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                                September 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                              (IRS 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 November 1, 2005 are 9,135,441.


                                       1



                                                    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                       NINE MONTHS
                                                              ENDED SEPTEMBER 30                ENDED SEPTEMBER 30
                                                               2005             2004            2005              2004
                                                           --------          -------       ---------         ---------
                                                                                                   
OPERATING REVENUE                                          $ 58,469           52,297       $ 136,575           128,969
OPERATING EXPENSES
   Operation:
       Purchased water                                       15,512           14,396          34,431            32,572
       Power                                                  1,872            2,108           3,392             4,519
       Pump taxes                                             7,285            8,266          13,145            17,289
       Administrative and general                             5,311            4,462          14,899            13,256
       Other                                                  3,701            3,108          10,308             9,644
   Maintenance                                                2,252            2,216           6,633             6,503
   Property taxes and other nonincome taxes                   1,476            1,352           4,238             4,006
   Depreciation and amortization                              5,042            4,689          14,928            13,789
   Income taxes                                               5,755            3,960          11,622             8,556
                                                           --------          -------       ---------         ---------
Total operating expenses                                     48,206           44,557         113,596           110,134
                                                           --------          -------       ---------         ---------
OPERATING INCOME                                             10,263            7,740          22,979            18,835
Interest on long-term debt                                   (2,382)          (2,372)         (7,155)           (7,136)
Dividend income                                                 313              311             940               932
Sale of nonutility property, net of taxes of $761             1,095                -           1,095                 -
Other, net                                                      (62)            (149)           (236)             (520)
                                                           --------          -------       ---------         ---------
NET INCOME                                                 $  9,227            5,530       $  17,623            12,111
                                                           ========          =======       =========         =========
Other comprehensive income:
   Unrealized income on investment                         $  4,026            2,002       $   3,905             2,166
   Income taxes                                              (1,651)            (821)         (1,601)             (888)
                                                           --------          -------       ---------         ---------
Other comprehensive income, net                               2,375            1,181           2,304             1,278
                                                           --------          -------       ---------         ---------
COMPREHENSIVE INCOME                                       $ 11,602            6,711       $  19,927            13,389
                                                           ========          =======       =========         =========
EARNINGS PER SHARE
   Basic                                                   $   1.01             0.61       $    1.93              1.33
   Diluted                                                 $   1.00             0.60       $    1.91              1.32
                                                           ========          =======       =========         =========
COMPREHENSIVE INCOME PER SHARE
   Basic                                                   $   1.27             0.74       $    2.18              1.47
   Diluted                                                 $   1.25             0.73       $    2.16              1.46
                                                           ========          =======       =========         =========
DIVIDENDS PER SHARE                                        $   0.26             0.25       $    0.79              0.76
                                                           ========          =======       =========         =========
WEIGHTED AVERAGE SHARES OUTSTANDING
   Basic                                                  9,135,441        9,137,433       9,135,710         9,136,986
   Diluted                                                9,250,491        9,198,718       9,234,724         9,193,627

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.
                                        2




                                                     SJW CORP. AND SUBSIDIARIES
                                                CONDENSED CONSOLIDATED BALANCE SHEETS
                                                             (UNAUDITED)
                                                           (IN THOUSANDS)

                                                                         SEPTEMBER 30              DECEMBER 31
                                                                                 2005                     2004
                                                                           ----------                ---------
ASSETS
UTILITY PLANT:
                                                                                                   
   Land                                                                   $     1,735                    1,735
   Depreciable plant and equipment                                            631,947                  605,420
   Construction in progress                                                    10,722                    4,595
   Intangible assets                                                            7,840                    7,840
                                                                          -----------                ---------

       Total utility plant                                                    652,244                  619,590

Less accumulated depreciation and amortization                                204,484                  189,221
                                                                          -----------                ---------

       Net utility plant                                                      447,760                  430,369
                                                                          -----------                ---------

NONUTILITY PROPERTY                                                            33,526                   35,154
Less accumulated depreciation                                                   3,590                    3,167
                                                                          -----------                ---------

       Net nonutility property                                                 29,936                   31,987
                                                                          -----------                ---------

