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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-Q/A

(Mark One)

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

For the quarterly period ended March 31, 2005

                                       OR

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

For the transition period from _________________ to______________________

Commission File Number     0-422

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

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

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

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

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

                                 Yes |X| No |_|

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

The number of shares  outstanding of each of the registrant's  classes of common
stock,  as of  May 2,  2005:  Common  Stock,  No Par  Value:  11,380,682  shares
outstanding.

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



                                Explanatory Note

This  amendment  on  Form  10-Q/A  reflects  the  restatement  of the  unaudited
Condensed  Consolidated  Balance Sheets of Middlesex Water Company (the Company)
as of March 31, 2005 and the Condensed  Consolidated Statement of Cash Flows for
the three months ended March 31, 2004, to correct the  accounting and disclosure
of non-cash contributions of utility plant from developers, as discussed in Note
9 of the  Notes  to  Condensed  Consolidated  Financial  Statements  (Unaudited)
included in Part I.- Item 1. In addition,  the Company has amended Part I.- Item
4 to update the disclosures regarding disclosure controls and procedures.

The  restatement  affects  only  Part I.-  Items 1 and 4, and Part  II.- Item 6.
Except for the foregoing  amended  items,  all of the  information  in this Form
10-Q/A is as of May 6, 2005,  the filing date of the original  Form 10-Q for the
quarter ended March 31, 2005, and has not been updated for the events subsequent
to that date other than for the matter discussed above.




                                      INDEX


     PART I.      FINANCIAL INFORMATION                                     PAGE
                                                                            ----

     Item 1.      Financial Statements:
                  Condensed Consolidated Statements of Income                 1

                  Condensed Consolidated Balance Sheets                       2

                  Condensed Consolidated Statements of Cash Flows             3

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

                  Notes to Condensed Consolidated
                    Financial Statements (Unaudited)                          5

     Item 2.      Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                         14

     Item 3.      Quantitative and Qualitative Disclosures of Market Risk     18

     Item 4.      Controls and Procedures                                     19


     PART II.     OTHER INFORMATION

     Item 1.      Legal Proceedings                                           20

     Item 2.      Changes in Securities                                       20

     Item 3.      Defaults upon Senior Securities                             20

     Item 4.      Submission of Matters to a Vote of Security Holders         20

     Item 5.      Other Information                                           20

     Item 6.      Exhibits                                                    20

SIGNATURE                                                                     21



                             MIDDLESEX WATER COMPANY
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)


                                                    Three Months Ended March 31,
                                                       2005            2004
                                                   ----------------------------

Operating Revenues                                 $ 16,742,903    $ 15,875,733
                                                   ----------------------------

Operating Expenses:
    Operations                                        9,041,996       8,904,091
    Maintenance                                         898,685         862,508
    Depreciation                                      1,548,048       1,436,230
    Other Taxes                                       2,083,134       1,945,194
    Income Taxes                                        666,770         507,359
                                                   ----------------------------

        Total Operating Expenses                     14,238,633      13,655,382
                                                   ----------------------------

               Operating Income                       2,504,270       2,220,351

Other Income:
    Allowance for Funds Used During Construction        210,450          49,561
    Other Income                                         55,219          19,806
    Other Expense                                        (8,145)         (3,236)
                                                   ----------------------------

        Total Other Income, net                         257,524          66,131

Interest Charges                                      1,382,092       1,252,842
                                                   ----------------------------

Net Income                                            1,379,702       1,033,640

Preferred Stock Dividend Requirements                    63,697          63,697
                                                   ----------------------------

Earnings Applicable to Common Stock                $  1,316,005    $    969,943
                                                   ----------------------------

Earnings per share of Common Stock:
    Basic                                          $       0.12    $       0.09
    Diluted                                        $       0.12    $       0.09

Average Number of
    Common Shares Outstanding :
    Basic                                            11,367,475      10,579,095
    Diluted                                          11,710,615      10,922,235

Cash Dividends Paid per Common Share               $     0.1675    $     0.1650

See Notes to Condensed Consolidated Financial Statements.

                                        1





                                                   MIDDLESEX WATER COMPANY
                                            CONDENSED CONSOLIDATED BALANCE SHEETS
                                                         (Unaudited)

                                                                                           March 31,          December 31,
ASSETS                                                                                       2005                 2004
===========================================================================================================================
                                                                                          (Restated -
                                                                                           see Note 9)
                                                                                                           
UTILITY PLANT:               Water Production                                            $  84,008,905        $  82,340,798
                             Transmission and Distribution                                 197,429,415          194,531,035
                             General                                                        20,503,687           20,451,215
                             Construction Work in Progress                                  12,939,425           13,013,391
                             ----------------------------------------------------------------------------------------------
                             TOTAL                                                         314,881,432          310,336,439
                             Less Accumulated Depreciation                                  53,253,309           52,017,761
                             ----------------------------------------------------------------------------------------------
                             UTILITY PLANT - NET                                           261,628,123          258,318,678
                             ----------------------------------------------------------------------------------------------

