UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION


                             WASHINGTON, D.C. 20549


                                    FORM 10-Q

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

For the quarterly period ended                                 June 30, 2005
- --------------------------------------------------------------------------------


  Commission file number                                           1-8966
- --------------------------------------------------------------------------------

                                    SJW Corp.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

        California                                               77-0066628
- --------------------------------------------------------------------------------
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)

374 West Santa Clara Street, San Jose, CA                         95113
- --------------------------------------------------------------------------------
 (Address of principal executive offices)                        (Zip Code)

                                  408-279-7800
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
- --------------------------------------------------------------------------------
 (Former name, former address and former fiscal year changed since last report)

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.
                                                                Yes   X   No
                                                                     ---     ---

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

          Common shares outstanding as of August 1, 2005 are 9,136,172.



                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS
- -----------------------------

                           SJW CORP. AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                            AND COMPREHENSIVE INCOME
                                   (UNAUDITED)
                 (In thousands, except share and per share data)



                                                                        THREE MONTHS                    SIX MONTHS
                                                                        ENDED JUNE 30                 ENDED JUNE 30
                                                                      2005          2004            2005         2004
                                                                      ----          ----            ----         ----
                                                                                                    
OPERATING REVENUE                                                  $44,799         45,609        $78,106        76,672
OPERATING EXPENSES
   Operation:
       Purchased water                                              11,907         11,666         18,919        18,176
       Power                                                           849          1,597          1,520         2,411
       Pump taxes                                                    3,249          5,902          5,860         9,023
       Administrative and general                                    5,038          4,484          9,587         8,794
       Other                                                         3,416          3,287          6,607         6,536
   Maintenance                                                       2,342          2,179          4,381         4,287
   Property taxes and other nonincome taxes                          1,351          1,325          2,762         2,654
   Depreciation and amortization                                     4,863          4,707          9,886         9,100
   Income taxes                                                      3,948          3,352          5,868         4,596
                                                                   -------        -------        -------       -------
Total operating expenses                                            36,963         38,499         65,390        65,577
                                                                   -------        -------        -------       -------
OPERATING INCOME                                                     7,836          7,110         12,716        11,095
Interest on long-term debt                                          (2,383)        (2,382)        (4,773)       (4,764)
Dividend income                                                        313            310            627           621
Other, net                                                             (51)          (231)          (174)         (371)
                                                                   -------        -------        -------       -------
NET INCOME                                                         $ 5,715          4,807        $ 8,396         6,581
                                                                   =======        =======        =======       =======
Other comprehensive income (loss):
   Unrealized income (loss) on investment                          $ 4,587           (815)       $  (121)          164
   Income benefit (taxes)                                           (1,881)           334             50           (67)
                                                                   -------        -------        -------       -------
Other comprehensive income (loss), net                               2,706           (481)           (71)           97
                                                                   -------        -------        -------       -------
COMPREHENSIVE INCOME                                               $ 8,421          4,326        $ 8,325         6,678
                                                                   =======        =======        =======       =======
EARNINGS PER SHARE
   Basic                                                           $  0.63           0.53        $  0.92          0.72
   Diluted                                                         $  0.62           0.53        $  0.91          0.72
                                                                   =======        =======        =======       =======
COMPREHENSIVE INCOME PER SHARE
   Basic                                                           $  0.92           0.47        $  0.91          0.73
   Diluted                                                         $  0.91           0.47        $  0.90          0.73
                                                                   =======        =======        =======       =======
DIVIDENDS PER SHARE                                                $  0.26           0.26        $  0.53          0.51
                                                                   =======        =======        =======       =======
WEIGHTED AVERAGE SHARES OUTSTANDING
   Basic                                                         9,136,172      9,138,841      9,135,843     9,136,758
   Diluted                                                       9,232,708      9,193,895      9,226,839     9,191,077

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


                                       2


                           SJW CORP. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
                                 (In thousands)



                                                                              JUNE 30              DECEMBER 31
                                                                                 2005                     2004
                                                                                 ----                     ----
ASSETS
Utility Plant:
                                                                                                   
   Land                                                                    $    1,735                    1,735
   Depreciable plant and equipment                                            621,674                  605,420
   Construction in progress                                                     9,340                    4,595
   Intangible assets                                                            7,840                    7,840
                                                                           ----------                ---------

       Total utility plant                                                    640,589                  619,590

Less accumulated depreciation and amortization                                199,736                  189,221
                                                                           ----------                ---------

       Net utility plant                                                      440,853                  430,369
                                                                           ----------                ---------

Nonutility property                                                            32,929                   35,154
Less accumulated depreciation                                                   3,515                    3,167
                                                                           ----------                ---------

       Net nonutility property                                                 29,414                   31,987
                                                                           ----------                ---------

CURRENT ASSETS:
   Cash and equivalents                                                         9,670                   10,899
   Short-term investments                                                       2,950                        -
   Accounts receivable:
       Customers, net of allowances for uncollectible accounts                  8,528                    8,044
       Other                                                                      803                      611
   Unbilled utility revenue                                                    13,931                    6,605
   Long-lived assets held-for-sale                                              2,451                        -
   Materials and supplies                                                         605                      559
   Prepaid expenses                                                             1,292                    1,652
                                                                           ----------                ---------

       Total current assets                                                    40,230                   28,370
                                                                           ----------                ---------

OTHER ASSETS:
   Investment in California Water Service Group                                41,292                   41,413
   Unamortized debt issuance and reacquisition costs                            3,216                    3,300
   Regulatory assets                                                            7,227                    8,064
   Intangible pension asset                                                     4,357                    4,357
   Other                                                                        4,526                    4,292
                                                                           ----------                ---------

       Total other assets                                                      60,618                   61,426
                                                                           ----------                ---------

                                                                           $  571,115                  552,152
                                                                           ==========                =========

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


                                       3


                           SJW CORP. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
                                 (In thousands)



                                                                              JUNE 30              DECEMBER 31
                                                                                 2005                     2004
                                                                                 ----                     ----
CAPITALIZATION AND LIABILITIES
CAPITALIZATION:
                                                                                                   
   Common stock                                                           $     9,521                    9,516
   Additional paid-in capital                                                  14,815                   14,306
   Retained earnings                                                          152,034                  148,525
   Accumulated other comprehensive income                                      12,272                   12,344
                                                                            ---------                ---------

       Total shareholders' equity                                             188,642                  184,691
                                                                            ---------                ---------

   Long-term debt, less current portion                                       145,557                  143,604
                                                                            ---------                ---------

       Total capitalization                                                   334,199                  328,295
                                                                            ---------                ---------

CURRENT LIABILITIES:
   Current portion of long-term debt                                              141                      275
   Accrued pump taxes and purchased water                                       6,464                    3,856
   Purchased power                                                              1,087                      848
   Accounts payable                                                             3,735                      870
   Accrued interest                                                             3,618                    3,619
   Accrued taxes                                                                3,836                      890
   Accrued payroll                                                              1,195                    1,066
   Work order deposit                                                             764                      773
   Other current liabilities                                                    2,967                    3,154
                                                                            ---------                ---------

       Total current liabilities                                               23,807                   15,351
                                                                            ---------                ---------

DEFERRED INCOME TAXES                                                          48,910                   49,507
UNAMORTIZED INVESTMENT TAX CREDITS                                              1,885                    1,915
ADVANCES FOR CONSTRUCTION                                                      69,382                   65,251
CONTRIBUTIONS IN AID OF CONSTRUCTION                                           79,899                   78,655
DEFERRED REVENUE                                                                1,298                    1,282
POSTRETIREMENT BENEFIT PLANS                                                    9,096                    9,359
OTHER NONCURRENT LIABILITIES                                                    2,639                    2,537
                                                                            ---------                ---------

                                                                            $ 571,115                  552,152
                                                                            =========                =========

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


                                       4


                           SJW CORP. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                 (In thousands)



                                                                                           SIX MONTHS ENDED
                                                                                                JUNE 30
                                                                                             2005          2004
                                                                                             ----          ----
OPERATING ACTIVITIES:
                                                                                                    
Net income                                                                               $  8,396         6,581
   Adjustments to reconcile net income to net cash provided by operating activities:
   Depreciation and amortization                                                            9,886         9,100
   Deferred income taxes                                                                     (627)        2,560
   Stock-based compensation                                                                   684           581
   Changes in operating assets and liabilities:
      Accounts receivable and accrued unbilled utility revenue                             (8,002)       (7,449)
      Accounts payable, purchased power and other current liabilities                       2,915         4,337
      Accrued pump taxes and purchased water                                                2,608         3,448
      Accrued taxes                                                                         2,946         1,625
      Accrued payroll                                                                         129            55
      Work order deposits                                                                      (8)         (643)
      Prepaid expenses and materials and supplies                                             314           101
      Deferred revenue                                                                         17           (43)
      Other noncurrent assets and noncurrent liabilities                                      804        (1,438)
Other changes, net                                                                             66           566
                                                                                        ---------      --------

NET CASH PROVIDED BY OPERATING ACTIVITIES                                                  20,128        19,381

INVESTING ACTIVITIES:
Additions to utility plant                                                                (21,429)      (20,538)
Additions to nonutility property                                                             (231)         (265)
Cost to retire utility plant, net of salvage                                                   28          (158)
Purchases of short-term investments                                                        (2,950)            -
                                                                                        ---------      --------


NET CASH USED IN INVESTING ACTIVITIES                                                     (24,582)      (20,961)

FINANCING ACTIVITIES:
Long-term borrowings                                                                        1,953             -
Repayments of long-term borrowings                                                           (135)         (121)
Stock buyback                                                                                (185)          (28)
Dividends paid                                                                             (4,888)       (4,599)
Exercise of stock options                                                                      16            (5)
Receipts of advances and contributions in aid of construction                               7,361         2,262
Refunds of advances for construction                                                         (897)         (937)
                                                                                        ---------      --------

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                         3,225        (3,428)
NET CHANGE IN CASH AND EQUIVALENTS                                                         (1,229)       (5,008)
                                                                                        ---------      --------

CASH AND EQUIVALENTS, BEGINNING OF PERIOD                                                  10,899        10,278

CASH AND EQUIVALENTS, END OF PERIOD                                                     $   9,670         5,270
                                                                                        =========      ========
Cash paid during the period for:
Interest                                                                                $   5,248         5,084
Income taxes                                                                                2,951           (14)

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.