CURRENT ASSETS:
   Cash and equivalents                                                        11,152                   10,899
   Accounts receivable:
       Customers, net of allowances for uncollectible accounts                 11,801                    8,044
       Other                                                                    4,907                      611
   Unbilled utility revenue                                                    15,249                    6,605
   Long-lived assets held-for-sale                                                282                        -
   Materials and supplies                                                         635                      559
   Prepaid expenses                                                             2,388                    1,652
                                                                          -----------                ---------

       Total current assets                                                    46,414                   28,370
                                                                          -----------                ---------

OTHER ASSETS:
   Investment in California Water Service Group                                45,318                   41,413
   Unamortized debt issuance and reacquisition costs                            3,174                    3,300
   Regulatory assets, net                                                       7,227                    8,064
   Intangible pension asset                                                     4,357                    4,357
   Other                                                                        3,967                    4,292
                                                                          -----------                ---------

       Total other assets                                                      64,043                   61,426
                                                                          -----------                ---------

                                                                          $   588,153                  552,152
                                                                          ===========                =========

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.

                                        3




                                                     SJW CORP. AND SUBSIDIARIES
                                                CONDENSED CONSOLIDATED BALANCE SHEETS
                                                             (UNAUDITED)
                                                           (IN THOUSANDS)

                                                                         SEPTEMBER 30                 DECEMBER 31
                                                                                 2005                        2004
                                                                            ---------                     -------
CAPITALIZATION AND LIABILITIES
CAPITALIZATION:
                                                                                                      
   Common stock                                                             $   9,521                       9,516
   Additional paid-in capital                                                  15,094                      14,306
   Retained earnings                                                          158,816                     148,525
   Accumulated other comprehensive income                                      14,648                      12,344
                                                                            ---------                     -------

       Total shareholders' equity                                             198,079                     184,691
                                                                            ---------                     -------

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

       Total capitalization                                                   343,636                     328,295
                                                                            ---------                     -------

CURRENT LIABILITIES:
   Current portion of long-term debt                                               72                         275
   Accrued pump taxes and purchased water                                       7,017                       3,856
   Purchased power                                                              1,472                         848
   Accounts payable                                                             6,018                         870
   Accrued interest                                                             2,203                       3,619
   Accrued taxes                                                                4,658                         890
   Accrued payroll                                                              1,323                       1,066
   Work order deposit                                                             472                         773
   Other current liabilities                                                    3,535                       3,154
                                                                            ---------                     -------

       Total current liabilities                                               26,770                      15,351
                                                                            ---------                     -------

DEFERRED INCOME TAXES                                                          50,810                      49,507
UNAMORTIZED INVESTMENT TAX CREDITS                                              1,869                       1,915
ADVANCES FOR CONSTRUCTION                                                      69,578                      65,251
CONTRIBUTIONS IN AID OF CONSTRUCTION                                           81,500                      78,655
DEFERRED REVENUE                                                                1,286                       1,282
POSTRETIREMENT BENEFIT PLANS                                                    9,936                       9,359
OTHER NONCURRENT LIABILITIES                                                    2,768                       2,537
                                                                            ---------                     -------

                                                                            $ 588,153                     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)
                                                                                             NINE MONTHS ENDED
                                                                                                SEPTEMBER 30
                                                                                             2005          2004
                                                                                        ----------     --------
OPERATING ACTIVITIES:
                                                                                                   
Net income                                                                               $ 17,623        12,111
   Adjustments to reconcile net income to net cash provided by operating activities:
   Depreciation and amortization                                                           14,928        13,789
   Deferred income taxes                                                                      497         4,508
   Stock-based compensation                                                                   963           819
   Gain on sale of nonutility property, net of taxes                                       (1,095)            -
   Changes in operating assets and liabilities:
      Accounts receivable and accrued unbilled utility revenue                            (16,697)       (9,053)
      Accounts payable, purchased power and other current liabilities                       6,152         6,426
      Accrued pump taxes and purchased water                                                3,161         4,065
      Accrued taxes                                                                         3,767         4,587
      Accrued interest                                                                     (1,416)       (1,415)
      Accrued payroll                                                                         257           999
      Work order deposits                                                                    (301)         (672)
      Prepaid expenses and materials and supplies                                            (812)         (570)
      Deferred revenue                                                                          4           (52)
      Other noncurrent assets and noncurrent liabilities                                      164        (1,357)
Other changes, net                                                                            777           (24)
                                                                                        ----------     --------