===========================================================================================================================
CURRENT ASSETS:              Cash and Cash Equivalents                                       1,739,186            4,034,768
                             Accounts Receivable, net                                        6,081,133            6,316,853
                             Unbilled Revenues                                               3,594,987            3,572,713
                             Materials and Supplies (at average cost)                        1,298,836            1,203,906
                             Prepayments                                                       591,754              823,976
                             ----------------------------------------------------------------------------------------------
                             TOTAL CURRENT ASSETS                                           13,305,896           15,952,216
                             ----------------------------------------------------------------------------------------------

===========================================================================================================================
DEFERRED CHARGES             Unamortized Debt Expense                                        3,137,481            3,172,254
AND OTHER ASSETS:            Preliminary Survey and Investigation Charges                    1,293,538            1,032,182
                             Regulatory Assets                                               8,418,941            8,198,565
                             Restricted Cash                                                10,715,906           13,257,106
                             Non-utility Assets, net                                         5,363,244            5,237,622
                             Other                                                             462,932              465,419
                             ----------------------------------------------------------------------------------------------
                             TOTAL DEFERRED CHARGES AND OTHER ASSETS                        29,392,042           31,363,148
                             ----------------------------------------------------------------------------------------------
                              TOTAL ASSETS                                               $ 304,326,061        $ 305,634,042
                             ----------------------------------------------------------------------------------------------

CAPITALIZATION AND LIABILITIES
===========================================================================================================================
CAPITALIZATION:              Common Stock, No Par Value                                  $  72,369,198        $  71,979,902
                             Retained Earnings                                              22,516,420           23,103,908
                             Accumulated Other Comprehensive Income, net of tax                 44,228               44,841
                             ==============================================================================================
                             TOTAL COMMON EQUITY                                            94,929,846           95,128,651
                             ==============================================================================================
                             Preferred Stock                                                 4,063,062            4,063,062
                             Long-term Debt                                                115,343,509          115,280,649
                             ----------------------------------------------------------------------------------------------
                             TOTAL CAPITALIZATION                                          214,336,417          214,472,362
                             ----------------------------------------------------------------------------------------------

===========================================================================================================================
CURRENT                      Current Portion of Long-term Debt                               1,153,562            1,091,351
LIABILITIES:                 Notes Payable                                                   9,500,000           11,000,000
                             Accounts Payable                                                4,314,812            6,001,806
                             Accrued Taxes                                                   8,699,514            6,784,380
                             Accrued Interest                                                  931,729            1,703,131
                             Unearned Revenues and Advanced Service Fees                       395,834              387,156
                             Other                                                             741,153              795,456
                             ----------------------------------------------------------------------------------------------
                             TOTAL CURRENT LIABILITIES                                      25,736,604           27,763,280
                             ----------------------------------------------------------------------------------------------

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

===========================================================================================================================
DEFERRED CREDITS             Customer Advances for Construction                             13,871,817           14,018,006
AND OTHER LIABILITIES:       Accumulated Deferred Investment Tax Credits                     1,676,912            1,696,566
                             Accumulated Deferred Income Taxes                              14,873,351           14,556,153
                             Employee Benefit Plans                                          5,875,032            5,464,056
                             Regulatory Liability - Cost of Utility Plant Removal            5,522,494            5,363,152
                             Other                                                             807,918              849,551
                             ----------------------------------------------------------------------------------------------
                             TOTAL DEFERRED CREDITS AND OTHER LIABILITIES                   42,627,524           41,947,484
                             ----------------------------------------------------------------------------------------------

===========================================================================================================================
CONTRIBUTIONS IN AID OF CONSTRUCTION                                                        21,625,516           21,450,916
- ---------------------------------------------------------------------------------------------------------------------------
                             TOTAL CAPITALIZATION AND LIABILITIES                        $ 304,326,061        $ 305,634,042
                             ----------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.

                                                                2





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

                                                                        Three Months Ended March 31,
                                                                             2005           2004
                                                                        ----------------------------
                                                                                        (Restated -
                                                                                         see Note 9)
                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                                $ 1,379,702    $ 1,033,640
Adjustments to Reconcile Net Income to
      Net Cash Provided by Operating Activities:
          Depreciation and Amortization                                     1,720,355      1,499,191
          Provision for Deferred Income Taxes and ITC                         (25,049)       (58,444)
          Allowance for Funds Used During Construction                       (210,450)       (49,561)
      Changes in Assets and Liabilities:
          Accounts Receivable                                                 235,720       (201,372)
          Unbilled Revenues                                                   (22,274)       (18,363)
          Materials & Supplies                                                (94,930)      (228,443)
          Prepayments                                                         232,222        161,209
          Other Assets                                                        (28,823)        30,126
          Accounts Payable                                                 (1,686,994)      (606,899)
          Accrued Taxes                                                     1,915,449      1,897,195
          Accrued Interest                                                   (771,402)    (1,091,009)
          Employee Benefit Plans                                              410,976        211,445
          Unearned Revenue & Advanced Service Fees                              8,678        260,004
          Other Liabilities                                                   (95,936)        99,805

- ----------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                   2,967,244      2,938,524
- ----------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Utility Plant Expenditures*                                          (4,192,222)    (2,918,050)
      Cash Surrender Value & Other Investments                                (85,936)       (57,864)
      Restricted Cash                                                       2,541,200        299,378
      Preliminary Survey & Investigation Charges                             (261,356)       (94,170)