                                       5



                           SJW CORP. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2005


NOTE 1.     GENERAL
- -------------------

In the opinion of SJW Corp., the accompanying  unaudited condensed  consolidated
financial  statements  contain  all  adjustments,   consisting  only  of  normal
recurring  adjustments,  necessary for the fair  presentation of the results for
the interim periods.

The Notes to Consolidated Financial Statements in SJW Corp.'s 2004 Annual Report
on Form  10-K  should  be read  with  the  accompanying  condensed  consolidated
financial statements.

Water  sales are  seasonal  in  nature.  The demand  for  water,  especially  by
residential customers, is generally influenced by weather conditions. The timing
of precipitation  and climactic  conditions can cause seasonal water consumption
by residential  customers to vary  significantly.  Due to the seasonal nature of
the water business, the operating results for interim periods are not indicative
of the operating  results for a 12 month period.  Revenue is generally higher in
the warm,  dry summer months when water usage and sales are greater and lower in
the winter when cooler  temperatures and increased  rainfall curtail water usage
and sales.

Basic earnings per share and comprehensive income per share are calculated using
income available to common shareholders and comprehensive income,  respectively,
divided by the weighted average number of shares  outstanding during the period.
Diluted earnings per share and  comprehensive  earnings per share are calculated
using the  weighted  average  number  of common  shares  including  both  shares
outstanding and shares  potentially  issued in connection with stock options and
deferred  restricted  common  stock awards  granted  under SJW Corp.'s Long-Term
Incentive  Plan  (the   "Incentive   Plan")  and  income   available  to  common
shareholders and  comprehensive  income,  respectively,  adjusted for recognized
stock compensation expense.

For the three months ended June 30, 2005 and 2004,  the basic  weighted  average
number of common shares was 9,136,172 and 9,138,841,  respectively.  For the six
months ended June 30, 2005 and 2004, the basic weighted average number of common
shares was 9,135,843 and  9,136,758,  respectively.  For the three and six month
periods  ended June 30,  2005,  the diluted  weighted  average  number of common
shares  outstanding  was  9,232,708  and  9,226,839,  respectively.  The diluted
weighted   average   number  of  common  shares  was  9,193,895  and  9,191,077,
respectively, for the three and six month periods ending June 30, 2004.

                                       6


NOTE 2.     LONG-TERM INCENTIVE PLAN
- ------------------------------------

         Common Shares
         -------------

SJW Corp.  has reserved  900,000  common shares for issuance under its Incentive
Plan  (Defined in Note 1). As of June 30,  2005,  9,031  shares have been issued
pursuant  to the  Incentive  Plan,  and  179,191  shares are  issuable  upon the
exercise of outstanding  options and deferred  restricted  stock.  The remaining
shares  available for issuance under the Incentive  Plan are 711,778.  The total
compensation  cost charged to income under the Incentive  Plan for the three and
six months  ended June 30, 2005 was  $277,000 and $617,000 and for the three and
six months  ended June 30, 2004 was  $290,000 and  $581,000,  respectively.  The
total  benefit,  including  non-employee  directors'  converted  post-retirement
benefits,  recorded  in  shareholders'  equity  under  the  Incentive  Plan  was
$229,000, and $684,000, respectively.

SJW Corp. has adopted  Statement of Financial  Accounting  Standards  (SFAS) No.
123,  "Accounting for  Stock-Based  Compensation",  utilizing the  Black-Scholes
option-pricing model to compute the fair value of options at grant date as basis
for  the  stock-based   compensation  for  financial  reporting  purposes.   The
assumptions utilized include:

                                               2005          2004        2003
                                               ----          ----        ----

         Expected dividend yield               2.65%       3.3 %         3.4 %
         Expected volatility                  25.3 %      23.6 %        27.0 %
         Risk-free interest rate               3.54%       3.22%         2.86%
         Expected holding period in years      5.0         5.0           5.0


         Stock Options
         -------------

Awards in the form of stock option  agreements  under the  Incentive  Plan allow
optionees  to purchase  common  shares at a specified  price.  In January  2005,
options to purchase in the  aggregate  amount of 21,742 shares were issued at an
exercise  price of $35.26 per share,  and the  weighted  average  fair value was
$7.38,  at the date of grant.  For the six months  ended June 30, 2005 and 2004,
796 and 266 common  shares were issued upon  exercise of options,  respectively.
Shares subject to  outstanding  options under the Incentive Plan were 75,951 and
54,919 as of June 30, 2005 and 2004, respectively.

SJW Corp.  has  recognized  stock  compensation  expense  for the stock  options
granted under the Incentive  Plan of $38,000 and $98,000,  respectively, for the
three and six months ended June 30, 2005, and $32,000 and $35,000, respectively,
for the three and six months ended June 30, 2004.

         Deferred Restricted Stock Plans
         -------------------------------

As of June 30, 2005 and 2004, deferred restricted stock awards for 41,670 shares
have been granted to a key employee of SJW Corp. SJW Corp. has recognized  stock
compensation  expense  related  to  these  deferred  restricted  stock  units of

                                       7


$119,000 and $257,000, respectively, for the three and six months ended June 30,
2005,  and $128,000  and  $256,000,  respectively,  for the three and six months
ended June 30, 2004.

As of June 30, 2005 and 2004,  deferred restricted stock awards for an aggregate
of 55,524 shares have been granted to non-employee  Board members who elected to
receive their existing and future cash pension  benefits in deferred  restricted
stock awards under the Deferred  Restricted Stock Program.  As of June 30, 2005,
4,206  shares were issued  pursuant to  deferred  restricted  stock  awards to a
retired  non-employee Board member. In accordance with SFAS No. 123, "Accounting
for  Stock-Based  Compensation",  SJW Corp.  has recognized  stock  compensation
expense  of $91,000  and  $202,000,  respectively,  for the three and six months
ended June 30, 2005 and $102,000 and $204,000,  respectively,  for the three and
six months  ended June 30,  2004,  related to deferred  restricted  stock awards
under the Deferred Restricted Stock Program.

In January 2005,  deferred  restricted  stock awards  covering 2,968 shares were
issued to the  non-employee  Board  members who elected to convert  their annual
retainer  fee at a  conversion  price of  $36.40  per share  under the  Deferred
Restricted  Stock  Program.  As of June 30, 2005 and 2004, SJW Corp. has granted
deferred  restricted  stock  awards  for 7,888 and 4,920  shares in lieu of cash
retainer fees,  respectively.  For the three and six months ended June 30, 2005,
SJW Corp.  has  recognized  stock  compensation  expense of $28,000 and $58,000,
respectively,   related  to  deferred   restricted   stock  awards   granted  to
non-employee Board members in connection with their annual retainers.

         Dividend Equivalent Rights
         --------------------------

Under the  Incentive  Plan,  holders of options and  deferred  restricted  stock
awards have the right to receive dividend rights each time a dividend is paid on
common shares after the grant date. Stock compensation expenses are measured and
recognized on dividend equivalent rights on the date they are granted. The stock
compensation  expenses on stock  options and  deferred  restricted  stock awards
reported in this Note 2 include the stock  compensation  expenses  recognized on
the dividend  equivalent  rights.  As of June 30, 2005 and 2004, 6,393 and 1,908
dividend  equivalent rights were converted to deferred  restricted stock awards,
respectively, and $98,000 and $81,000 related to dividend equivalent rights were
accrued as a liability.

The stock options,  deferred restricted stock programs,  and dividend equivalent
rights are all offered through SJW Corp.'s Incentive Plan.


NOTE 3.     NONREGULATED BUSINESS
- ---------------------------------

The business  activities of SJW Corp.  consist primarily of its subsidiary,  San
Jose  Water  Company,  a  public  utility  regulated  by the  California  Public
Utilities  Commission (CPUC) that operates within a service area approved by the
CPUC.  Included in the total  operating  revenue and  operating  expense are the
nonregulated business activities of SJW Corp. The nonregulated businesses of SJW
Corp. are comprised of operating the City of Cupertino  Municipal  Water Systems
(CMWS),  parking  and lease  operations  of  several  commercial  buildings  and
properties  of SJW Land  Company  (SJW  Land),  and the sale and rental of water
conditioning  and  purification  equipment of Crystal Choice Water Service,  LLC

                                       8


(CCWS).  The following  tables  represent the  distribution of the regulated and
nonregulated  business  activities  for the three and six months  ended June 30,
2005 and 2004:




                                 Three Months Ended                          Three Months Ended
                                     June 30 2005                               June 30 2004
                                    -------------                               -------------
                                                         (in thousands)
                                             Non                                           Non
                        Regulated      Regulated           Total      Regulated      Regulated        Total
                        ---------      ---------           -----      ---------      ---------        -----
                                                                                 
   Revenue              $  42,761       $  2,038       $  44,799       $ 43,063        $ 2,546     $ 45,609
   Expenses                35,282          1,681          36,963         36,426          2,073       38,499
                          -------         ------          ------         ------          -----       ------

Operating Income        $   7,479       $    357       $   7,836       $  6,637        $   473     $  7,110
                          =======         ======          ======         ======          =====       ======