NET CASH PROVIDED BY OPERATING ACTIVITIES                                                  27,972        34,161

INVESTING ACTIVITIES:
      Additions to utility plant                                                          (33,845)      (33,175)
      Additions to nonutility property                                                       (322)         (280)
      Cost to retire utility plant, net of salvage                                            (89)         (278)
      Proceeds from sale of nonutility property                                             3,414             -
                                                                                        ----------     --------

NET CASH USED IN INVESTING ACTIVITIES                                                     (30,842)      (33,733)

FINANCING ACTIVITIES:
      Long-term borrowings                                                                  1,953             -
      Repayments of long-term borrowings                                                     (204)         (186)
      Stock buyback                                                                          (185)         (149)
      Dividends paid                                                                       (7,332)       (6,990)
      Exercise of stock options                                                                16            12
      Receipts of advances and contributions in aid of construction                        10,364         4,645
      Refunds of advances for construction                                                 (1,489)       (1,549)
                                                                                        ----------     --------

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                         3,123        (4,217)
NET CHANGE IN CASH AND EQUIVALENTS                                                            253        (3,789)
                                                                                        ----------     --------

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

CASH AND EQUIVALENTS, END OF PERIOD                                                      $ 11,152         6,489
                                                                                         ========      =========
Cash paid during the period for:
   Interest                                                                              $  9,284         9,125
   Income taxes                                                                             9,551         1,550

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.

                                        5


                           SJW CORP. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               SEPTEMBER 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 issuable 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.

For the three  months  ended  September  30, 2005 and 2004,  the basic  weighted
average number of common shares was 9,135,441 and 9,137,433,  respectively.  For
the nine months ended  September 30, 2005 and 2004, the basic  weighted  average
number of common shares was 9,135,710 and 9,136,986, respectively. For the three
months ended September 30, 2005 and 2004, the diluted weighted average number of
common shares  outstanding  was 9,250,491 and 9,198,718,  respectively.  For the
nine months ended  September  30, 2005 and 2004,  the diluted  weighted  average
number of common shares  outstanding was 9,234,724 and 9,193,627,  respectively.
For the three and nine months  ended  September  30,  2005,  7,000  option share
equivalents  were  excluded  from the  diluted  calculation  because  they  were
anti-dilutive.


                                       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  September  30,  2005,  9,031  shares have been
issued  pursuant to the Incentive Plan, and 186,191 shares are issuable upon the
exercise of outstanding  options and deferred  restricted  stock.  The remaining
shares  available for issuance under the Incentive  Plan are 704,778.  The total
compensation  cost charged to income under the Incentive  Plan for the three and
nine months ended  September  30, 2005 was $313,000 and  $930,000,  inclusive of
dividend equivalent rights and for the three and nine months ended September 30,
2004 was  $290,000  and  $871,000,  inclusive  of  dividend  equivalent  rights,
respectively.  The total benefit,  including  non-employee  directors' converted
post-retirement  benefits,  recorded in shareholders' equity under the Incentive
Plan for the three and nine months ended  September 30, 2005, was $263,000,  and
$963,000 and for the three and nine months ended September 30, 2004 was $250,000
and $819,000, 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 the
basis for the stock-based  compensation for financial  reporting  purposes.  The
weighted average assumptions utilized include:

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

        Expected dividend yield                   2.6%         3.3%        3.4%
        Expected volatility                      24.3%        23.6%       27.0%
        Risk-free interest rate                  3.67%        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 2005,  21,742 and
7,000 options were issued at exercise prices of $35.26 and $55.38, respectively,
in January and July to employees. The weighted average exercise price was $40.16
and the weighted-average grant-date fair value of the options was $8.17. For the
nine months ended  September  30, 2005 and 2004,  796 and 266 common shares were
issued upon exercise of options,  respectively.  No exercise of options occurred
in the  three  month  period  ending  September  30,  2005.  Shares  subject  to
outstanding  options  under the  Incentive  Plan were  82,951  and  54,739 as of
September 30, 2005 and 2004, respectively.

