there were no dividends in arrears.

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

The conversion  feature of the no par $8.00 Series  Cumulative  and  Convertible
Preferred  Stock  allows  the  security  holders  to  exchange  one  convertible
preferred share for 13.714 shares of the Company's  common stock.  The preferred
shares are convertible at the election of the security holder until 2004.  After
that date Middlesex also has the right to elect the conversion feature.

Long-term Debt

On March 24,  2004,  Tidewater  received  approval  from the PSC to borrow  $0.8
million to fund a portion of its multi-year  capital program.  Subsequent to the
PSC approval,  Tidewater closed on a Delaware State Revolving Fund (SRF) loan of
$0.8  million.  The  Delaware  SRF program  will allow,  but does not  obligate,
Tidewater  to


                                       41


draw down  against  a  General  Obligation  Note for  three  specific  projects.
Tidewater  will be charged an annual  fee,  which is a  combination  of interest
charges and administrative  fees, of 3.30% on the outstanding  principal amount.
All unpaid principal and fees must be paid on or before March 1, 2026.

Middlesex  received  approval from the BPU to issue up to $18.0 million of first
mortgage bonds through the New Jersey  Environmental  Infrastructure Trust under
the New  Jersey  SRF  program.  The  Company  closed on $16.6  million  of First
Mortgage Bonds designated as Series EE and FF on November 4, 2004.

First Mortgage Bonds Series S through W and Series DD are term bonds with single
maturity dates.  The aggregate annual  principal  repayment  obligations for all
other long-term debt are shown below:

                            (Millions of Dollars)
                           Annual              Annual
                  Year   Maturities   Year   Maturities
                  ----   ----------   ----   ----------
                  2005      $1.1      2008      $1.9
                  2006      $1.5      2009      $2.0
                  2007      $1.9

The weighted  average  interest rate on all long-term  debt at December 31, 2004
and 2003 was 5.26% and 6.03%,  respectively.  Except for the Amortizing  Secured
Note and Series U First Mortgage Bonds,  all of the Company's  outstanding  debt
has been issued through the New Jersey  Economic  Development  Authority  ($57.5
million),  the New Jersey  Environmental  Infrastructure  Trust  program  ($27.9
million) and the SRF program ($3.1 million).

Restricted cash includes proceeds from the Series Y, AA, BB, CC, EE and FF First
Mortgage Bonds and State Revolving Trust Bonds  issuances.  These funds are held
in trusts and  restricted  for specific  capital  expenditures  and debt service
requirements.  Series  BB and CC  proceeds  can only be used  for the 2004  main
cleaning and cement lining programs.  Series EE and FF proceeds can only be used
for the construction of a raw water pipeline and the 2005 and 2006 main cleaning
and cement lining programs.

Substantially  all of the Utility Plant of the Company is subject to the lien of
its mortgage,  which also  includes  debt service and capital  ratio  covenants,
certain  restrictions as to cash dividend  payments and other  distributions  on
common stock.  The Company is in compliance  with all of its mortgage  covenants
and restrictions.

Earnings Per Share

The following table presents the  calculation of basic and diluted  earnings per
share (EPS) for the three years ended December 31, 2004.  Basic EPS are computed
on the basis of the weighted average number of shares  outstanding.  Diluted EPS
assumes the conversion of both the Convertible  Preferred Stock $7.00 Series and
$8.00 Series.  All share and per share amounts reflect the three-for-two  common
stock  split,  effective  January 2, 2002 and the  four-for-three  common  stock
split, effective November 14, 2003.


                                       42




                                                          (In Thousands of Dollars, Except per Share Amounts)
                                                         2004                    2003                    2002
Basic:                                            Income      Shares      Income      Shares      Income      Shares
- --------------------------------------------------------------------------------------------------------------------
                                                                                            
Net Income                                       $ 8,446      11,080     $ 6,631      10,475     $ 7,765      10,280
Preferred Dividend                                  (255)                   (255)                   (255)
                                                 -------------------------------------------------------------------
Earnings Applicable to Common Stock              $ 8,191      11,080     $ 6,376      10,475     $ 7,510      10,280

Basic EPS                                        $  0.74                 $  0.61                 $  0.73

Diluted:
- --------------------------------------------------------------------------------------------------------------------
Earnings Applicable to Common Stock              $ 8,191      11,080     $ 6,376      10,475     $ 7,510      10,280

$7.00 Series Dividend                                104         178         104         178         104         178
$8.00 Series Dividend                                 96         165          96         165          96         165
                                                 -------------------------------------------------------------------
Adjusted Earnings Applicable to Common Stock     $ 8,391      11,423     $ 6,576      10,818     $ 7,710      10,623

Diluted EPS                                      $  0.73                 $  0.61                 $  0.73


Fair Value of Financial Instruments

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

                                             (Thousands of Dollars)
                                                At December 31,
                                         2004                       2003
                                 Carrying       Fair        Carrying      Fair
                                  Amount        Value        Amount       Value
- --------------------------------------------------------------------------------
First Mortgage Bonds             $98,899      $101,968      $82,769      $85,734
State Revolving Bonds            $ 1,442      $  1,476      $ 1,511      $ 1,539

For other  long-term debt for which there was no quoted market price, it was not
practicable  to  estimate  their  fair  value.  The  carrying  amount  of  these
instruments  at December 31, 2004 and 2003 was $16.0 million and $14.2  million,
respectively. Customer advances for construction have a carrying amount of $12.4
million and $11.7  million at December  31, 2004 and 2003,  respectively.  Their
relative fair values cannot be accurately estimated since future refund payments
depend on  several  variables,  including  new  customer  connections,  customer
consumption levels and future rate increases.