                                   Six Months Ended                            Six Months Ended
                                     June 30 2005                               June 30 2004
                                     -------------                               -------------
                                                          (in thousands)
                                              Non                                          Non
                         Regulated      Regulated        Total        Regulated      Regulated      Total
                         ---------      ---------        -----        ---------      ---------      -----
                                                                                  
   Revenue              $ 74,272        $ 3,834        $ 78,106       $ 72,114        $ 4,558     $ 76,672
   Expenses               62,162          3,228          65,390         62,036          3,541       65,577
                          ------          -----          ------         ------          -----       ------

Operating Income        $ 12,110        $   606        $ 12,716       $ 10,078        $ 1,017     $ 11,095
                          ======          =====          ======         ======          =====       ======



NOTE 4.     NONUTILITY PROPERTY
- -------------------------------

The major components of net nonutility property as of June 30, 2005 and December
31, 2004 are as follows:



                                                         June 30 2005                  December 31 2004
                                                         -------------                -----------------
                                                                        (in thousands)
                                                                                    
Land                                                          $  7,246                    $  8,139
Buildings and improvements                                      25,452                      26,784
Intangibles                                                        231                         231
                                                                ------                      ------

Less: accumulated depreciation and amortization                  3,515                       3,167
                                                                ------                      ------

Total                                                         $ 29,414                    $ 31,987
                                                                ======                      ======


Depreciation of nonutility  property is computed using the straight-line  method
over the estimated service lives of the assets, ranging from 5 to 75 years.

                                       9


NOTE 5.     EMPLOYEE BENEFIT PLANS
- ----------------------------------

The  components of net periodic  benefit costs for SJW Corp.'s  pension plan and
Supplemental  Executive  Retirement Plan for the three and six months ended June
30, 2005 and 2004 are as follows:



                                               Three Months Ended                       Six Months Ended
                                                    June 30                                  June 30
                                               2005        2004                     2005               2004
                                               ----        ----                     ----               ----
                                                                  (in thousands)
                                                                                         
         Service cost                        $   513         438                  $ 1,027               876
         Interest cost                           889         762                    1,777             1,524
         Other cost                              341         238                      681               476
         Expected return on  assets             (706)       (639)                  (1,411)           (1,278)
                                               -----        ----                    -----             -----

                                             $ 1,037         799                  $ 2,074             1,598
                                               =====        ====                    =====             =====


As of June 30, 2005,  the SJW Corp.  has  contributed  $1,900,000 to the pension
plan and expects to contribute an additional  $1,000,000 to the pension plan and
$343,000 to its other post-retirement plan in 2005.


NOTE 6.     SEGMENT REPORTING
- -----------------------------

SJW Corp. is a holding company with three  subsidiaries:  San Jose Water Company
(SJWC),  a  water  utility   operation  with  both  regulated  and  nonregulated
businesses, SJW Land Company and its consolidated variable interest entity - 444
West Santa Clara Street,  L.P., which operates parking facilities and commercial
building  rentals,  and Crystal  Choice  Water  Service  LLC (CCWS),  a business
providing the sale and rental of water conditioning and purification  equipment.
In  accordance  with  Statement  of  Financial  Accounting  Standards  No.  131,
Disclosures about Segments of an Enterprise and Related  Information,  SJW Corp.
has determined that it has two reportable  business segments.  The first is that
of  providing  water  utility and  utility-related  services  to its  customers,
provided  through SJW Corp.'s  subsidiary,  SJWC. The second segment is property
management and development activity conducted by SJW Land Company.

SJW Corp.'s  reportable  segments have been determined based on information used
by  the  chief   operating   decision-maker.   SJW   Corp.'s   chief   operating
decision-maker  is its  President and Chief  Executive  Officer  (CEO).  The CEO
reviews  financial  information  presented  on  a  consolidated  basis  that  is
accompanied by disaggregated information about operating revenue, net income and
total assets.

The  tables  below set forth  information  relating  to SJW  Corp.'s  reportable
segments.  Certain allocated assets,  revenue and expenses have been included in
the  reportable  segment  amounts.  Other  business  activity  of SJW Corp.  not
included in the reportable segments is included in the "All Other" category.

                                       10




                                                               Three Months Ended June 30 2005
                                                                       (in thousands)
                                                                 SJW Land          All                 SJW
                                                 SJWC             Company         Other*             Corp.
                                                 ---------------------------------------------------------
                                                                                     
Operating revenue                           $  43,717           $     770      $     312         $  44,799
Operating expense                              35,978                 450            535            36,963
Net income                                      5,482                 178             55             5,715
Depreciation and amortization                   4,688                 156             19             4,863
Interest expense                                2,384                 223              -             2,607
Income tax expense                              3,916                 131            (99)            3,948
Assets                                      $ 490,604           $  36,736      $  43,775         $ 571,115





                                                               Three Months Ended June 30 2004
                                                                       (in thousands)
                                                                 SJW Land          All                SJW
                                                 SJWC             Company         Other*             Corp.
                                                 ---------------------------------------------------------
                                                                                     
Operating revenue                           $  44,181           $     990      $     438         $  45,609
Operating expense                              37,457                 435            607            38,499
Net income                                      4,460                 223            124             4,807
Depreciation and amortization                   4,513                 175             19             4,707
Interest expense                                2,382                 314              -             2,696
Income tax expense                              3,260                 164            (71)            3,352
Assets                                      $ 463,908           $  32,658      $  32,912         $ 529,478





                                                               Six Months Ended June 30 2005
                                                                       (in thousands)
                                                                 SJW Land          All                SJW
                                                 SJWC             Company         Other*             Corp.
                                                 ---------------------------------------------------------
                                                                                     
Operating revenue                           $  75,893            $  1,564      $     649         $  78,106
Operating expense                              63,364                 947          1,079            65,390
Net income                                      7,974                 277            145             8,396
Depreciation and amortization                   9,535                 312             39             9,886
Interest expense                                4,774                 449              -             5,223
Income tax expense                              5,773                 266           (171)            5,868
Assets                                      $ 490,604            $ 36,736      $  43,775         $ 571,115


                                       11





                                                               Six Months Ended June 30 2004
                                                                       (in thousands)
                                                                 SJW Land          All                SJW
                                                 SJWC             Company         Other*             Corp.
                                                 ---------------------------------------------------------
                                                                                     
Operating revenue                           $  73,840           $   1,927      $     905         $  76,672
Operating expense                              63,385                 977          1,215            65,577
Net income                                      5,877                 431            273             6,581
Depreciation and amortization                   8,758                 303             39             9,100
Interest expense                                4,764                 460              -             5,224
Income tax expense                              4,376                 343           (122)            4,596
Assets                                      $ 463,908            $ 32,658       $ 32,912          $529,478



*The "All Other" category includes CCWS, and without regard to its subsidiaries,
SJW Corp.  Please refer to Notes to  Consolidated  Financial  Statements  in SJW
Corp.'s 2004 Annual Report on Form 10-K.


NOTE 7.     STOCK REPURCHASE
- ----------------------------

On April 29, 2004, SJW Corp.'s Board of Directors  authorized a stock repurchase
program to repurchase up to 100,000 shares of its outstanding  common stock over
the next 36 months.

In 2004, SJW Corp. repurchased a total of 4,295 shares of its outstanding common
stock at the  prevailing  price  in the  open  market  at an  aggregate  cost of
$144,000.  No shares were repurchased in the first three months of 2005.  During
the second quarter of 2005, SJW Corp. repurchased a total of 4,736 shares of its
outstanding  common  stock at the  prevailing  price in the  open  market  at an
aggregate cost of $185,000.  All repurchased  shares have been cancelled and are
considered authorized and unissued.


NOTE 8.     COMMITMENTS
- -----------------------

SJW Corp.'s  contractual  obligations  and  commitments  include  senior  notes,
mortgages and other  obligations.  San Jose Water  Company,  a subsidiary of SJW
Corp.,  has received advance deposit payments from its customers on construction
projects.  Refunds of the advance deposit  payments  constitute an obligation of
San Jose Water Company.


NOTE 9.     SHORT-TERM INVESTMENTS
- ----------------------------------

As of June 30, 2005,  SJW Corp.  held  approximately  $2,950,000  in  short-term
municipal  and  other  investments.  The fair  market  value of the  investments
approximates the original cost of the investments.

                                       12


ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS

This  report  contains  forward-looking  statements  within  the  meaning of the
federal  securities  laws  relating to future  events and future  results of SJW
Corp. and its subsidiaries  that are based on current  expectations,  estimates,
forecasts, and projections about SJW Corp. and the industries in which SJW Corp.
operates and the beliefs and  assumptions  of the  management of SJW Corp.  Such
forward-looking   statements  are  identified  by  words   including   "expect",
"estimate",   "anticipate"  and  similar  expressions.   These   forward-looking
statements are only  predictions  and are subject to risks,  uncertainties,  and
assumptions that are difficult to predict.  Therefore, actual results may differ
materially and adversely from those expressed in any forward-looking statements.
Important  factors that could cause or contribute to such  differences  include,
but are not  limited  to,  those  discussed  in this  report  under the  section
entitled  "Factors  that  May  Affect  Future  Results"  under  this  Item 2 and
elsewhere, and in other reports SJW Corp. files with the Securities and Exchange
Commission  (SEC),  specifically the most recent reports on Form 10-K, Form 10-Q
and Form 8-K, each as it may be amended from time to time. SJW Corp.  undertakes
no obligation to update the information contained in this report,  including the
forward-looking  statements to reflect any event or circumstance  that may arise
after the date of this report.


GENERAL:
- -------

SJW Corp. is a holding company with three subsidiaries.