SJW Corp.  has  recognized  stock  compensation  expense  for the stock  options
granted under the Incentive Plan of $54,000 and $152,000,  respectively, for the
three and nine months  ended  September  30,  2005,  and  $32,000  and  $97,000,
respectively, for the three and nine months ended September 30, 2004.

                                       7

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

As of September 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
$129,000  and  $386,000,  respectively,  for the  three  and nine  months  ended
September 30, 2005, and $128,000 and $384,000,  respectively,  for the three and
nine months ended September 30, 2004.

As of  September  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
September 30, 2005 and 2004, 4,206 and 4,029 shares,  respectively,  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 $101,000
and $303,000,  respectively,  for the three and nine months ended  September 30,
2005 and  $102,000  and  $306,000,  respectively,  for the three and nine months
ended September 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 September 30, 2005 and 2004, SJW Corp.  granted
deferred  restricted  stock  awards  for 7,888 and 4,920  shares in lieu of cash
retainer fees, respectively. SJW Corp. has recognized stock compensation expense
for the three and nine months ended  September  30, 2005, of $29,000 and $87,000
and for the three and nine  months  ended  September  30,  2004,  of $28,000 and
$85,000,  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 September 30, 2005 and 2004,  6,393 and
1,908 dividend  equivalent  rights were converted to deferred  restricted  stock
awards,  respectively,  and $147,000 and $121,000 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.

                                       8

Note 3.  Regulated and 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,  and the sale and rental of water  conditioning
and  purification  equipment of Crystal  Choice Water Service,  LLC (CCWS).  The
following  tables  represent the  distribution of the regulated and nonregulated
business  activities for the three and nine months ended  September 30, 2005 and
2004:



                                         Three Months Ended                          Three Months Ended
                                          September 30 2005                           September 30 2004
                                          -----------------                           -----------------
                                                                 (in thousands)
                                                     Non                                          Non
                                Regulated      Regulated           Total      Regulated     Regulated        Total
                                ---------      ---------        --------      ---------     ---------     --------
                                                                                        
   Revenue                      $  56,038      $   2,431        $ 58,469      $  49,884     $   2,413     $ 52,297
   Expenses                        46,133          2,073          48,206         42,537         2,020       44,557
                                ---------      ---------        --------      ---------     ---------     --------

Operating Income                $   9,905      $     358        $ 10,263      $   7,347     $     393     $  7,740
                                =========      =========        ========      =========     =========     ========


                                          Nine Months Ended                           Nine Months Ended
                                          September 30 2005                           September 30 2004
                                          -----------------                           -----------------
                                                                 (in thousands)
                                                     Non                                          Non
                                Regulated      Regulated           Total      Regulated     Regulated        Total
                                ---------      ---------        --------      ---------     ---------     --------
   Revenue                      $ 130,310      $   6,265        $136,575      $ 121,998     $   6,971     $128,969
   Expenses                       108,296          5,300         113,596        104,573         5,561      110,134
                                ---------      ---------        --------      ---------     ---------     --------

Operating Income                $  22,014      $     965        $ 22,979      $  17,425     $   1,410     $ 18,835
                                =========      =========        ========      =========     =========     ========

Note 4.  Nonutility Property
- ----------------------------

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

                                       9



                                                                          September 30 2005          December 31 2004
                                                                          -----------------          ----------------
                                                                                        (in thousands)
                                                                                                   
Land                                                                          $ 7,810                     $ 8,139
Buildings and improvements                                                     25,485                      26,784
Intangibles                                                                       231                         231
                                                                              -------                     -------
Sub-total                                                                      33,526                      35,154
Less: accumulated depreciation and amortization                                 3,590                       3,167
                                                                              -------                     -------

Total                                                                         $29,936                     $31,987
                                                                              =======                     =======


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 nine  months  ended
September 30, 2005 and 2004 are as follows:



                                                              Three Months Ended          Nine Months Ended
                                                                 September 30                September 30
                                                             2005            2004           2005       2004
                                                             ----            ----           ----       ----
                                                                            (in thousands)

                                                                                          
Service cost                                              $   513             438         $1,540      1,314
Interest cost                                                 889             762          2,665      2,286
Other cost                                                    341             238          1,022        714
Expected return on Assets                                    (706)           (639)        (2,117)    (1,917)
                                                          --------           -----        -------   --------
                                                          $ 1,037             799         $3,110      2,397
                                                          ========           =====        =======   ========

As of September 30, 2005,  SJW Corp. has  contributed  $1,900,000 to the pension
plan and has not made a  contribution  to its other  post-retirement  plan.  SJW
Corp.  expects to contribute  an  additional  $1,000,000 to the pension plan and
$343,000 to its other post-retirement plan in the fourth quarter of 2005.