- ----------------------------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                                      (1,998,314)    (2,770,706)
- ----------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Redemption of Long-term Debt                                           (210,575)      (212,204)
      Proceeds from Issuance of Long-term Debt                                335,646      1,084,746
      Net Short-term Bank (Repayments) Borrowings                          (1,500,000)       975,000
      Deferred Debt Issuance Expenses                                          (7,500)       (17,512)
      Common Stock Issuance Expense                                                --       (204,286)
      Proceeds from Issuance of Common Stock                                  389,296        507,153
      Payment of Common Dividends                                          (1,903,493)    (1,744,975)
      Payment of Preferred Dividends                                          (63,697)       (63,697)
      Construction Advances and Contributions-Net                            (304,189)      (201,429)
- ----------------------------------------------------------------------------------------------------
NET CASH (USED BY) PROVIDED BY FINANCING ACTIVITIES                        (3,264,512)       122,796
- ----------------------------------------------------------------------------------------------------
NET CHANGES IN CASH AND CASH EQUIVALENTS                                   (2,295,582)       290,614
- ----------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                            4,034,768      3,005,610
- ----------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                $ 1,739,186    $ 3,296,224
- ----------------------------------------------------------------------------------------------------

*Excludes Allowance for Funds Used During Construction

SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY:
      Utility Plant received as Construction Advances and Contributions   $   332,600    $   252,743

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
   Cash Paid During the Period for:
      Interest                                                            $ 2,111,221    $ 2,453,181
      Interest Capitalized                                                $  (210,450)   $   (49,561)
      Income Taxes                                                        $   300,000    $   112,000
- ----------------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.

                                                3





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

                                                                          March 31,      December 31,
                                                                            2005             2004
- -----------------------------------------------------------------------------------------------------
                                                                                         
Common Stock, No Par Value
     Shares Authorized  - 20,000,000
     Shares Outstanding - 2005 - 11,377,403                            $  72,369,198    $  71,979,902
                          2004 - 11,358,772

Retained Earnings                                                         22,516,420       23,103,908
Accumulated Other Comprehensive Income, net of tax                            44,228           44,841
- -----------------------------------------------------------------------------------------------------
         TOTAL COMMON EQUITY                                              94,929,846       95,128,651
- -----------------------------------------------------------------------------------------------------

Cumulative Preference Stock, No Par Value:
     Shares Authorized - 100,000
     Shares Outstanding - None
Cumulative Preferred Stock, No Par Value
     Shares Authorized - 140,497
   Convertible:
     Shares Outstanding, $7.00 Series - 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                   3,044,055        3,063,389
   6.25%, Amortizing Secured Note, due May 22, 2028                        9,730,000        9,835,000
   4.22%, State Revolving Trust Note, due December 31, 2022                  784,000          784,000
   3.60%, State Revolving Trust Note, due May 1, 2025                      2,683,962        2,348,316
   4.00% to 5.00%, State Revolving Trust Bond, due September 1, 2021         790,000          790,000
   0.00%, State Revolving Fund Bond, due September 1, 2021                   641,580          652,306
   First Mortgage Bonds:
      5.20%, Series S, due October 1, 2022                                12,000,000       12,000,000
      5.25%, Series T, due October 1, 2023                                 6,500,000        6,500,000
      6.40%, Series U, due February 1, 2009                               15,000,000       15,000,000
      5.25%, Series V, due February 1, 2029                               10,000,000       10,000,000
      5.35%, Series W, due February 1, 2038                               23,000,000       23,000,000
      0.00%, Series X, due September 1, 2018                                 742,578          755,006
      4.25% to 4.63%, Series Y, due September 1, 2018                        920,000          920,000
      0.00%, Series Z, due September 1, 2019                               1,650,588        1,679,979
      5.25% to 5.75%, Series AA, due September 1, 2019                     2,085,000        2,085,000
      0.00%, Series BB, due September 1, 2021                              2,014,399        2,048,095
      4.00% to 5.00%, Series CC, due September 1, 2021                     2,275,000        2,275,000
      5.10%, Series DD, due January 1, 2032                                6,000,000        6,000,000
      0.00%, Series EE, due September 1, 2024                              7,715,909        7,715,909
      3.00% to 5.50%, Series FF, due September 1, 2024                     8,920,000        8,920,000
- -----------------------------------------------------------------------------------------------------
         SUBTOTAL LONG-TERM DEBT                                         116,497,071      116,372,000
- -----------------------------------------------------------------------------------------------------
                             Less: Current Portion of Long-term Debt      (1,153,562)      (1,091,351)
- -----------------------------------------------------------------------------------------------------
                                 TOTAL LONG-TERM DEBT                  $ 115,343,509    $ 115,280,649
- -----------------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.

                                                4


                             MIDDLESEX WATER COMPANY
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

Note 1 - Summary of Significant Accounting Policies

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

The  consolidated  notes  within the 2004 Form  10-K/A are  applicable  to these
financial  statements  and,  in the  opinion of the  Company,  the  accompanying
unaudited condensed  consolidated  financial  statements contain all adjustments
necessary to present fairly the financial  position as of March 31, 2005 and the
results of operations for the three month periods ended March 31, 2005 and 2004,
and cash  flows for the  three  month  periods  ended  March 31,  2005 and 2004.
Information included in the Unaudited Condensed Consolidated Balance Sheet as of
December  31,  2004,  has been  derived  from the  Company's  audited  financial
statements for the year ended December 31, 2004.