San Jose Water  Company,  a wholly owned  subsidiary  of SJW Corp.,  is a public
utility  in  the  business  of  providing  water  service  to  a  population  of
approximately one million people in an area comprising about 138 square miles in
the metropolitan San Jose area.

The  principal  business of San Jose Water Company  consists of the  production,
purchase, storage, purification, distribution and retail sale of water. San Jose
Water Company  provides  water service to customers in portions of the cities of
Cupertino and San Jose and in the cities of Campbell, Monte Sereno, Saratoga and
the Town of Los Gatos, and adjacent unincorporated  territory, all in the County
of Santa Clara in the State of  California.  San Jose Water Company  distributes
water to customers in accordance  with accepted  water  utility  methods,  which
include  pumping from storage and gravity feed from high  elevation  reservoirs.
San Jose Water Company also provides  nonregulated  water related services under
agreements with municipalities.  These nonregulated  services include full water
system operations, billings and cash remittance services.

SJW Land  Company,  a wholly owned  subsidiary  of SJW Corp.,  owns and operates
parking  facilities,  which are  located  adjacent  to San Jose Water  Company's
headquarters and the HP Pavilion in San Jose, California.  SJW Land Company also
owns  commercial  buildings,  other  undeveloped  land primarily in the San Jose
Metropolitan area, some properties in the states of Florida and Connecticut, and
a 70% limited  partnership  interest in 444 West Santa Clara  Street,  L.P.  The
limited  partnership has been determined to be a Variable Interest Entity within
the scope of FIN 46R, and as a result,  it has been  consolidated  with SJW Land
Company.

                                       13


Crystal Choice Water Service LLC, a subsidiary  75% owned by SJW Corp.,  engages
in the sale and rental of water conditioning and purification equipment.

SJW Corp. also owns 1,099,952  shares of California  Water Service Group,  which
represents approximately 6% of its outstanding shares as of June 30, 2005.


BUSINESS STRATEGY:
- -----------------

SJW Corp. focuses its business initiatives in four strategic areas:

     (1)      Regional regulated utility operations in the San Jose metropolitan
              area.

     (2)      Regional nonregulated water and utility-related  services provided
              in accordance  with the  guidelines  established by the California
              Public Utilities Commission (CPUC).

     (3)      Real estate  development  and  investment  activities  in SJW Land
              Company.

     (4)      Out-of-region water and utility-related services, primarily in the
              Western United States.

         Regional Regulated Activities
         -----------------------------

SJW Corp.'s  regulated  utility  operation is  conducted  through San Jose Water
Company, a wholly owned water utility  subsidiary.  SJW Corp.  effectively plans
and applies a diligent and disciplined approach to improving and maintaining its
water system  infrastructure.  It also seeks to acquire  regulated water systems
adjacent to or near its existing service territory.

         Regional Nonregulated Activities
         --------------------------------

San  Jose  Water   Company   also  seeks   appropriate   nonregulated   business
opportunities  that fit its existing  operations  or that allow it to extend its
core  competencies  beyond  existing  operations.  San Jose Water  Company seeks
opportunities to fully utilize its capability and existing capacity by providing
services to other  regional  water  systems,  benefiting  its existing  regional
customers through increased efficiencies and revenue sharing.

Operating in accordance with guidelines  established by the CPUC, San Jose Water
Company   provides   nonregulated   water   services   under   agreements   with
municipalities and other utilities.  Nonregulated  services include water system
operations,  billings and cash remittance processing,  maintenance services, and
telecommunication antenna leasing.

         Real Estate Development and Investment
         --------------------------------------

SJW Land Company's real estate  investments  diversifies  SJW Corp.'s asset base
and  balances  SJW  Corp.'s   concentration  in  regulated  assets.   SJW  Corp.

                                       14


anticipates that its real estate  development  program will increase its overall
financial strength, flexibility, and shareholder value.

SJW Land Company  implements  its strategy by  exchanging  selected  real estate
assets  for  high  quality,  relatively  low  risk  investments  with a  capital
structure  and risk and  return  profile  that is  consistent  with SJW  Corp.'s
consolidated capital structure and risk and return profile.

         Out-of-Region Opportunities
         ---------------------------

SJW Corp. is also pursuing  opportunities to participate in out-of-region  water
and utility-related  services,  particularly regulated water businesses,  in the
Western United  States.  SJW Corp. systematically  evaluates  out-of-region  and
out-of-state opportunities primarily in regulated water businesses that meet SJW
Corp.'s risk and return profile.

The factors SJW Corp. considers in evaluating such opportunities include:

    o regulatory environment;

    o synergy potential;

    o general economic conditions;

    o additional growth opportunities within the region;

    o water quality and environmental issues; and

    o capital requirements.

SJW Corp.  cannot be  certain  it will be  successful  in  locating  appropriate
opportunities  in all of the above business  activities  and  initiatives in our
region  and  out-of-region  and if it does,  in  consummating  any  transactions
relating to such  opportunities.  In  addition,  any  transaction  will  involve
numerous  risks.  These  include the  possibility  of paying more than the value
derived  from the  acquisition,  the  assumption  of certain  known and  unknown
liabilities of the acquired assets, the risk of diverting management's attention
from normal daily  operations of the business,  negative impact to our financial
condition and operating results,  the risks of entering markets in which we have
no or limited direct prior experience and the potential loss of key employees of
any acquired  company.  SJW Corp. cannot be certain that any transaction will be
successful  and will not  materially  harm its  operating  results or  financial
condition.


CRITICAL ACCOUNTING POLICIES:
- ----------------------------

SJW Corp. has identified the accounting  policies below as the policies critical
to its business  operations and the  understanding of the results of operations.
The preparation of financial  statements  requires  management to make estimates
and  assumptions  that affect the reported  amounts of assets and liabilities at
the date of the  financial  statements,  and revenues  and  expenses  during the
reporting period. SJW Corp. bases its estimates on historical  experience and on
various  other  assumptions  that  are  believed  to  be  reasonable  under  the
circumstances.  The impact and any associated risks related to these policies on

                                       15


SJW Corp.'s business operations is discussed throughout "Management's Discussion
and  Analysis  of  Financial  Condition  and Results of  Operations"  where such
policies affect SJW Corp.'s reported and expected financial results. SJW Corp.'s
critical accounting policies are as follows:

         Balancing Account
         -----------------

The  CPUC   establishes   the   balancing   account   mechanism   to  track  the
under-collection  and over-collection of CPUC authorized revenue associated with
expense  changes  for  purchased  water,  purchased  power and pump  tax.  Since
balances  are  tracked  and  subject to  approval by the CPUC before they can be
incorporated into rates, San Jose Water Company has not recognized the balancing
account in its financial statements. The balance of the balancing account varies
with the  seasonality of the water utility  business such that during the summer
months when the demand for water is at its peak, the balancing  account tends to
reflect an  under-collection,  while  during the winter  months  when demand for
water  is  relatively   lower,  the  balancing   account  tends  to  reflect  an
over-collection.  Had the  balancing  account been  recognized in San Jose Water
Company's financial statements, San Jose Water Company's retained earnings would
be increased by the amount of balancing account over-collection, as the case may
be, or  decreased  by the amount of  balancing  account  under-collection,  less
applicable taxes.

The balancing  account  under-collection  balance  accrued prior to November 29,
2001  is now  being  recovered  by way  of a 12-month  Quantity  Rate  surcharge
authorized  by the CPUC.  There have not been any  changes in  purchased  water,
power and pump  taxes  since  August  19,  2004 when the CPUC  issued  the final
decision   (D.04-08-054)   in  San  Jose  Water  Company's   General  Rate  Case
Application.  As of June 30, 2005 and December 31, 2004,  the balancing  account
net  under-collection  balance  was,  including  interest on  approved  amounts,
$604,000 and $610,000, respectively.

         Revenue Recognition
         -------------------

San Jose Water  Company's  revenue from metered  customers  includes  billing to
customers  based on meter  readings  plus an estimate of water used  between the
customers'  last meter reading and the end of the  accounting  period.  San Jose
Water Company reads the majority of its customers'  meters on a bi-monthly basis
and records its revenue  based on its meter  reading  results.  Revenue from the
meter  reading date to the end of the  accounting  period is estimated  based on
historical  usage patterns,  production  records and the effective tariff rates.
The estimate of the unbilled revenue is a management  estimate utilizing certain
sets of  assumptions  and  conditions  which  include the number of days between
meter reads for each billing cycle, the customers'  consumption changes, and the
San Jose Water Company's  experiences in unaccounted-for  water.  Actual results
could differ from those estimates, which would result in adjusting the operating
revenue in the period which the revision to San Jose Water  Company's  estimates
are  determined.  As of June 30, 2005 and December 31,  2004,  accrued  unbilled
revenue was $13,931,000 and $6,605,000, respectively.

SJW  Corp.  recognizes  its  nonregulated  revenue  based on the  nature  of the
nonregulated  business  activities.   Revenue  from  San  Jose  Water  Company's

                                       16


nonregulated  utility  operations  and  billing or  maintenance  agreements  are
recognized  when services have been  rendered.  Revenue from SJW Land Company is
recognized ratably over the term of the lease or when parking services have been
rendered.  Revenue from Crystal  Choice Water  Service LLC is  recognized at the
time of the delivery of water conditioning and purification equipment or ratably
over the term of the lease of the water conditioning and purification equipment.