Note 7 - Employee Benefit Plans

Pension

The Company has a  noncontributory  defined benefit  pension plan,  which covers
substantially all employees with more than 1,000 hours of service.  In addition,
the Company maintains an unfunded  supplemental pension


                                       43


plan for its  executives.  The  Accumulated  Benefit  Obligation for all pension
plans at December 31, 2004 was $20.9 million.

Postretirement Benefits Other Than Pensions

The  Company  has  a  postretirement   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. Accrued retirement benefit costs are recorded each year.

The  Company  has  recognized  a  deferred  regulatory  asset  relating  to  the
difference between the accrued retirement benefit costs and actual cash paid for
plan  premiums in years prior to 1998.  Included  in the  regulatory  asset is a
transition  obligation from adopting SFAS No.106 on January 1, 1993. In addition
to the  recognition  of  annual  accrued  retirement  benefit  costs  in  rates,
Middlesex  is also  recovering  the  transition  obligation  over 15 years.  The
regulatory assets at December 31, 2004 and 2003,  respectively were $0.7 million
and $0.8 million.

The Company uses a December 31 measurement  date for all of its employee benefit
plans.  The  following  table sets forth  information  relating to the Company's
pension plans and other postretirement benefits:



                                                                         (Thousands of Dollars)
                                                                        Years Ended December 31,
                                                             Pension Benefits             Other Benefits
                                                             2004          2003          2004         2003
- ------------------------------------------------------------------------------------------------------------
                                                                                         
Reconciliation of Projected Benefit Obligation
Beginning Balance                                          $ 23,671      $ 19,677      $  9,498      $ 7,437
Service Cost                                                    746           684           426          263
Interest Cost                                                 1,387         1,356           580          485
Actuarial (Gain)/Loss                                         1,516         3,039         1,028        1,645
Benefits Paid                                                (1,221)       (1,085)         (399)        (332)
- ------------------------------------------------------------------------------------------------------------
Ending Balance                                             $ 26,099      $ 23,671      $ 11,133      $ 9,498
- ------------------------------------------------------------------------------------------------------------

Reconciliation of Plan Assets at Fair Value
Beginning Balance                                          $ 18,587      $ 15,846      $  2,582      $ 2,065
Actual Return on Plan Assets                                  1,497         2,768           190           15
Employer Contributions                                          647         1,058         1,057          834
Benefits Paid                                                (1,221)       (1,085)         (399)        (332)
- ------------------------------------------------------------------------------------------------------------
Ending Balance                                             $ 19,510      $ 18,587      $  3,430      $ 2,582
- ------------------------------------------------------------------------------------------------------------

Funded Status                                              $ (6,589)     $ (5,084)     $ (7,703)     $(6,916)
Unrecognized Net Transition Obligation                           --            --         1,082        1,217
Unrecognized Net Actuarial (Gain)/Loss                        2,655         1,144         4,835        4,076
Unrecognized Prior Service Cost                                 173           264            (3)          (3)
- ------------------------------------------------------------------------------------------------------------
Accrued Benefit Cost                                       $ (3,761)     $ (3,676)     $ (1,789)     $(1,626)
- ------------------------------------------------------------------------------------------------------------



                                       44



                                                                      (Thousands of Dollars)
                                                                     Years Ended December 31,
                                                      Pension Benefits                        Other Benefits
                                               2004         2003         2002         2004         2003         2002
- ---------------------------------------------------------------------------------------------------------------------
                                                                                            
Components of Net Periodic Benefit Cost
Service Cost                                 $   746      $   684      $   724      $   426      $   263      $   222
Interest Cost                                  1,387        1,356        1,300          580          485          463
Expected Return on Plan Assets                (1,492)      (1,272)      (1,281)        (213)        (175)        (125)
Amortization of Net Transition Obligation         --           --            2          135          135          135
Amortization of Net Actuarial (Gain)/Loss         --           --           --          292          143          111
Amortization of Prior Service Cost                92           92           92           --           --           --
- ---------------------------------------------------------------------------------------------------------------------
Net Periodic Benefit Cost                    $   733      $   860      $   837      $ 1,220      $   851      $   806
- ---------------------------------------------------------------------------------------------------------------------

                                               2004         2003         2002         2004         2003         2002
                                             -------      -------      -------      -------      -------      -------
                                                                                               