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"  (SFAS  123(R)),  which replaces SFAS No. 123,
"Accounting for Stock-Based Compensation" (SFAS 123), and supersedes APB Opinion
No. 25, "Accounting for Stock Issued to Employees".  The Statement requires that
the cost resulting from all  share-based  payment  transactions be recognized in
the financial  statements.  The  Statement  also  establishes  fair value as the
measurement  objective in accounting for share-based  payment  arrangements  and
requires  all  entities  to  apply  a  fair-value-based  measurement  method  in
accounting for  share-based  payment  transactions  with  employees,  except for
equity  instruments held by employee share ownership  plans.  This statement was
originally  effective  for quarters  beginning  after June 15, 2005,  however on
April 14, 2005,  the  Securities  and Exchange  Commission  adopted a rule which
makes the provisions of SFAS 123(R) effective for fiscal periods beginning after
June 15, 2005 (effective January 1, 2006 for the Company). The Company currently
recognizes  compensation expense at fair value for stock-based payment awards in
accordance with SFAS No. 123 "Accounting for Stock-Based Compensation," and does
not  anticipate  adoption of this  standard  will have a material  impact on its
financial position, results of operations, or cash flows.

In December 2004, the FASB issued SFAS No. 153, Exchanges of Nonmonetary Assets,
an  amendment  of APB  Opinion  No.  29  (SFAS  153).  SFAS  153  addresses  the
measurement  of  exchanges  of  nonmonetary  assets and  redefines  the scope of
transactions  that  should be  measured  based on the fair  value of the  assets
exchanged.  SFAS 153 is effective for nonmonetary  asset exchanges  occurring in
quarters beginning after June 15, 2005. The 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

                                       5


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 accounted for the effects of
FSP 106-2 at its next  measurement  date (January 1, 2005).  The adoption of FSP
106-2 did not have a material effect on the Company's financial statements.

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

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

Rate  Matters  - As part of an  approved  settlement  with the  Delaware  Public
Service  Commission  (PSC) on October 19, 2004,  Tidewater was eligible to apply
for a second phase rate increase of $0.5 million, provided it completed a number
of  capital  projects  within a  specified  time  schedule.  Tidewater  filed an
application  for this increase on March 28, 2005.  Upon  verification of project
completion,  the new rates became  effective on April 27, 2005.  Tidewater  also
agreed to waive its right to file Distribution System Improvement Charges (DSIC)

                                       6


applications  over the next three  six-month  cycles (January and July 2005, and
January  2006) and to defer making an  application  for a general rate  increase
until after April 27, 2006.

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

Stock Based Compensation - The Company recognizes  compensation  expense at fair
value for its restricted  stock awards in accordance with SFAS 123. As discussed
in Note 1, SFAS 123(R) is effective for fiscal periods  beginning after June 15,
2005.  The Company does not  anticipate  that the adoption of this standard will
have a material impact on its financial position, results of operations, or cash
flows.

Note 2 - Capitalization

Common Stock  -During the three  months ended March 31, 2005,  there were 18,631
common shares  (approximately  $0.4 million) issued under the Company's Dividend
Reinvestment  and Common Stock  Purchase  Plan.  On April 28, 2005,  the Company
filed with the  Securities  and Exchange  Commission on Form S-3 to issue shares
under its Dividend  Reinvestment and Common Stock Purchase Plan at a 5% discount
on optional  cash  payments  and  reinvested  dividends  for a six-month  period
commencing on June 1, 2005, and concluding on December 1, 2005.

Long-term  Debt -On May 6, 2005,  Tidewater  filed an  application  with the PSC
seeking  approval to finance up to $16.0  million in the form of long-term  debt
securities. Of this amount, Tidewater received loan approval in April 2005 under
the Delaware State  Revolving  Fund (SRF) program of $2.0 million.  The Delaware
SRF program  allows,  but does not  obligate,  Tidewater  to draw down against a
General  Obligation Note for two specific projects over a two-year period ending
in April 2007. The interest rate is set on the loan closing date and is based on
62.5% of the interest rate for a 10+ year high quality corporate bond. Tidewater
has received a  commitment  letter from CoBank,  a rural  cooperative  financial
institution,  approving  the  conversion  of  Tidewater's  existing $7.0 million
short-term  borrowings with CoBank and an additional $7.0 million of funding for
an aggregated  $14.0  million  mortgage type loan to be repaid over a term of 25
years. The terms of the CoBank loan allows, but does not obligate,  Tidewater to
draw down against the additional $7.0 million at any time after the loan closing
through August 31, 2006.  During that period,  there is a commitment fee of 12.5
basis points, or 0.125%, on the unused balance. The interest rate for the CoBank
loan will be a  variable  rate set weekly by CoBank,  with  Tidewater  having an
option  to fix the  interest  rate at any  time  over  the life of the loan at a
margin  over  CoBank's  cost of funds.  The SRF and  CoBank  borrowings  must be
approved by the PSC prior to the loan closings.

                                       7


Note 3 - Earnings Per Share

Basic earnings per share (EPS) are computed on the basis of the weighted average
number of shares  outstanding.  Diluted EPS assumes the  conversion  of both the
Convertible  Preferred  Stock $7.00 Series and the  Convertible  Preferred Stock
$8.00 Series.