         Recognition of Regulatory Assets and Liabilities
         ------------------------------------------------

Generally  accepted  accounting  principles  for  water  utilities  include  the
recognition  of regulatory  assets and  liabilities as permitted by SFAS No. 71,
"Accounting for the Effects of Certain Types of Regulation".  In accordance with
SFAS No. 71, San Jose Water Company  records  deferred  costs and credits on the
balance  sheet as  regulatory  assets and  liabilities  when it is probable that
these costs and credits will be recovered in the ratemaking  process in a period
different  from when the costs and credits were  incurred.  Accounting  for such
costs and credits is based on management's judgment that it is probable that the
costs  will be  recoverable  in the future  revenue  of San Jose  Water  Company
through the ratemaking process.  The regulatory assets and liabilities  recorded
by San Jose Water Company primarily relate to the recognition of deferred income
taxes for ratemaking  versus tax accounting  purposes.  The  disallowance of any
asset in the future for ratemaking  purposes,  including the deferred regulatory
assets, would require San Jose Water Company to immediately recognize the impact
of the  costs  for  financial  reporting  purposes.  No  disallowance  had to be
recognized as of June 30, 2005 and December 31, 2004. The net regulatory  assets
recorded by San Jose Water Company as of June 30, 2005 and December 31, 2004 was
$7,227,000 and $8,064,000, respectively.

         Income Taxes
         ------------

SJW Corp. estimates its federal and state income taxes as part of the process of
preparing the financial  statements.  The process involves estimating the actual
current tax exposure  together with assessing  temporary  differences  resulting
from different treatment of items for tax and accounting purposes, including the
evaluation  of the treatment  acceptable  in the water utility  industry and its
regulatory  agency.   These  differences  result  in  deferred  tax  assets  and
liabilities,  which are included in the balance sheet. If actual results, due to
changes in regulatory treatment, or significant changes in tax-related estimates
or assumptions or changes in law, differ  materially from these  estimates,  the
provision for income taxes will be materially  impacted.  The effect on deferred
tax assets and  liabilities of a change in tax rates is recognized in the period
that includes the enactment date.

         Pension Accounting
         ------------------

San Jose Water Company  offers a defined  benefit plan,  Supplemental  Executive
Retirement  Plan and certain  post-retirement  benefits  other than  pensions to
employees retiring with a minimum level of service.  Accounting for pensions and
other  post-retirement  benefits  requires an extensive use of assumptions about
the  discount  rate,  expected  return  on  plan  assets,  the  rate  of  future
compensation  increases  received  by the  employees,  mortality,  turnover  and
medical cost increases.

                                       17


San Jose Water Company,  through its Retirement  Plan  Administrative  Committee
(the Committee) managed by the  representatives  from the unions and management,
establishes  investment  guidelines  which  specify  that  at  least  30% of the
investments  are in bonds or cash.  As of  December  31,  2004,  the plan assets
consisted of  approximately  30% bonds, 2% cash and 68% equities.  The committee
requires that equities be diversified by industry  groups to balance for capital
appreciation and income. In addition,  all investments are publicly traded.  San
Jose Water  Company uses an expected  rate of return on plan assets of 8% in its
actuarial  computation.  The  distribution  of assets is not  considered  highly
volatile  and  sensitive  to changes in market  rates and  prices.  Furthermore,
foreign assets are not included in the investment  profile and thus risk related
to foreign exchange fluctuation has been eliminated.

The plan assets are marked to market at the  measurement  date.  The  investment
trust  assets  incurred  unrealized  market  losses in the years  prior to 2004.
Unrealized  market  losses on  pension  assets are  amortized  over 14 years for
actuarial expense calculation purposes.

San Jose Water Company  utilizes Moody's 'A' and 'Aa' rated bonds in industrial,
utility and financial  sectors with outstanding  amount of $1,000,000 or more in
determining  the  discount  rate  used in  calculating  the  pension  and  other
postretirement  benefit liabilities at the measurement date. For the year ending
December 31, 2004, the composite discount rate used was 6.00%.

         Stock-Based Compensation Plans
         ------------------------------

SJW Corp.  has a  stockholder-approved  long-term  incentive  plan  that  allows
granting of nonqualified stock options,  performance shares, deferred restricted
stock awards and  dividend  awards.  Under the plan,  a total of 900,000  common
shares  have been  authorized  for  awards and  grants.  SJW Corp.  has  adopted
Statement of Financial  Accounting  Standards  (SFAS) No. 123,  "Accounting  for
Stock-Based Compensation",  utilizing the Black-Scholes  option-pricing model to
compute  the fair value of  options  at grant date as basis for the  stock-based
compensation for financial reporting purposes. The weighted-average  assumptions
utilized for 2005 include: expected dividend yield of 2.65%, expected volatility
of 25.3%,  risk-free  interest rate of 3.54%,  expected  holding  period of five
years.

In addition to option grants,  SJW Corp. has granted  deferred  restricted stock
awards to a key employee of SJW Corp.,  which were valued at market price at the
date of grant.  SJW Corp. is  recognizing  the fair market value of the deferred
restricted stock awards granted as compensation expense, over the vesting period
of three years as services are rendered.

Additionally,  deferred  restricted  stock awards granted to non-employee  board
members from the conversion of cash pension benefits were valued at market price
at the date of grant. SJW Corp. is  correspondingly  recognizing the fair market
value of the unvested deferred restricted stock granted as compensation expense,
over the vesting period of three years as services are rendered.

         Consolidation Policy of Majority-Owned Enterprises
         --------------------------------------------------

SJW Corp.  consolidates  its 75%  controlling  interest at Crystal  Choice Water
Service LLC in its Financial  Statement with the 25% minority  interest included

                                       18


as "other" in the Consolidated Statements of Income and Comprehensive Income and
in "other  non-current  liabilities" in the Balance Sheet.  Effective January 1,
2004, SJW Corp. adopted FASB Interpretation No. 46R, (FIN46R)  "Consolidation of
Variable Interest  Entities".  As a result of the adoption of FIN46R,  SJW Corp.
has  identified  its  investment  in 444 West  Santa  Clara  Street,  L.P.  as a
variable  interest entity and that SJW Land Company as the primary  beneficiary.
SJW Corp. has consolidated 444 West Santa Clara Street, L.P. in its consolidated
financial statements as of January 1, 2004.


         Recognition of Gain/Loss on Nonutility Property
         -----------------------------------------------

In compliance with the Uniform Systems of Accounts (USOA) prescribed by the CPUC
and conforming to generally  accepted  accounting  principles for rate-regulated
public utilities,  the cost of retired utility plant, including retirement costs
(less salvage),  is charged to accumulated  depreciation  and no gain or loss is
recognized for utility plant used and useful in providing water utility services
to customers.

Nonutility  property in San Jose Water  Company is property that is neither used
nor useful in providing water utility services to customers and is excluded from
the rate base for  rate-setting  purposes.  San Jose  Water  Company  recognizes
gain/loss on  disposition  of nonutility  property in accordance  with CPUC Code
Section 790.  Nonutility  property in SJW Land Company and Crystal  Choice Water
Service LLC consists primarily of land, buildings,  parking facilities and water
conditioning equipment. Net gains or losses from the sale of nonutility property
are  recorded as a  component  of other  income  (expense)  in the  consolidated
statement of income and comprehensive income.


RECENT ACCOUNTING PRONOUNCEMENTS:
- --------------------------------

In December  2004,  the Financial  Accounting  Standards  Board issued a revised
Statement No. 123,  Share-Based Payment (Statement 123(R)),  which addresses the
accounting for share-based payment  transactions in which an enterprise receives
employee  services in exchange for (a) equity  instruments  of the enterprise or
(b)  liabilities  that are based on the fair  value of the  enterprise's  equity
instruments  or that may be settled by the issuance of such equity  instruments.
Statement  123(R)  requires an entity to recognize the grant-date  fair-value of
stock  options and other  equity-based  compensation  issued to employees in the
income statement. Statement 123(R) generally requires that an entity account for
those  transactions  using  the  fair-value-based  method.  Statement  123(R) is
effective for SJW Corp. on January 1, 2006.  SJW Corp. is utilizing a fair value
option pricing model in calculating its options expense,  which is an acceptable
method under Statement  123(R),  therefore,  the adoption of Statement 123(R) is
not  expected  to have a  material  impact on SJW  Corp.'s  financial  position,
results of operations or cash flows.

In December 2004, the Financial Accounting Standards Board issued FASB Statement
No. 153 (Statement 153), Exchanges of Productive Assets: an Amendment of Opinion
No. 29. As part of its  short-term  international  convergence  project with the

                                       19


International Accounting Standard Board (IASB), on December 16, 2004, the FASB
issued  Statement 153 to address the  accounting for  non-monetary  exchanges of
productive assets.  Statement 153 amends APB No. 29, Accounting for Non-monetary
Exchanges,  which  established a narrow exception for non-monetary  exchanges of
similar productive assets from fair value measurement.  Statement 153 eliminates
that  exception and replaces it with an exception for exchanges that do not have
commercial substance.  Under Statement 153, non-monetary  exchanges are required
to be accounted for at fair value,  recognizing any gains or losses, if the fair
value  is  determinable   within  reasonable  limits  and  the  transaction  has
commercial  substance.  Statement 153 specifies that a non-monetary exchange has
commercial  substance  if the future  cash flows of the entity are  expected  to
change  significantly  as a result of the  exchange.  An entity should apply the
provisions  of Statement  153  prospectively  for  non-monetary  asset  exchange
transactions  in fiscal periods  beginning  after June 15, 2005. The adoption of
Statement 153 is not expected to have a material impact on SJW Corp.'s financial
position, results of operations or cash flows.

In March 2005, the Financial  Accounting  Standards Board issued  Interpretation
No.  47  (Interpretation   47),  Accounting  for  Conditional  Asset  Retirement
Obligations.  Interpretation  47  clarifies  that  the term  "conditional  asset
retirement  obligation"  used in FASB  Statement No. 143,  Accounting  for Asset
Retirement  Obligations,  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.  This  interpretation is effective no later than the end of fiscal years
ending  after  December  15,  2005.  The  adoption of  Interpretation  47 is not
expected to have a material impact on SJW Corp.'s financial position, results of
operations or cash flows.