Actual Return on Plan Assets                    8.18%       17.48%       (9.47%)       6.53%        0.77%        1.38%
Weighted Average Assumptions:
   Expected Return on Plan Assets               8.00%        8.00%        8.00%        7.50%        7.50%        7.50%
   Discount Rate for:
     Benefit Obligation                        5.875%        6.00%        6.75%       5.875%        6.00%        6.75%
     Benefit Cost                               6.00%        6.75%        7.25%        6.00%        6.75%        7.25%
   Compensation Increase for:
     Benefit Obligation                         3.50%        3.50%        3.50%        3.50%        3.50%        3.50%
     Benefit Cost                               3.50%        3.50%        4.25%        3.50%        3.50%        4.25%


For measurement  purposes, a 9.0% annual rate of increase in the per capita cost
of covered  healthcare  benefits was assumed for 2004 and  declining by 1.0% per
year through 2007 and 0.5% per year to 5% by year 2009.  Assumed healthcare cost
trend rates have a significant effect on the amounts reported for the healthcare
plan. A one-percentage point change in assumed healthcare cost trend rates would
have the following effects:



                                                      (Thousands of Dollars)
                                                        1 Percentage Point
                                                              Increase         Decrease
- ---------------------------------------------------------------------------------------
                                                                         
Effect on Current Year's Service and Benefit Cost              $  230          $  (173)
Effect on Benefit Obligation                                    1,714           (1,338)


The following  benefit  payments,  which reflect  expected future  service,  are
expected to be paid:

Year                         Pension Benefits          Other Benefits
- ----                         ----------------          --------------
2005                             $ 1,282                   $  354
2006                               1,269                      367
2007                               1,457                      388
2008                               1,509                      414
2009                               1,528                      452
2010-2014                          8,075                    2,565
                                 -------                   ------
  Totals                         $15,120                   $4,540
                                 =======                   ======

Benefit Plans Assets

The benefit  plans asset  allocations  at December  31, 2004 and 2003,  by asset
category are as follows:



                             Pension Plan       Other Benefits
                           ---------------     ---------------
      Asset Category        2004      2003      2004      2003      Target   Range
                           -----     -----     -----     -----      ------   -----
                                                           
      Equity Securities     62.8%     63.1%     54.0%     -0- %       60%    30-65%
      Debt Securities       34.5      33.4      36.9      -0- %       38%    25-70%
      Cash                   2.7       3.5       9.1     100.0%        2%     0-10%
                           -----     -----     -----     -----
      Total                100.0%    100.0%    100.0%    100.0%
                           =====     =====     =====     =====


                                       45


Middlesex  utilizes  two  investment  firms to manage  its  pension  plan  asset
portfolio.  One of those  investment  firms  manages  the other  post-retirement
benefits  assets.  Quarterly  meetings  are held between the  Company's  Pension
Committee  and the  investment  managers to review their  performance  and asset
allocation.  If the current asset  allocation is outside the targeted range, the
Pension  Committee  reviews current market conditions and advice provided by the
investment   managers  to  determine  the  appropriateness  of  rebalancing  the
portfolio.

The investment  objective of the Company is to maximize its long-term  return on
benefit  plan  assets,  relative  to a  reasonable  level  of risk,  maintain  a
diversified  investment  portfolio  and invest in  compliance  with the Employee
Retirement Income Security Act of 1974. The expected long-term rate of return is
based on the  various  asset  categories  in which it  invests  and the  current
expectations and historical performance for these categories.

Equity securities  include Middlesex common stock in the amounts of $0.7 million
(3.8  percent of total plan  assets) and $0.8 million (4.2 percent of total plan
assets) at December 31, 2004 and 2003, respectively.

For the pension plan, Middlesex made total cash contributions of $0.6 million in
2004 and expects to make cash  contributions  of  approximately  $0.8 million in
2005.

For the other  benefit plan,  Middlesex  made total cash  contributions  of $1.1
million in 2004 and expects to make cash  contributions  of  approximately  $1.2
million in 2005.

401(k) Plan

The Company has a 401(k) defined  contribution plan, which covers  substantially
all  employees  with more than 1,000  hours of  service.  Under the terms of the
Plan, the Company  matches 100% of a participant's  contributions,  which do not
exceed  1%  of  a  participant's  compensation,  plus  50%  of  a  participant's
contributions  exceeding  1% but  not  more  than  6%.  The  Company's  matching
contributions  were $0.3 million in 2004,  $0.3 million in 2003 and $0.2 million
in 2002.

Stock Based Compensation

The Company  maintains a Restricted Stock Plan, under which 65,233 shares of the
Company's common stock are held in escrow by the Company for key employees. Such
stock is subject to an  agreement  requiring  forfeiture  by the employee in the
event of termination of employment  within five years of the award other than as
a result of retirement, death or disability.

The  maximum  number of shares  authorized  for grant under this plan is 240,000
shares.  Compensation  expense is determined by the market value of the stock on
the  date  of the  award  and  is  being  amortized  over  a  five-year  period.
Compensation  expense for each of the years ended  December 31,  2004,  2003 and
2002 was $0.3 million, $0.3 million and $0.2 million, respectively.

The Company  recognizes  compensation  expense at fair value for the  restricted
stock  awards  in  accordance  with SFAS No.  123  "Accounting  for  Stock-Based
Compensation."