                   (In Thousands Except for per Share Amounts)

                                               Three Months Ended March 31,
                                                   Weighted             Weighted
                                          2005      Average     2004     Average
Basic:                                   Income     Shares     Income    Shares
- --------------------------------------------------------------------------------
Net Income                               $ 1,380     11,367    $ 1,034    10,579
Preferred Dividend                           (64)                  (64)
                                         -------    -------    -------   -------
Earnings Applicable to Common Stock      $ 1,316     11,367    $   970    10,579

Basic EPS                                $  0.12               $  0.09

- --------------------------------------------------------------------------------
Diluted:
- --------------------------------------------------------------------------------
Earnings Applicable to Common Stock      $ 1,316     11,367    $   970    10,579
$7.00 Series Preferred Dividend               26        179         26       179
$8.00 Series Preferred Dividend               24        164         24       164
                                         -------    -------    -------   -------
Adjusted Earnings Applicable to
  Common Stock                           $ 1,366     11,710    $ 1,020    10,922

Diluted EPS                              $  0.12               $  0.09


Note 4 - Business Segment Data

The  Company  has  identified  two  reportable  segments.  One is the  regulated
business  of  collecting,  treating  and  distributing  water  on a  retail  and
wholesale  basis to  residential,  commercial,  industrial  and fire  protection
customers in parts of New Jersey and  Delaware.  This segment also  includes the
operations  of 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 services within these States.
The other segment  primarily  includes  non-regulated  contract services for the
operation and maintenance of municipal and private water and wastewater  systems
in New Jersey and Delaware. The accounting policies of the segments are the same
as those  described  in the summary of  significant  accounting  policies in the
Consolidated  Notes to the Financial  Statements in the Company's  Annual Report
for the period  ended  December  31,  2004 filed on Form  10-K/A.  Inter-segment
transactions relating to operational costs are treated as pass-through expenses.
Finance  charges on  inter-segment  loan  activities are based on interest rates
that are below what would  normally  be charged by a third party  lender.  These
inter-segment   transactions  are  eliminated  in  the  Company's   consolidated
financial statements.


                                       8


                                                    (Dollars in Thousands)
                                                      Three Months Ended
                                                           March 31,
Operations by Segments:                              2005             2004
- -----------------------------------------------------------------------------
Revenues:
   Regulated                                      $  14,759         $  13,391
   Non - Regulated                                    2,014             2,515
Inter-segment Elimination                               (30)              (30)
                                                  ---------------------------
Consolidated Revenues                             $  16,743         $  15,876
                                                  ---------------------------

Operating Income:
   Regulated                                      $   2,374         $   2,073
   Non - Regulated                                      130               147
                                                  ---------------------------
Consolidated Operating Income                     $   2,504         $   2,220
                                                  ---------------------------

Net Income:
   Regulated                                      $   1,273            $  925
   Non - Regulated                                      107               109
                                                  ---------------------------
Consolidated Net Income                           $   1,380         $   1,034
                                                  ---------------------------

Capital Expenditures:
   Regulated                                      $   4,133         $   2,844
   Non - Regulated                                       59                74
                                                  ---------------------------
Total Capital Expenditures                        $   4,192         $   2,918
                                                  ---------------------------

                                                    As of             As of
                                                March 31,2005   December 31,2004
                                                -------------   ----------------
Assets:
   Regulated                                      $ 301,446         $ 302,765
   Non - Regulated                                    5,061             4,943
Inter-segment Elimination                            (2,181)           (2,074)
                                                  ---------------------------
Consolidated Assets                               $ 304,326         $ 305,634
                                                  ---------------------------

Note 5 - Short-term Borrowings

The Board of Directors has authorized  lines of credit for up to an aggregate of
$40.0 million. As of March 31, 2005, the Company has established lines of credit
aggregating $40.0 million.  At March 31, 2005, the outstanding  borrowings under
these  credit  lines were $9.5 million at a weighted  average  interest  rate of
4.05%.  As of that date,  the Company had  borrowing  capacity of $30.5  million
under its credit lines.

The weighted average daily amounts of borrowings outstanding under the Company's
credit lines and the weighted average interest rates on those amounts were $10.4
million and $13.8  million at 3.85% and 1.56% for the three  months  ended March
31, 2005 and 2004, respectively.

                                       9


Note 6 - Commitments and Contingent Liabilities

Guarantees - USA-PA  operates the City of Perth Amboy's  (Perth Amboy) water and
wastewater systems under a service contract agreement through June 30, 2018. The
agreement  was  effected   under  New  Jersey's   Water  Supply   Public/Private
Contracting Act and the New Jersey  Wastewater  Public/Private  Contracting Act.
Under the  agreement,  USA-PA  receives a fixed fee and a variable  fee based on
increased  system  billing.  Scheduled  fixed  fee  payments  for  2005 are $7.3
million.  The fixed fees will  increase  over the term of the  contract to $10.2
million.

In connection  with the  agreement,  Perth Amboy,  through the Middlesex  County
Improvement  Authority,  issued  approximately  $68.0 million in three series of
bonds. Middlesex guaranteed one of those series of bonds,  designated the Series
C Serial Bonds, in the principal  amount of approximately  $26.3 million.  Perth
Amboy  guaranteed the two other series of bonds.  The Series C Serial Bonds have
various  maturity dates with the final maturity date on September 1, 2015. As of
March 31, 2005 approximately $23.9 million of the Series C Serial Bonds remained
outstanding.