In May 2005, the Financial  Accounting  Standards Board issued Statement No. 154
(Statement 154), Accounting Changes and Error Corrections:  a replacement of APB
Opinion  No.  20 and FASB  Statement  No.  3.  Under  Statement  No.  54, if the
cumulative effect of the change in accounting  principle can be determined,  but
it is impracticable to determine the specific effects of an accounting change on
one or more prior periods  presented,  the change in accounting  principle  will
have to be applied to the balances of assets and liabilities as of the beginning
of the earliest period for which retrospective application is practicable,  with
a corresponding  adjustment made to the opening balance of retained  earnings or
other components of equity for that period.  If it is impracticable to determine
the  cumulative  effect of applying a change in  accounting  principle,  the new
accounting  principle  is to be applied  prospectively  from the  earliest  date
practicable.   If   retrospective   application   for  all  prior   periods   is
impracticable,  the  method  used to  report  the  change  and the  reason  that
retrospective application is impracticable are to be disclosed. The requirements
for  Statement 154 are  effective  for  accounting  changes made in fiscal years
beginning after December 15, 2005. The adoption of Statement 154 is not expected
to  have a  material  impact  on SJW  Corp.'s  financial  position,  results  of
operations or cash flows.


LIQUIDITY AND CAPITAL RESOURCES:
- -------------------------------

San Jose Water Company's  budgeted capital  expenditures for 2005,  exclusive of
capital  expenditures  financed  by customer  contributions  and  advances,  are

                                       20


$33,761,000 with capital  expenditures  concentrated in water main replacements.
Approximately  $23,000,000  will be spent to replace  San Jose  Water  Company's
mains in 2005. Out of the total budgeted  capital  expenditures  of $33,761,000,
$13,619,000 has been spent as of June 30, 2005.

Starting in 1997,  San Jose Water  Company  began a  four-phased  Infrastructure
Study establishing a systematic approach to replace its utility  infrastructure.
Phases I and II of the  Infrastructure  Study analyzed San Jose Water  Company's
pipes and mains.  Phases III and IV examined all other utility  facilities.  The
Infrastructure Study was completed in July 2002 and is being used as a guide for
future capital improvement  programs.  It will also serve as the master plan for
San Jose Water Company's future improvements.

San Jose Water Company's  capital  expenditures  are incurred in connection with
normal  upgrading  and  expansion  of  existing  facilities  and to comply  with
environmental regulations. San Jose Water Company expects to incur approximately
$187,000,000 in capital  expenditures,  which includes  replacement of pipes and
mains,  and  maintaining  existing  water  systems,  over the next  five  years,
exclusive  of customer  contributions  and  advances.  San Jose Water  Company's
actual capital  expenditures may vary from its projections due to changes in the
expected demand for services, weather patterns, actions by governmental agencies
and general  economic  conditions.  Total  additions to utility  plant  normally
exceed company-financed  additions by several million dollars as a result of new
facilities  construction  funded with advances from developers and contributions
in aid of construction.

A  substantial  portion  of San Jose  Water  Company's  distribution  system was
constructed during the period from 1945 to 1980.  Expenditure levels for renewal
and  modernization of this part of the system will grow at an increasing rate as
these components reach the end of their useful lives. In most cases, replacement
cost will  significantly  exceed the original  installation  cost of the retired
assets due to increases in the costs of goods and services.

As of June 30, 2005,  SJW Corp.'s share of capital  investment in Crystal Choice
Water  Service  LLC  approximated  75%.  SJW  Corp.  does  not  expect  to  make
significant cash contributions to Crystal Choice Water Service LLC in 2005.

Historically,  San Jose Water Company's  write-offs for  uncollectible  accounts
represent less than 1% of its total revenue. Management believes it can continue
to collect its accounts receivable balances at its historical collection rate.


SOURCES OF CAPITAL:
- ------------------

San Jose Water  Company's  ability to finance future  construction  programs and
sustain dividend  payments depends on its ability to attract external  financing
and  maintain  or  increase  internally  generated  funds.  The  level of future
earnings and the related cash flow from operations is dependent,  in large part,
upon the timing and outcome of regulatory proceedings.

San Jose Water  Company's  financing  activity  is designed to achieve a capital
structure  consistent with regulatory  guidelines of approximately  50% debt and

                                       21


50% equity. As of June 30, 2005, San Jose Water Company's funded debt and equity
were 47.3% and 52.7%, respectively.

San Jose Water Company's  internally  generated funds,  which include allowances
for depreciation and deferred income taxes,  have provided  approximately 50% of
the future cash requirements for San Jose Water Company's  capital  expenditure.
Due to its strong cash position and low financial  leverage  condition,  funding
for its future capital  expenditure  program will be provided  primarily through
long-term  debt.  San Jose Water  Company  and its  parent,  SJW  Corp.,  do not
anticipate  the  issuance  of  any  common  equity  to  finance  future  capital
expenditures.

The availability of the cash proceeds from the  condemnation  gain in the fourth
quarter of 2004 provided  additional  cash flow to SJW Corp.  SJW Corp.  and its
subsidiaries  are not expected to obtain any  long-term  financing  in 2005.  In
accordance with the  requirement of the Internal  Revenue Code Section 1033, SJW
Corp. will identify  replacement  property and reinvest the proceeds by November
2006.

San Jose Water Company has outstanding $130,000,000 of unsecured senior notes as
of June 30, 2005. The senior note agreements of San Jose Water Company generally
have terms and  conditions  that  restrict  San Jose Water  Company from issuing
additional  funded  debt if (1) the funded  debt would  exceed  66-2/3% of total
capitalization,  and (2) net  income  available  for  interest  charges  for the
trailing 12 calendar  month period would be less than 175% of interest  charges.
As of June 30,  2005,  San Jose Water  Company's  funded debt was 47.3% of total
capitalization  and the net  income  for the  preceding  12  months  was 425% of
interest charges.

In 2002, the California  Department of Water  Resources  approved San Jose Water
Company's application for an approximately  $2,500,000 Safe Drinking Water State
Revolving Fund (SDWSRF)  20-year loan at an interest rate of 2.39%. The funds in
the  above  amount  were  obtained  for  modifications  made to San  Jose  Water
Company's  Saratoga  Water  Treatment  Plant.  On June 15, 2005,  $1,953,000 was
funded.  San Jose Water  Company  expects to receive  funding for the  remaining
qualified amount in the third quarter of 2005.

In 2004, the California  Department of Water  Resources  approved San Jose Water
Company's  application for a second loan under the SDWSRF  program.  The loan is
for  approximately  $1,660,000  over a term of 20-years  at an interest  rate of
2.60%.  These funds will be used for water treatment plant  improvements to meet
increasing filtration  standards.  San Jose Water Company expects to receive the
funding of this loan in 2005 when all documentation has been completed.

In  connection  with  the  acquisition  of  two  properties  in  the  states  of
Connecticut  and Florida in April 2003, SJW Land Company  executed  mortgages in
the aggregate  amount of $9,900,000 in April 2003. The mortgage loans are due in
10 years and amortized over 25 years with a fixed interest rate of 5.96% and are
secured by the two properties in the states of Connecticut and Florida. The loan
agreements  generally  restrict San Jose Water  Company from  prepayment  in the
first five years and require submission of periodic financial reports as part of
the loan covenants.  The properties were leased to a multinational  organization
for a term of 20-years.

                                       22


The 444 West Santa Clara  Street,  L.P.,  in which SJW Land  Company  owns a 70%
limited partnership  interest,  has a mortgage loan in the outstanding amount of
$4,185,000  as of June 30,  2005.  The  mortgage  loan is due in April  2011 and
amortized over 25 years with a fixed  interest rate of 7.80%.  The mortgage loan
is secured by the  partnership's  real property and is  non-recourse to SJW Land
Company.

SJW Corp. and its subsidiaries have unsecured lines of credit available allowing
aggregate  short-term  borrowings of up to $30,000,000 at rates that approximate
the bank's  prime or reference  rate.  As of June 30,  2005,  SJW Corp.  and its
subsidiaries   had  available   unused   short-term  bank  lines  of  credit  of
$30,000,000. The lines of credit expire on July 1, 2006.


RESULTS OF OPERATIONS:
- ---------------------

         Overview
         --------

SJW Corp.'s consolidated net income for the three months ended June 30, 2005 was
$5,715,000, an increase of $908,000 or 19% from $4,807,000 in the second quarter
of 2004.  For the six months ended June 30, 2005,  earnings was  $8,396,000,  an
increase of $1,815,000 or 28% from $6,580,000 for the same period in 2004.