                                       46


Note 8 - Business Segment Data

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

                                                   (Thousands of Dollars)
                                              Twelve Months Ended December 31,
Operations by Segments:                      2004          2003          2002
- -------------------------------------------------------------------------------
Revenues:
   Regulated                               $ 60,745      $ 55,707      $ 54,398
   Non - Regulated                           10,366         8,500         7,576
Inter-segment Elimination                      (120)          (96)          (41)
- -------------------------------------------------------------------------------
Consolidated Revenues                      $ 70,991      $ 64,111      $ 61,933
- -------------------------------------------------------------------------------

Operating Income:
   Regulated                               $ 12,569      $ 11,013      $ 12,032
   Non - Regulated                              550           487           435
- -------------------------------------------------------------------------------
Consolidated Operating Income              $ 13,119      $ 11,500      $ 12,467
- -------------------------------------------------------------------------------

Depreciation:
   Regulated                               $  5,762      $  5,308      $  4,925
   Non - Regulated                               84            55            38
- -------------------------------------------------------------------------------
 Consolidated Depreciation                 $  5,846      $  5,363      $  4,963
- -------------------------------------------------------------------------------

Other Income, Net:
   Regulated                               $    892      $    506      $    474
   Non - Regulated                               (1)          (33)           22
Inter-segment Elimination                       (96)         (116)          (54)
- -------------------------------------------------------------------------------
Consolidated Other Income, Net             $    795      $    357      $    442
- -------------------------------------------------------------------------------

Interest Expense:
   Regulated                               $  5,469      $  5,227      $  5,143
   Non - Regulated                               96           116            54
Inter-segment Elimination                       (96)         (116)          (54)
- -------------------------------------------------------------------------------
Consolidated Interest Charges              $  5,469      $  5,227      $  5,143
- -------------------------------------------------------------------------------

Net Income:
   Regulated                               $  7,993      $  6,292      $  7,361
   Non - Regulated                              453           339           404
- -------------------------------------------------------------------------------
Consolidated Net Income                    $  8,446      $  6,631      $  7,765
- -------------------------------------------------------------------------------

- -------------------------------------------------------------------------------
Capital Expenditures:
   Regulated                               $ 28,669      $ 17,005      $ 15,827
   Non - Regulated                              210           572           429
- -------------------------------------------------------------------------------
Total Capital Expenditures                 $ 28,879      $ 17,577      $ 16,256
- -------------------------------------------------------------------------------

                                                         As of         As of
                                                      December 31,  December 31,
                                                          2004          2003
- --------------------------------------------------------------------------------
Assets:
   Regulated                                            $302,765      $264,453
   Non - Regulated                                         4,943         5,223
   Inter-segment Elimination                              (2,074)       (1,720)
- --------------------------------------------------------------------------------
Consolidated Assets                                     $305,634      $267,956
- --------------------------------------------------------------------------------


                                       47


Note 9 - Quarterly Operating Results - Unaudited

Quarterly operating results for 2004 and 2003 are as follows:

                               (Thousands of Dollars, Except per Share Data)

                               1st        2nd        3rd        4th       Total
2004
- --------------------------------------------------------------------------------
Operating Revenues           $15,876    $17,770    $19,856    $17,489    $70,991
Operating Income               2,220      3,110      4,497      3,292     13,119
Net Income                     1,034      1,890      3,362      2,160      8,446
Basic Earnings per Share     $  0.09    $  0.17    $  0.29    $  0.19    $  0.74
Diluted Earnings per Share   $  0.09    $  0.16    $  0.29    $  0.19    $  0.73

2003
- --------------------------------------------------------------------------------
Operating Revenues           $14,981    $15,998    $17,586    $15,546    $64,111
Operating Income               2,376      3,108      3,500      2,516     11,500
Net Income                     1,225      1,804      2,393      1,209      6,631
Basic Earnings per Share     $  0.11    $  0.17    $  0.22    $  0.11    $  0.61
Diluted Earnings per Share   $  0.11    $  0.17    $  0.22    $  0.11    $  0.61

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

Note 10 - Restatement of 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  Consolidated  Balance Sheets as of December 31, 2004 and 2003,  reflect 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 Consolidated Statements of Cash Flows for the three years ended December 31,
2004  reflect  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 effects of the restatement is as follows:

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


                                       48



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


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

None.

Item 9A. Controls and Procedures

(1) The Company's  management,  including the Company's Chief Executive  Officer
and Chief Financial  Officer,  has evaluated the effectiveness of its disclosure
controls and procedures (as defined in Rules  13a-15(e)  under the Exchange Act)
as of the  end of the  period  covered  by this  annual  report.  Based  on that
evaluation,  the Chief  Executive  Officer  and  Chief  Financial  Officer  have
concluded that,  solely due to the material  weakness  described below under (2)
Management's Report on Internal Control Over Financial Reporting,  the Company's
disclosure  controls  and  procedures  were not  effective  as of the end of the
period covered by this annual report.

This matter and its resolution  has been  discussed with the Audit  Committee of
the Company's Board of Directors.