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

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

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

Purchased water costs are shown below:

                                      (Millions of Dollars)
                                       Three Months Ended
                                            March 31,
                      Purchased Water     2005      2004
                      ---------------   -------   -------
                      Untreated         $   0.6   $   0.6
                      Treated               0.4       0.4
                                        -------   -------
                      Total Costs       $   1.0   $   1.0
                                        =======   =======

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

                                       10


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

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

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


Note 7 - Employee Retirement Benefit Plans

Pension - The Company has a noncontributory  defined benefit pension plan, which
covers all employees with more than 1,000 hours of service.  The Company expects
to make cash  contributions  of $0.8  million  during the  current  year.  These
contributions  are  expected  to be made during the second  quarter of 2005.  In
addition,  the Company maintains an unfunded  supplemental  pension plan for its
executives.

Post-retirement Benefits Other Than Pensions - The Company has a post-retirement
benefit plan other than pensions for substantially all of its retired employees.
Coverage  includes  healthcare and life  insurance.  Retiree  contributions  are
dependent on credited years of service.  The Company  expects to make total cash
contributions of $1.2 million during the current year. These  contributions will
be made each quarter during 2005.

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



                                                        (Dollars in Thousands)
                                                 Pension Benefits   Other Benefits
                                                    Three Months Ended March 31,
                                                   2005     2004     2005     2004
                                                  --------------------------------
                                                                 
Service Cost                                      $ 264    $ 186    $ 126    $ 106

Interest Cost                                       374      346      161      145

Expected Return on Assets                          (384)    (372)     (66)     (53)

Amortization of Unrecognized Losses                   3       --       82       73

Amortization of Unrecognized Prior Service Cost      23       23       --       --

Amortization of Transition Obligation                --       --       34       34
                                                  --------------------------------
Net Periodic Benefit Cost                         $ 280    $ 183    $ 337    $ 305
                                                  --------------------------------


                                       11


Note 8 - Other Comprehensive Income

Comprehensive income is as follows:

                                                         Three Months Ended
                                                             March 31,
                                                       2005              2004
                                                    ----------------------------

Net Income                                          $ 1,379,702      $ 1,033,640

Other Comprehensive Income:
Change in Value of Equity Investments,
  Net of Income Tax                                        (613)              --
                                                    ----------------------------
     Other Comprehensive Income                            (613)              --

                                                    ----------------------------
Comprehensive Income                                $ 1,379,089      $ 1,033,640
                                                    ----------------------------

Note 9 - Restatement of Condensed Consolidated Financial Statements

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

The  Condensed  Consolidated  Balance  Sheet as of March 31, 2005, reflects  the
non-cash  contributions  of  utility  plant  from  developers  and  the  related
construction  advance or contributions as of the date the Company took ownership
of the property.  Previously,  the Company recorded the  contributions as of the
date the cost information  regarding the contributed  property was received from
the developer.

The  Condensed  Consolidated  Statement of Cash Flows for the three months ended
March 31, 2004,reflects only the related cash activity for construction advances
and  contributions  of utility  plant.  Additionally,  the Company has  included
supplemental  non-cash  disclosure  related to utility  plant  contributions  by
developers.  Previously,  the Company incorrectly included non-cash activity for
construction  advances and  contributions of utility plant as cash outflows from
investing activities and cash inflows from financing activities.

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


                                       12


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

Condensed Consolidated Balance Sheet Effects:

                                                      March 31, 2005
                                                      --------------
                                               As Previously        As
                                                  Reported       Restated
                                                  --------       --------
Transmission and Distribution                   $190,591,871   $197,429,415
Total Assets                                     297,488,517    304,326,061
Customer Advances for Construction                12,032,771     13,871,817
Contributions in Aid of Construction              16,627,018     21,625,516
Total Capitalization and Liabilities             297,488,517    304,326,061


Condensed Consolidated Statement of Cash Flows Effects:




                                                          Three Months Ended
                                                            March 31, 2004
                                                            --------------
                                                      As Previously        As
                                                         Reported       Restated
                                                         --------       --------
                                                                 
       Utility Plant Expenditures                      $(2,935,590)   $(2,918,050)
       Net Cash Used in Investing Activities            (2,788,246)    (2,770,706)

       Construction Advances and Contributions - Net      (183,889)      (201,429)
       Net Cash Provided by Financing Activities           140,336        122,796

Supplemental Disclosure of Non-Cash Activity
   Utility Plant received as Construction Advances
       and Contributions                               $        --    $   252,743



                                       13


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

The following  discussion and analysis  should be read in  conjunction  with the
unaudited condensed  consolidated  financial  statements of the Company included
elsewhere  herein and with the  Company's  Annual  Report on Form 10-K/A for the
fiscal year ended December 31, 2004.