         Operating Revenue
         -----------------

                                             Operating Revenue by Subsidiary
                                       Three Months Ended       Six Months Ended
                                            June 30                  June 30
                                        2005       2004         2005       2004
                                        ----       ----         ----       ----
                                                     (in thousands)

San Jose Water Company                $43,717    44,181      $75,893      73,840
SJW Land Company                          770       990        1,564       1,927
Crystal Choice Water Service              312       438          649         905
                                       ------    ------       ------      ------
                                      $44,799    45,609      $78,106      76,672
                                       ======    ======       ======      ======

                                       23



The change in consolidated operating revenue was due to the following factors:



                                                          Three Months Ended             Six Months Ended
                                                         June 30 2005 vs. 2004         June 30 2005 vs. 2004
                                                          Increase/(decrease)           Increase/(decrease)
                                                          ------------------            ------------------
Utility:                                                                 (in thousands)
                                                                                       
Consumption changes                                    $ (6,580)         (15%)      $ (8,111)      (11%)
New customers increase                                       252            -            387          -
Rate increases                                             5,866          13%          9,777        13%
Parking and rental                                         (221)            -           (363)         -
Crystal Choice Water Service LLC                           (127)            -           (256)         -
                                                        -------          ----        -------        ----

                                                       $   (810)          (2%)      $  1,434         2%
                                                        =======          ====        =======        ====




         Operating Expenses
         ------------------



                                                                Operating Expenses by Subsidiary
                                                          Three Months Ended        Six Months Ended
                                                                June 30                  June 30
                                                        2005          2004           2005      2004
                                                        ----          ----           ----      ----
                                                                         (in thousands)
                                                                                  
San Jose Water Company                                 $35,978       37,434       $63,364     63,385
SJW Land Company                                           450          459           947        977
Crystal Choice Water Service LLC                           341          439           771        881
SJW Corp.                                                  194          167           308        334
                                                        ------       ------        ------     ------

                                                       $36,963       38,499       $65,390     65,577
                                                        ======       ======        ======     ======



The change in operating expenses from the same period in 2004 was due to the
following factors:

                                       24





                                                          Three Months Ended               Six Months Ended
                                                          June 30 2005 vs. 2004         June 30 2005 vs. 2004
                                                          Increase/(decrease)             Increase/(decrease)
                                                          ------------------              ------------------
                                                                               (in thousands)
Water production costs:
                                                                                              
     Increased surface water supply                          $   (676)     (2%)            $   (102)        -
     Usage and new customers                                   (3,939)    (10%)              (5,455)      (8%)
     Pump tax and purchased water price increase                1,364       4%                2,116        4%
     Other                                                         91        -                  130         -
                                                              -------      ---              -------       ---

         Total water production costs                          (3,160)     (8%)              (3,311)      (4%)
                                                              -------      ---              -------       ---

Nonwater production costs:
     Administrative and general                                   554       2%                  793        1%
     Other operating expense                                      129        -                   71         -
     Maintenance                                                  163        -                   94         -
     Property taxes and other nonincome taxes                      26        -                  108         -
     Depreciation and amortization                                156        -                  786        1%
                                                              -------      ---              -------       ---

         Total nonwater production costs                        1,028       2%                1,852        2%
                                                              -------      ---              -------       ---

Income taxes                                                      596       2%                1,272        2%
                                                              -------      ---              -------       ---

         Total operating expenses                            $ (1,536)     (4%)            $   (187)        -
                                                              =======      ===              =======       ===



San Jose Water  Company's  water  supply  consists  of  groundwater  from wells,
surface water from watershed run-off and diversion, and imported water purchased
from the SCVWD.  Surface  water is the least  expensive  source of water and its
availability  will  significantly  impact the water production costs of San Jose
Water Company.

Water  production  for the three  months  and six  months  ended  June 30,  2005
decreased  2,592 million  gallons and 3,581 million gallons from the same period
in 2004. During these periods,  more surface water was used when compared to the
same period in 2004.

The change in San Jose Water Company's source of supply mix was as follows:



                                             Three Months Ended                    Six Months Ended
                                            June 30 2005 vs. 2004                June 30 2005 vs. 2004
                                             Increase/(decrease)                  Increase/(decrease)
                                             ------------------                   ------------------
                                                               (in  million gallons)
                                                                                      
Purchased water                              (450)        (3%)                      (444)         (2%)
Surface water                                 445          3%                         67            -
Ground water                               (2,515)       (17%)                    (3,125)        (13%)
Reclaimed water                               (72)         -                         (79)           -
                                           ------     ------                      ------        -----

                                           (2,592)       (17)                     (3,581)        (15%)
                                           ======     ======                      ======        =====


                                       25


The changes in the source of supply mix were  consistent with the changes in the
water production costs.

Nonwater production  costs include administrative costs which contains costs for
employee  benefits  and  salaries  and wages.  In 2004,  SJW Corp.  has incurred
approximately  $1,200,000  in direct and indirect  fees and costs in  compliance
with Sarbanes Oxley Section 404 internal  control  requirements.  Such costs are
primarily included in general and administrative expenses and are expected to be
recurring in 2005. In addition, depreciation expense increased $156,000 on added
utility plant.

Income tax  expense for the second  quarter  and six months  ended June 30, 2005
increased by $596,000  and  $1,272,000,  respectively,  over the same periods in
2004 due to higher  earnings  in 2005.  The  effective  income tax rates for the
periods ended June 30, 2005 and 2004 approximated 41%.

The changes in comprehensive  income for the three and six months ended June 30,
2005 and 2004 were due to the  changes  in  market  value of the  investment  in
California Water Service Group.


FACTORS THAT MAY AFFECT FUTURE RESULTS:
- --------------------------------------

         Water Supply and Energy Resources
         ---------------------------------

San Jose Water  Company's  water  supply is obtained  from  wells,  groundwater,
watershed  run-off and  diversion,  surface water and by import water  purchases
from the SCVWD under the terms of a master contract with SCVWD expiring in 2051.
Groundwater level in 2005 remains comparable to the 30-year normal level.

On June 27,  2005,  the  SCVWD's  10  reservoirs  were  84.9% full with  143,440
acre-feet of water in storage.  The rainfall in the first six months of 2005 was
approximately 149% of historical season average.

Rainfall at San Jose Water  Company's  Lake Elsman was  measured at 59.84 inches
for the season of July 1, 2004  through  June 30,  2005,  which is 148.5% of the
five-year average.  Local surface water is a less costly source of water and its
availability   significantly   impacts  San  Jose  Water  Company's  results  of
operations.

Based on information  provided by SCVWD in its Water Utility  Enterprise Report,
San Jose Water  Company  believes  that its various  sources of water supply are
sufficient to meet customer demand for the remainder of the year.

                                       26


To the extent that San Jose Water  Company has to pump water during peak periods
to satisfy  customer demand when imported water is not available,  higher energy
costs will be incurred.  Currently,  the CPUC has no  established  procedure for
water   utilities  to  recover  the  additional   costs  incurred  due  to  such
unanticipated  changes in water supply mix.  There can be no assurance that such
costs will be recovered in full or in part.

         Security Issues
         ---------------

San Jose Water Company has taken steps to increase security at its water utility
facilities and continues to implement a comprehensive  security  upgrade program
for  production  and  storage  facilities,  booster  pump  stations  and company
buildings.  San Jose  Water  Company  also  coordinates  security  and  planning
information  with eight  other large  regional  water  utilities  within the San
Francisco  Bay  area,  as  well as  various  governmental  and  law  enforcement
agencies.

San Jose Water  Company  conducted a  system-wide  vulnerability  assessment  in
compliance  with  federal  regulations  Public Law 107-188  imposed on all water
utilities.  The  assessment  report was filed with the  government  on March 31,
2003. The vulnerability  assessment identified system security enhancements that
impact  water  quality,  health,  safety  and  continuity  of  service  totaling
approximately  $2,300,000,  exclusive  of the years  2001 to 2002  expenditures.
These improvements have been incorporated into the capital budgets for 2005. San
Jose Water Company is continuing  implementation  of security related to capital
improvements  in 2005 and  $765,000 is  expected  to be  incurred in 2005.  Once
completed,  San Jose Water Company believes it will have  substantially  reduced
its  vulnerability  to hostile  aggression.  San Jose Water Company has and will
continue  to bear costs  associated  with  additional  security  precautions  to
protect its water utility business and other operations.  San Jose Water Company
actively participated in the security vulnerability  assessment training offered
by  the  American   Water  Works   Association   Research   Foundation  and  the
Environmental Protection Agency.

         Regulatory Affairs
         ------------------

Almost all of the operating  revenue of San Jose Water Company  results from the
sale of water at rates authorized by the California Public Utilities  Commission
(CPUC).  The CPUC sets rates that are intended to provide revenue  sufficient to
recover operating expenses and produce a reasonable return on common equity. The
timing of the rate decision could have an impact on the result of operations.

On August 19, 2004, the CPUC issued the final decision (D.04-08-054) in San Jose
Water Company's  General Rate Case  Application.  The decision  granted San Jose
Water  Company  authority  to  increase  rates  by  $11,773,000  or 8% in  2004,
$4,283,000  or 2.69% in 2005 and  $4,245,000  or 2.59% in 2006.  The  authorized
return on  common  equity in 2004,  2005 and 2006 is 9.9%,  which is within  the
range of recent rates of return authorized by the CPUC for water utilities.  San
Jose Water Company was also authorized to recover the current balance of $71,000
in its  Water  Contamination  Memorandum  Account,  as  well as  recovery  of an
under-collection  of $382,000  accrued in its  pre-November  29, 2001  Balancing
Account. The new authorized rates became effective August 24, 2004.

                                       27


Pursuant to Public  Utilities  Code  Section  455.2,  San Jose Water  Company is
allowed to recover,  via a 12-month  Quantity Rate  surcharge  authorized by the
CPUC effective  January 1, 2005,  $4,968,000 of  under-collected  revenue due to
regulatory  delay in  implementation  of new  rates in 2004.  Additionally,  the
scheduled rate increase of $4,283,000 described above was also authorized by the
CPUC effective January 1, 2005.

Pursuant to the CPUC's general rate case decision (D.04-08-054),  on January 25,
2005, San Jose Water Company filed an advice letter requesting  authorization to
increase rates by $785,000 via a rate base offset for plant additions  completed
at San Jose Water  Company's  Saratoga Water Treatment Plant and their Montevina
Water Treatment Plant. This rate increase became effective May 13, 2005.