Based on the  foregoing,  in connection  with this Annual Report on Form 10-K/A,
the Company's Chief Executive Officer and Chief Financial Officer have concluded
that the Company's internal controls over financial reporting were not effective
as of the period covered by this annual report. Subsequent to the period 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  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.  Accordingly,
management believes that the 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.

                                       49


There were no other changes in the  Company's  internal  control over  financial
reporting  identified in connection with the foregoing  evaluation that occurred
during the quarter ended  December 31, 2004,  that have  materially  affected or
that are reasonably likely to materially  affect the Company's  internal control
over financial reporting.

(2)  Management's  Report on  Internal  Control  Over  Financial  Reporting  (as
revised)

The  management  of  Middlesex  Water  Company  (Middlesex  or the  Company)  is
responsible for  establishing  and maintaining  adequate  internal  control over
financial  reporting as defined in Exchange Act Rule  13A-15(f)  and  15d-15(f).
Middlesex's internal control system was designed to provide reasonable assurance
to the  Company's  management  and Board of  Directors  regarding  the  adequate
preparation and fair presentation of published financial statements.

All  internal  control  systems,  no matter  how well  designed,  have  inherent
limitations.  Therefore,  even those  systems  determined  to be  effective  can
provide  only  reasonable  assurance  with  respect to the adequacy of financial
statement preparation and presentation.

In the  Company's  2004  annual  report on Form 10-K,  filed on March 16,  2005,
management of the Company included  Management's Report on Internal Control Over
Financial  Reporting,  which  expressed a conclusion  by  management  that as of
December 31, 2004, the Company's  internal control over financial  reporting was
effective.  As of result of the  restatement  of its  financial  statements,  as
described further in Note 10 of the Notes to Consolidated  Financial Statements,
management  has  concluded  that a material  weakness in internal  control  over
financial  reporting  existed as of  December  31,  2004 and,  accordingly,  has
revised its assessment of the  effectiveness  of the Company's  internal control
over financial reporting as of December 31, 2004.

A material weakness is a significant deficiency, or a combination of significant
deficiencies,  that  results  in more than a remote  likelihood  that a material
misstatement of the annual or interim financial statements will not be prevented
or  detected.  Due to the  circumstances  described  in Note 10 of the  Notes to
Consolidated Financial Statements, the management of Middlesex Water Company has
concluded that a material  weakness  existed in the Company's  internal  control
over  financial  reporting  as of December 31, 2004 as defined  under  standards
established  by the Public Company  Accounting  Oversight  Board.  Specifically,
there were  ineffective  controls to record  non-cash  contributions  of utility
plant from  developers  and  disclosure of these  non-cash  transactions  in the
statement  of cash  flows.  These  errors  resulted  in the  restatement  of the
Company's  Consolidated  Balance  Sheets as of  December  31,  2004 and 2003 and
Statements of Cash Flows for the years ended December 31, 2004, 2003 and 2002.

In making this revised assessment, management used the criteria set forth by the
Committee  of  Sponsoring  Organizations  of the Treadway  Commission  (COSO) in
Internal Control- Integrated Framework. Based on those criteria and management's
revised  assessment,  management  concludes  that the Company  did not  maintain
effective  internal  control over  financial  reporting as of December 31, 2004,
solely as a result of the material weakness described above.

Subsequent to December 31, 2004, the Company completed a comprehensive review of
the recording of non-cash  contributions  of utility plant from  developers  and
disclosure of these non-cash  transactions  in the statement of cash flows. As a
result of this  remediation  effort,  in the  Company's  best  judgment,  it has
remediated the aforementioned material weakness.

                                       50


Middlesex's  independent  registered  public  accounting  firm has issued  their
report  on  our  revised  assessment  of the  Company's  internal  control  over
financial reporting. This report appears on pages 51 through 53.


         /s/ Dennis G. Sullivan               /s/ A. Bruce O'Connor
         ---------------------------          --------------------------
         Dennis G. Sullivan                   A. Bruce O'Connor
         President                            Vice President and Chief
                                               Financial Officer

Iselin, New Jersey
November 18, 2005

(3) Report of Independent Registered Public Accounting Firm

To the Shareholders and Board of Directors of Middlesex Water Company:

We  have  audited   management's   assessment,   included  in  the  accompanying
Management's  Report on Internal Control over Financial  Reporting (as revised),
that  Middlesex  Water Company and  subsidiaries  (the Company) did not maintain
effective  internal  control over  financial  reporting as of December 31, 2004,
because  of the  effect of the  material  weakness  identified  in  management's
assessment  based  on  criteria  established  in  Internal   Control--Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission.  The Company's  management is responsible for maintaining  effective
internal  control  over  financial  reporting  and  for  its  assessment  of the
effectiveness of internal control over financial  reporting.  Our responsibility
is to  express  an  opinion  on  management's  assessment  and an opinion on the
effectiveness of the Company's  internal control over financial  reporting based
on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness of internal control, and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinions.