Forward-Looking Statements

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

      -     statements  as  to  expected   financial   condition,   performance,
            prospects and earnings of the Company;
      -     statements regarding strategic plans for growth;
      -     statements  regarding  the amount and timing of rate  increases  and
            other regulatory matters;
      -     statements  regarding  expectations  and events  concerning  capital
            expenditures;
      -     statements  as to the  Company's  expected  liquidity  needs  during
            fiscal  2005  and  beyond  and  statements  as to  the  sources  and
            availability of funds to meet its liquidity needs;
      -     statements as to expected rates,  consumption volumes, service fees,
            revenues, margins, expenses and operating results;
      -     statements as to the Company's  compliance with  environmental  laws
            and  regulations  and  estimations of the materiality of any related
            costs;
      -     statements  as to  the  safety  and  reliability  of  the  Company's
            equipment,  facilities and operations;  - statements as to financial
            projections;
      -     statements as to the ability of the Company to pay dividends;
      -     statements as to the Company's plans to renew  municipal  franchises
            and consents in the territories it serves;
      -     expectations  as to the  cost of  cash  contributions  to  fund  the
            Company's  pension  plan,  including  statements  as to  anticipated
            discount rates and rates of return on plan assets;
      -     statements as to trends; and
      -     statements  regarding  the  availability  and  quality  of our water
            supply.

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

      -     the effects of general economic conditions;
      -     increases in competition in the markets served by the Company;
      -     the  ability of the  Company to control  operating  expenses  and to
            achieve efficiencies in its operations;
      -     the availability of adequate supplies of water;
      -     actions taken by government regulators,  including decisions on base
            rate increase requests;
      -     new or additional water quality standards;
      -     weather variations and other natural phenomena;
      -     acts of war or terrorism; and
      -     other factors discussed elsewhere in this quarterly report.

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

                                       14


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

For an additional  discussion of factors that may affect the Company's  business
and results of  operations,  see Risk Factors in the Company's  Annual Report on
Form 10-K/A for the fiscal year ended December 31, 2004.

Overview

The 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 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. Through our subsidiary,  USA-PA, we operate the water supply system and
wastewater system for the City of Perth Amboy, New Jersey.  Our other New Jersey
subsidiaries,  Pinelands  Water  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  25,000  retail  customers  in New  Castle,  Kent,  and Sussex
Counties,  Delaware.  Our TESI subsidiary  commenced operations during 2005 as a
regulated  wastewater  utility  in  Delaware.  Although  TESI has  responded  to
numerous  requests  for  proposal,  the Company  does not have any  customers or
revenues as of March 31,  2005.  Our other  Delaware  subsidiary,  White  Marsh,
serves 1,900 customers in Kent and Sussex Counties.

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

The majority of our revenue is generated from retail and contract water services
to  customers in 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 relief, and customer growth.


                                       15


Recent Developments

Rate Increases

The Company anticipates that its Middlesex  subsidiary will file for a base rate
increase with the New Jersey Board of Public  Utilities  (BPU) during the second
quarter of 2005.  This  increase is  intended to recover the costs of  increased
capital  investments,  including a $9.7 million raw water  pipeline,  as well as
higher operating and corporate governance expenses.

As part of an approved  settlement with the Delaware  Public Service  Commission
(PSC) on October 19,  2004,  Tidewater  was eligible to apply for a second phase
rate  increase  of $0.5  million,  provided  it  completed  a number of  capital
projects  within a specified time schedule.  Tidewater  filed an application for
this increase on March 28, 2005. Upon  verification of project  completion,  the
new rates became effective on April 27, 2005. Tidewater also agreed to waive its
right to file 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 3% was  implemented on January 1, 2005.  The increase  cannot exceed
the lesser of the regional Consumer Price Index or 3%.

Results of Operations - Three Months Ended March 31, 2005

Operating  revenues  for the three months  ended March 31, 2005  increased  $0.9
million  or 5.5% from the same  period in 2004.  Water  sales  improved  by $0.9
million in our New Jersey  systems,  which was  primarily  a result of base rate
increases.  The increased  water sales were partially  offset by decreased water
consumption during the current year period as compared to the prior year.

Revenues rose in our Delaware  service  territories  by $0.5  million.  Customer
growth in Delaware provided additional water consumption sales, facility charges
and connection  fees totaling $0.4 million.  Base rate  increases  accounted for
$0.1 million of the increase.

USA had reduced revenues of $0.5 million as compared to the same period in 2004.
This  reduction was due to our meter  services  venture  completing its original
contracts  during  December 2004. USA has not bid on, and  consequently  has not
obtained any additional meter services  contracts for 2005.  Revenues for all of
our other operations were consistent with the same period in 2004.

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 adversely impact future
water consumption in spite of 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,  and there can be no
assurance that we will be the successful bidder. USA did not submit bids for any
meter service  contracts  during the first quarter and currently does not expect
to submit any bids in the second quarter. As a result of anticipated  regulation
of  wastewater  services  in  Delaware,  we  have  established  a new  regulated
wastewater operation (TESI) that commenced operations during fiscal 2005. Due to
the start-up  nature of this  operation,  we expect our expenses with respect to
this subsidiary to exceed its revenues in the near term.

Operating  expenses  increased $0.6 million or 4.3%.  Operation and  maintenance
expenses increased $0.2 million or 1.8%.  Payroll and benefits costs,  insurance
and corporate  governance  related fees increased $0.3 million.  Water treatment
costs for the Middlesex System increased $0.1 million.  The continuing growth of
our Delaware  systems  resulted in higher costs of water  treatment,  additional
employees and related  benefit  expenses of $0.2 million.  These  increases were
partially offset by reduced costs related to our meter services  venture,  which
decreased  $0.5 million due to the  completion of the original  projects  during
December 2004. All other operating expenses increased $0.1 million.