         Balancing Account Recovery Procedures
         -------------------------------------

On March 16, 2004,  the CPUC affirmed its June 19, 2003 decision  (D.03-06-072),
in  which  the  CPUC   revised  the   existing   procedures   for   recovery  of
under-collections  and  over-collections  in balancing  accounts  existing on or
after  November  29, 2001 as  follows:  (1) If a utility is within its rate case
cycle and is not  over-earning,  the utility shall recover its balancing account
subject  to  reasonableness  review;  and (2) If a utility  is either  within or
outside of its rate case cycle and is over-earning,  the  over-earnings  will be
used as a measure by which recovery of offset expenses in the balancing  account
will be reduced.  For example,  if the amount of the over-earning is equal to or
exceeds the amount of offset expenses to be recovered in the balancing  account,
those expenses shall be reduced to zero. Any offset expenses  accumulated in the
balancing  account  would be  amortized  below the line and any offset  revenues
collected in the balancing  account would be returned to  ratepayers.  Utilities
shall use the recorded  rate of return  means test to evaluate  earnings for all
years.  The  expenses  used in this  earnings  test  shall be  adjusted  for any
"extraordinary"  expenses and revenue shall be adjusted for any  "extraordinary"
revenue.  The earnings test will use recorded rate base. Utilities must file for
recovery of the balancing account balances before March 31 of every year.

On August 19, 2004,  the CPUC issued the final decision  (D.04-08-054)  granting
recovery of the  under-collection of the pre-November 29, 2001 Balancing Account
by way of a 12-month  Quantity Rate Surcharge.  The surcharge  became  effective
August 24, 2004.

On  September  9, 2003 and March 30,  2004,  San Jose  Water  Company  filed two
compliance   filings   requesting   CPUC   review  of  the   balancing   account
over-collected balance of approximately  $382,000,  accrued between November 29,
2001 and December 31, 2003.  On June 15, 2004,  the CPUC notified San Jose Water
Company that the over-collected balances had been verified and should be carried
forward to the next review  period.  As of June 30, 2005 and  December 31, 2004,
the  approved   balance  is  an   over-collection   of  $395,000  and  $389,000,
respectively, including interest on approved amounts.

On March 30, 2005, San Jose Water Company filed a compliance  filing  requesting
the  CPUC  review  of  the   balancing   account   under-collected   balance  of
approximately  $999,000,  accrued between January 1, 2004 and December 31, 2004.

                                       28


The CPUC has not  completed  its review of the balance and the final amount that
San Jose Water Company is allowed to carry over could change.

There have not been any changes in  purchased  water and pump taxes since August
19, 2004 when the CPUC issued the final decision (D.04-08-054) in San Jose Water
Company's  General  Rate  Case  Application.  There  have  been  changes  in the
purchased  power costs in 2004 that affects the balancing  account in 2005.  San
Jose Water Company is currently  computing the  over/under-collected  balance in
2005.  San Jose Water Company does not  anticipate  the changes in the balancing
account to be material.

The following is a summary of the balancing account:

                                           June 30 2005       December 31 2004
                                           -------------      -----------------
Over-collected balancing account
11/29/01 to 12/31/03                          $  (382)              $  (382)
Under-collected balancing account
1/1/2004 to 12/31/2004
(currently under review by CPUC)                  999                   999
                                               ------                   ---
Subtotal                                          617                   617

Interest on approved amounts                      (13)                   (7)
                                               ------                ------

Net under-collected balancing account         $   604               $   610
                                               ======                ======


ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


SJW Corp. is subject to market risks in the normal course of business, including
changes in interest rates and equity prices. The exposure to changes in interest
rates is a result of financings  through the issuance of  fixed-rate,  long-term
debt and short-term funds obtained through the variable rate line of credit. SJW
Corp.  also owns  1,099,952  shares of  California  Water  Service  Group and is
exposed to the risk of changes in equity prices.

SJW Corp. has no derivative financial  instruments,  financial  instruments with
significant   off-balance   sheet   risks,   or   financial   instruments   with
concentrations  of credit risk.  There is no material  sensitivity  to change in
market rates and prices.


ITEM 4.     CONTROLS AND PROCEDURES

         (a) SJW Corp.'s  management,  with the participation of the SJW Corp.'s
Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness
of SJW Corp.'s  disclosure  controls and  procedures as of the end of the period
covered by this report.  Based on that evaluation,  the Chief Executive  Officer
and Chief Financial Officer concluded that SJW Corp.'s  disclosure  controls and

                                       29


procedures (as defined in Rule 13(a)-15(e) under the Securities  Exchange Act of
1934) as of the end of the period  covered by this report have been designed and
are functioning effectively to provide reasonable assurance that the information
required to be  disclosed  by SJW Corp.  in reports  filed under the  Securities
Exchange Act of 1934 is recorded, processed,  summarized and reported within the
time periods  specified in the  Securities and Exchange  Commission's  rules and
forms. SJW Corp. believes that a control system, no matter how well designed and
operated,  cannot provide absolute  assurance that the objectives of the control
system are met, and no  evaluation  of controls can provide  absolute  assurance
that all control  issues and instances of fraud,  if any,  within a company have
been detected.

         (b)  There  has been no  change  in  internal  control  over  financial
reporting during the second fiscal quarter of 2005 that has materially affected,
or is  reasonably  likely  to  materially  affect  the  internal  controls  over
financial reporting of SJW Corp.


                           PART II. OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

SJW Corp. is subject to ordinary routine litigation  incidental to its business.
There  are no  pending  legal  proceedings  to  which  SJW  Corp.  or any of its
subsidiaries is a party, or to which any of its properties is the subject,  that
are  expected  to have a  material  effect on SJW  Corp.'s  financial  position,
results of operations or cash flows.


ITEM 2.     CHANGES IN SECURITIES, USE OF PROCEEDS AND ISSUER
            PURCHASES OF EQUITY SECURITIES


On April 29, 2004, SJW Corp.  announced that its board of directors authorized a
stock  repurchase  program to repurchase up to 100,000 shares of its outstanding
common stock over the 36-months period following its announcement.  Below is the
transaction carried out in 2005.



                                                                                          Maximum
                                                              Total Number              Number of
                                                                 of Shares            Shares That
                  Total Number                                Purchased as                May Yet
                     of Shares       Average Price        Part of Publicly           Be Purchased
      Period         Purchased      Paid per Share          Announced Plan         Under the Plan
      ------         ---------      --------------          --------------         --------------
                                                                              
May 1, 2005-
May 31, 2005             4,736              $39.05                  4,736                 90,969

       Total             4,736              $39.05                  4,736                 90,969
                         =====              ======                  =====                 ======


                                       30


There were no shares  repurchased  during the months of April and June 2005.  In
addition,  there were no shares purchased during the first three months of 2005.
As of June 30, 2005, the total shares  repurchased  since  inception of the plan
were 9,031.


ITEM 3.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

At the 2005 Annual Meeting of  Shareholders  of the SJW Corp.  held on April 28,
2005,  an  Employee  Stock  Purchase  Plan,  which was  adopted  by the Board of
Directors of SJW Corp.  on January 27, 2005,  was  approved,  eight  individuals
listed below were  re-elected to the Board of Directors and the  appointment  of
KPMG LLP as independent auditors for 2005 was ratified by the following votes:

Proposal 1:  Election of Directors.

Name of Director                        In Favor                   Withheld
- ----------------                        --------                   --------

Mark L. Cali                            8,590,955                    68,328
J. Philip DiNapoli                      8,593,823                    65,460
Drew Gibson                             8,596,823                    62,460
Douglas King                            8,595,196                    64,087
George E. Moss                          8,585,863                    73,420
W. Richard Roth                         8,595,191                    64,092
Charles J. Toeniskoetter                8,556,912                   102,371
Frederick R. Ulrich, Jr.                8,217,665                   441,618


Proposal 2: Employee stock purchase plan:

In Favor             Against             Abstain              Broker Non-votes
- --------             -------             -------              ----------------
6,811,307            120,193             238,618                  1,489,165


Proposal 3:  Ratification of appointment of independent auditors for 2005:

In Favor             Against             Abstain              Broker Non-votes
- --------             -------             -------              ----------------
8,579,957            47,851              31,474                      1


ITEM 4.     OTHER INFORMATION

On July 28,  2005,  the Board of  Directors  of SJW Corp.  declared  the regular
quarterly  dividend  of $0.2675  per common  share.  The  dividend  will be paid
September  1, 2005,  to  shareholders  of record as of the close of  business on
August 8, 2005.

                                       31


ITEM 5.     EXHIBITS AND REPORTS ON FORM 8-K

         (a)  Exhibits required to be filed by Item 601 of Regulation S-K.

              See Exhibit Index located immediately  following the Certification
              of this  document,  which is  incorporated  herein by reference as
              required to be filed by Item 601 of Regulation S-K for the quarter
              ended on June 30, 2005.


SIGNATURES

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

SJW CORP.


DATE: AUGUST 5, 2005                     BY /S/ ANGELA YIP
                                         -----------------
                                         ANGELA YIP
                                         CHIEF FINANCIAL OFFICER AND TREASURER







                                       32


                                  EXHIBIT INDEX
                                  -------------

Exhibit No.                Description of Document
- ----------                 -----------------------

31.1          Certification  Pursuant to Rule  13a-14(a)/15d-14(a)  by President
              and Chief Executive Officer. (1)

31.2          Certification  Pursuant  to  Rule   13a-14(a)/15d-14(a)  by  Chief
              Financial Officer and Treasurer. (1)

32.1          Certification  Pursuant to 18 U.S.C. Section 1350 by President and
              Chief Executive Officer, as adopted pursuant to Section 906 of the
              Sarbanes-Oxley Act of 2002. (1)

32.2          Certification   Pursuant  to  18  U.S.C.  Section  1350  by  Chief
              Financial  Officer and Treasurer,  as adopted  pursuant to Section
              906 of the Sarbanes-Oxley Act of 2002. (1)


              (1) Filed currently herewith.









                                       33