A company's internal control over financial  reporting is a process designed by,
or under the  supervision  of, the company's  principal  executive and principal
financial officers, or persons performing similar functions, and effected by the
company's  board of  directors,  management,  and  other  personnel  to  provide
reasonable  assurance  regarding the reliability of financial  reporting and the
preparation  of financial  statements for external  purposes in accordance  with
generally  accepted  accounting  principles.  A company's  internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

                                       51



Because  of  the  inherent   limitations  of  internal  control  over  financial
reporting,  including  the  possibility  of  collusion  or  improper  management
override of controls,  material  misstatements  due to error or fraud may not be
prevented or detected on a timely basis. Also,  projections of any evaluation of
the  effectiveness  of the internal  control over financial  reporting to future
periods are subject to the risk that the controls may become inadequate  because
of changes in conditions,  or that the degree of compliance with the policies or
procedures may deteriorate.

In our report dated March 15,  2005,  we  expressed  an  unqualified  opinion on
management's  assessment that the Company maintained  effective internal control
over financial  reporting and an  unqualified  opinion on the  effectiveness  of
internal  control  over  financial  reporting.  As  described  in the  following
paragraph,  the Company  subsequently  identified material  misstatements in its
2002,  2003, and 2004 annual  financial  statements  and 2004 interim  financial
statements,  which  caused  such annual  financial  statements  to be  restated.
Management  subsequently  revised its assessment due to the  identification of a
material weakness,  described in the following paragraph, in connection with the
financial statement restatement.  Accordingly,  our opinion on the effectiveness
of the Company's  internal  control over financial  reporting as of December 31,
2004 expressed herein is different from that expressed in our previous report.

A material weakness is a significant  deficiency,  or combination of significant
deficiencies,  that  results  in more than a remote  likelihood  that a material
misstatement of the annual or interim financial statements will not be prevented
or detected. The following material weakness has been identified and included in
management's  revised  assessment:  there were  ineffective  controls  to record
non-cash  contributions of utility plant from developers and disclosure of these
non-cash  transactions  in the statement of cash flows.  This material  weakness
resulted in the restatement of the Company's  previously issued annual financial
statements  as  described  more  fully in Note 10 of the  Notes to  Consolidated
Financial  Statements.  This material weakness was considered in determining the
nature,  timing,  and  extent  of  audit  tests  applied  in  our  audit  of the
consolidated financial statements as of and for the year ended December 31, 2004
(as restated), of the Company and this report does not affect our report on such
restated financial statements.

In our  opinion,  management's  revised  assessment  that  the  Company  did not
maintain effective internal control over financial  reporting as of December 31,
2004,  is  fairly  stated,  in all  material  respects,  based  on the  criteria
established in Internal Control--Integrated Framework issued by the Committee of
Sponsoring  Organizations  of the  Treadway  Commission.  Also  in our  opinion,
because  of  the  effect  of  the  material  weakness  described  above  on  the
achievement  of  objectives  of  the  control  criteria,  the  Company  has  not
maintained  effective  internal control over financial  reporting as of December
31, 2004,  based on the  criteria  established  in Internal  Control--Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission.  We do not  express an opinion  or any other  form of  assurance  on
management's  statements  regarding  the  remediation  of the material  weakness
included  in  paragraph  six of  Management's  Report on Internal  Control  Over
Financial Reporting (as revised).

                                       52


We have also  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States), the consolidated balance sheets and
consolidated statements of capital stock and long-term debt of the Company as of
December 31, 2004,  and the related  consolidated  statements of income,  common
stockholders' equity and comprehensive income, and cash flows for the year ended
December 31, 2004 and our report dated March 15, 2005  (November  14, 2005 as to
the effects of the restatement described in Note 10 of the Notes to Consolidated
Financial  Statements)  expressed an unqualified  opinion on those  consolidated
financial  statements  and  includes an  explanatory  paragraph  relating to the
restatement described in Note 10.

/s/ DELOITTE & TOUCHE LLP
Parsippany, New Jersey
March 15, 2005 (November 14, 2005 as to the effect of the
 material weakness described in Management's Report on
Internal Control Over Financial Reporting (as revised))


Item 9B. Other Information.

None.

                                       53


                                    PART III

Item 10. Directors and Executive Officers of the Registrant.

Information  with respect to Directors of Middlesex Water Company is included in
Middlesex  Water  Company's  Proxy  Statement  for the 2005  Annual  Meeting  of
Stockholders and is incorporated herein by reference.

Information  regarding  the  Executive  Officers of Middlesex  Water  Company is
included under Item 1. in Part I of this annual report.

Item 11. Executive Compensation.

This  Information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2005 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management.

This  information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2005 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions.

This  information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2005 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

Item 14. Principal Accounting Fees and Services.

This  information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2005 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

                                       54




                                     PART IV

Item 15. Exhibits and Financial Statement Schedules.

1.    The following Financial  Statements and Supplementary Data are included in
      Part II- Item 8. of this annual report:

      Consolidated Balance Sheets at December 31, 2004 and 2003 (as restated).

      Consolidated  Statements  of  Income  for each of the  three  years in the
      period ended December 31, 2004, 2003 and 2002.

      Consolidated  Statements  of Cash Flows for each of the three years in the
      period ended December 31, 2004, 2003 and 2002 (as restated).