                                       16


Depreciation  expense increased $0.1 million or 7.8%, primarily as a result of a
higher  level of  utility  plant in  service.  Since  March  31,  2004,  our net
investment in utility plant has increased by $21.9 million.

Other taxes increased by $0.1 million,  reflecting higher taxes on taxable gross
revenues.  Higher  income  taxes  of  $0.2  million  over  the  prior  year  are
attributable to improved operating results for 2005 as compared to 2004.

Other income  increased $0.2 million,  primarily due to higher AFUDC as a result
of increases in capital projects in New Jersey and Delaware.

Interest  expense  increased by $0.1 million,  primarily  due to higher  average
long-term  borrowings  and higher  average  interest rates charged on short-term
borrowings as compared to the prior year period.

Net income  increased by 33.5% to $1.4 million,  and basic and diluted  earnings
per share increased from $0.09 to $0.12.

Liquidity and Capital Resources

Cash flows from  operations  are largely  dependent 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 the three
months  ended March 31, 2005,  cash flows from  operating  activities  were $3.0
million,  which was  comparable to the prior year.  The $3.0 million of net cash
flow from operations  allowed us to fund  approximately 71% of our utility plant
expenditures for the period, with the remainder funded with restricted cash from
the proceeds of previously issued long-term borrowings.

The  Company's  capital  program for 2005 is estimated  to be $28.5  million and
includes  $16.5  million for water system  additions  and  improvements  for our
Delaware  systems,  $3.4  million  to  complete  the new raw  water  line to the
Middlesex primary water treatment plant that began in 2004, and $3.3 million for
the RENEW Program,  which is our program to clean and cement line  approximately
nine miles of unlined  mains in the Middlesex  System.  There remains a total of
approximately 129 miles of unlined mains in the 730-mile  Middlesex System.  The
capital program also includes $5.3 million for other  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
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 New Jersey Environmental Infrastructure
Trust loans  (currently,  $9.1 million) and Delaware State  Revolving Fund (SRF)
loans (currently,  $1.5 million),  which 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 $40.0 million of available
lines of credit with three  commercial  banks.  As of March 31, 2005,  there was
$9.5 million outstanding against the lines of credit.

On May 6, 2005,  Tidewater filed an application with the PSC seeking approval to
finance up to $16.0 million in the form of long-term  debt  securities.  Of this
amount,  Tidewater  received  loan approval in April 2005 under the Delaware SRF
program of $2.0 million. The Delaware SRF program allows, but does not obligate,
Tidewater  to draw  down  against  a General  Obligation  Note for two  specific
projects over a two-year  period ending in April 2007.  The interest rate is set
on the loan closing  date and is based on 62.5% of the  interest  rate for a 10+
year high quality  corporate  bond.  Tidewater has received a commitment  letter
from CoBank, a rural cooperative financial institution, approving the conversion
of Tidewater's  existing $7.0 million  short-term  borrowings with CoBank and an
additional $7.0 million of funding for an aggregated $14.0 million mortgage type
loan to be repaid over a term of 25 years.  The terms of the CoBank loan allows,
but does not  obligate,  Tidewater  to draw down  against  the  additional  $7.0
million at any time after the loan closing through August 31, 2006.  During that
period, there is a commitment fee of 12.5 basis points, or 0.125%, on the unused
balance.  The  interest  rate for the CoBank  loan will be a  variable  rate set
weekly by CoBank,  with  Tidewater  having an option to fix the interest rate at
any time over the life of the loan at a margin over CoBank's cost of funds.  The
SRF  and  CoBank  borrowings  must be  approved  by the PSC  prior  to the  loan
closings.

                                       17


The Company  periodically  issues shares of common stock in connection  with its
dividend  reinvestment  and stock  purchase plan. On April 27, 2005, the Company
filed with the  Securities  and Exchange  Commission on Form S-3 to issue shares
under its Dividend  Reinvestment and Common Stock Purchase Plan at a 5% discount
on optional  cash  payments  and  reinvested  dividends  for a six-month  period
commencing on June 1, 2005,  and  concluding  on December 1, 2005.  From time to
time, the Company may issue additional equity to reduce short-term  indebtedness
and for other general corporate purposes.

Going forward into 2006 through  2007, we currently  project that we will expend
approximately  $45.9 million for capital  projects.  To the extent  possible and
because of the favorable  interest rates available to regulated water utilities,
we will finance our capital expenditures under 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.

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

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

Item 3.  Quantitative and Qualitative Disclosures of Market Risk

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

                                       18


Item 4.  Controls and Procedures

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

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

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

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

                                       19


                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings

Reference  is made to the  Company's  Annual  Report on Form 10-K/A for the year
ended December 31, 2004.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3.  Defaults Upon Senior Securities

None.

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

None.

Item 5.  Other Information

None.

Item 6.  Exhibits

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

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

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

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


                                       20


                                   SIGNATURES

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

                                                     MIDDLESEX WATER COMPANY

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


Date: November 23, 2005



                                       21