      Consolidated  Statements of Capital  Stock and Long-term  Debt at December
      31, 2004 and 2003.

      Consolidated  Statements of Common  Stockholders  Equity and Comprehensive
      Income for each of the three years in the period ended  December 31, 2004,
      2003 and 2002.

      Notes to Consolidated Financial Statements.

2.    Financial Statement Schedules
      -----------------------------

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

3.    Exhibits
      --------

      See Exhibit listing immediately following the signature page.


                                       55


                                   SIGNATURES

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

MIDDLESEX WATER COMPANY


By:   /s/ Dennis G. Sullivan
      -----------------------------------------------
      Dennis G. Sullivan
      President, Chief Executive Officer and Director

Date: November 18, 2005

Pursuant to the requirements of the Securities and Exchange Act of 1934, this
report has been signed below by the following persons, on behalf of the
registrant and in the capacities on November 18, 2005.


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


By:   /s/ J. Richard Tompkins
      -----------------------------------------------
      J. Richard Tompkins
      Chairman of the Board and Director


By:   /s/ Dennis G. Sullivan
      -----------------------------------------------
      Dennis G. Sullivan
      President, Chief Executive Officer and Director


By:   /s/ Annette Catino
      -----------------------------------------------
      Annette Catino
      Director


By:   /s/ John C. Cutting
      -----------------------------------------------
      John C. Cutting
      Director


By:   /s/ John R. Middleton
      -----------------------------------------------
      John R. Middleton
      Director


By:   /s/ John P. Mulkerin
      -----------------------------------------------
      John P. Mulkerin
      Director


By:   /s/ Walter G. Reinhard
      -----------------------------------------------
      Walter G. Reinhard
      Director


By:   /s/ Jeffries Shein
      -----------------------------------------------
      Jeffries Shein
      Director


                                       56


                                  EXHIBIT INDEX

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



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

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

   3.3            Certificate  of  Correction  of Middlesex  Water Company filed
                  with the  State of New  Jersey  on April  30,  1999,  filed as
                  Exhibit 3.3 of 2003 Form 10-K.

   3.4            Certificate  of  Amendment  to  the  Restated  Certificate  of
                  Incorporation Middlesex Water Company, filed with the State of
                  New Jersey on February 17, 2000,  filed as Exhibit 3.4 of 2003
                  Form 10-K.

   3.5            Certificate  of  Amendment  to  the  Restated  Certificate  of
                  Incorporation Middlesex Water Company, filed with the State of
                  New Jersey on June 5, 2002,  filed as Exhibit 3.5 of 2003 Form
                  10-K.

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

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

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

   4.4            Post Effective  Amendments  No. 7, Form S-3, under  Securities
                  Act of 1933 filed  February 1, 2002,  relating to the Dividend
                  Reinvestment and Common Stock Purchase Plan.                           33-11717

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

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

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

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

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



                                       57


                                  EXHIBIT INDEX



                                                                                         Previous        Filing's
                                                                                       Registration      Exhibit
Exhibit No.                              Document Description                               No.             No.
=================================================================================================================
                                                                                                 
    10.6          Copy of Supply Agreement,  dated as of February 11, 1988, with
                  modifications  dated  February 25,  1992,  and April 20, 1994,
                  between the Company  and the  Borough of  Sayreville  filed as
                  Exhibit No. 10.11 of 1994 First Quarter Form 10-Q.

    10.7          Copy of Water  Purchase  Contract,  dated as of September  25,
                  2003,  between  the Company  and the New Jersey  Water  Supply
                  Authority, filed as Exhibit No. 10.7 of 2003 Form 10-K.

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

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

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

  (t)10.11        Copy of  Supplemental  Executive  Retirement  Plan,  filed  as
                  Exhibit 10.13 of 1999 Third Quarter Form 10-Q.

  (t)10.12        Copy of 1989 Restricted Stock Plan, filed as Appendix B to the
                  Company's  Definitive Proxy  Statement,  dated and filed April
                  25, 1997.                                                              33-31476         10.22

 (t)10.13(a)      Employment  Agreement  between  Middlesex  Water  Company  and
                  Dennis G.  Sullivan,  filed as Exhibit  10.15(f) of 1999 Third
                  Quarter Form 10-Q.

 (t)10.13(b)      Employment  Agreement  between  Middlesex Water Company and A.
                  Bruce  O'Connor,  filed  as  Exhibit  10.15(c)  of 1999  Third
                  Quarter Form 10-Q.

 (t)10.13(d)      Employment  Agreement  between  Middlesex  Water  Company  and
                  Richard M.  Risoldi,  filed as Exhibit  10.13(d)  of 2003 Form
                  10-K.

 (t)10.13(e)      Employment  Agreement  between  Middlesex  Water  Company  and
                  Kenneth J. Quinn, filed as Exhibit 10.13(e) of 2003 Form 10-K.

 (t)10.13(f)      Employment Agreement between Middlesex Water Company and James
                  P. Garrett, filed as Exhibit 10.13(f) of 2003 Form 10-K.

 (t)10.13(g)      Employment  Agreement  between Tidewater  Utilities,  Inc. and
                  Gerard L.  Esposito,  filed as Exhibit  10.13(g)  of 2003 Form
                  10-K.

 (t)10.13(h)      Consulting  Agreement  between  Middlesex Water Company and J.
                  Richard Tompkins, filed as Exhibit 10.13(h) of 2003 Form 10-K.

(t)*10.13(i)      Employment  Agreement  between  Middlesex  Water  Company  and
                  Dennis W. Doll.



                                       58


                                  EXHIBIT INDEX



                                                                                         Previous        Filing's
                                                                                       Registration      Exhibit
Exhibit No.                              Document Description                               No.             No.
=================================================================================================================
                                                                                                 
   10.14          Copy  of  Transmission  Agreement,  dated  October  16,  1992,
                  between  the  Company  and the  Township  of  East  Brunswick.         33-54922         10.23

   10.15          Copy of  Supplemental  Indentures,  dated  September  1, 1993,
                  (Series S & T) and  January 1, 1994,  (Series U & V),  between
                  the Company and United  Counties  Trust  Company,  as Trustee,
                  filed as Exhibit No. 10.22 of 1993 Form 10-K.

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

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

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

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

   10.20          Copy of Supplemental  Indenture dated October 15, 1999 between
                  Middlesex  Water  Company and First Union  National  Bank,  as
                  Trustee  and copy of Loan  Agreement  dated  November  1, 1999
                  between the State of New Jersey and  Middlesex  Water  Company
                  (Series Z), filed as Exhibit No. 10.25 of the 1999 Form 10-K.

   10.21          Copy of Supplemental  Indenture dated October 15, 1999 between
                  Middlesex  Water  Company and First Union  National  Bank,  as
                  Trustee  and copy of Loan  Agreement  dated  November  1, 1999
                  between the New Jersey Environmental  Infrastructure Trust and
                  Middlesex  Water  Company  (Series  AA),  filed as Exhibit No.
                  10.26 of the 1999 Form 10-K.



                                       59


                                  EXHIBIT INDEX



                                                                                         Previous        Filing's
                                                                                       Registration      Exhibit
Exhibit No.                              Document Description                               No.             No.
=================================================================================================================
                                                                                               
    10.22         Copy of Supplemental  Indenture dated October 15, 2001 between
                  Middlesex  Water  Company and First Union  National  Bank,  as
                  Trustee  and copy of Loan  Agreement  dated  November  1, 2001
                  between the State of New Jersey and  Middlesex  Water  Company
                  (Series BB). Filed as Exhibit No. 10.22 of the 2001 Form 10-K.

    10.23         Copy of Supplemental  Indenture dated October 15, 2001 between
                  Middlesex  Water  Company and First Union  National  Bank,  as
                  Trustee  and copy of Loan  Agreement  dated  November  1, 2001
                  between the New Jersey Environmental  Infrastructure Trust and
                  Middlesex  Water  Company  (Series  CC).  Filed as Exhibit No.
                  10.22 of the 2001 Form 10-K.

    10.24         Copy of Supplemental  Indenture dated January 15, 2002 between
                  Middlesex  Water  Company and First Union  National  Bank,  as
                  Trustee  and copy of Loan  Agreement  dated  January  1,  2002
                  between  the New Jersey  Economic  Development  Authority  and
                  Middlesex  Water  Company  (Series  DD),  filed as Exhibit No.
                  10.24 of the 2001 Form 10-K.

    10.25         Copy of  Supplemental  Indenture  dated March 1, 1998  between
                  Middlesex  Water  Company and First Union  National  Bank,  as
                  Trustee.  Copy of Trust  Indenture dated March 1, 1998 between
                  the New Jersey  Economic  Development  Authority and PNC Bank,
                  National Association,  as Trustee (Series W), filed as Exhibit
                  No. 10.21 of the 1998 Third Quarter Form 10-Q.

   *10.26         Copy of Supplemental  Indenture dated October 15, 2004 between
                  Middlesex Water Company and Wachovia Bank, as Trustee and copy
                  of Loan Agreement  dated November 1, 2004 between the State of
                  New Jersey and Middlesex Water Company (Series EE).

   *10.27         Copy of Supplemental  Indenture dated October 15, 2004 between
                  Middlesex Water Company and Wachovia Bank, as Trustee and copy
                  of Loan  Agreement  dated  November  1, 2004  between  the New
                  Jersey Environmental  Infrastructure Trust and Middlesex Water
                  Company (Series FF).

     *21          Middlesex Water Company Subsidiaries.

     *23          Consent of Independent Registered Public Accounting Firm.

     *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.



                                       60


                                  EXHIBIT INDEX



                                                                                         Previous        Filing's
                                                                                       Registration      Exhibit
Exhibit No.                              Document Description                               No.             No.
=================================================================================================================
                                                                                               
     *32          Section 906 Certification by Dennis G. Sullivan pursuant to 18
                  U.S.C. ss.1350.

    *32.1         Section 906  Certification by A. Bruce O'Connor pursuant to 18
                  U.S.C. ss.1350.



                                       61