Note 6.  Segment Reporting
- --------------------------

SJW Corp. is a holding  company with four  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 addition, in the third quarter of 2005, SJW Corp. formed a Texas corporation,
SJWTX Water,  Inc.  (SJWTX Water).  SJWTX Water has entered into an agreement to

                                       10

purchase  Canyon Lake Water  Supply  Corporation,  as  discussed  in note 10. 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 segment 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.



                                                                  THREE MONTHS ENDED SEPTEMBER 30 2005
                                                                            (in thousands)
                                                                          SJW Land            All              SJW
                                                               SJWC        Company          Other*            Corp.
                                                        -----------------------------------------------------------

                                                                                             
Operating revenue                                          $ 57,387        $   751       $    331         $ 58,469
Operating expense                                            47,202            416            588           48,206
Net income                                                    9,074            122             31            9,227
Depreciation and amortization                                 4,865            157             20            5,042
Interest expense                                              2,382              -              -            2,382
Income tax expense                                            5,796             77           (118)           5,755
Assets                                                     $500,869        $39,247       $ 48,037         $588,153


                                                                  THREE MONTHS ENDED SEPTEMBER 30 2004
                                                                             (in thousands)
                                                                          SJW Land            All              SJW
                                                               SJWC        Company          Other*           Corp.
                                                        -----------------------------------------------------------

Operating revenue                                          $ 51,086        $   786       $    425         $ 52,297
Operating expense                                            43,504            435            618           44,557
Net income                                                    5,335             99             96            5,530
Depreciation and amortization                                 4,513            156             20            4,689
Interest expense                                              2,372              -              -            2,372
Income tax expense                                            3,858             90             12            3,960
Assets                                                     $475,147        $32,785       $ 34,964         $542,896



                                       11




                                                                    NINE MONTHS ENDED SEPTEMBER 30 2005
                                                                              (in thousands)
                                                                          SJW Land            All              SJW
                                                               SJWC        Company          Other*           Corp.
                                                        -----------------------------------------------------------
                                                                                              
Operating revenue                                          $133,280        $ 2,315        $   980         $136,575
Operating expense                                           110,566          1,363          1,667          113,596
Net income                                                   17,048            399            176           17,623
Depreciation and amortization                                14,400            469             59           14,928
Interest expense                                              7,155              -              -            7,155
Income tax expense                                           11,568            343           (289)          11,622
Assets                                                     $500,869        $39,247        $48,037         $588,153


                                                                    NINE MONTHS ENDED SEPTEMBER 30 2004
                                                                              (in thousands)
                                                                          SJW Land            All              SJW
                                                               SJWC        Company          Other*           Corp.
                                                        -----------------------------------------------------------

Operating revenue                                          $124,926        $ 2,712        $ 1,331         $128,969
Operating expense                                           106,889          1,412          1,833          110,134
Net income                                                   11,212            530            369           12,111
Depreciation and amortization                                13,271            459             59           13,789
Interest expense                                              7,136                             -            7,136
Income tax expense                                            8,234            433           (111)           8,556
Assets                                                     $475,147        $32,785        $34,964         $542,896




*The "All Other" category includes CCWS, and without regard to its subsidiaries,
SJW Corp.  The assets of SJW Corp.  include the  investment in California  Water
Service Group. 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.  No shares were  repurchased in the third quarter of
2005. All repurchased  shares have been cancelled and are considered  authorized
and unissued.

                                       12

Note 8.  Long-term Liabilities
- ------------------------------

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.  Sale of Nonutility Property
- ------------------------------------

On September  30, 2005,  SJW Land Company sold 2.6 acres of property  located at
Reservoir  Road, Los Gatos,  California for $4,200,000.  SJW Corp.  recognized a
gain on the sale of nonutility property of $1,095,000, net of tax of $761,000.


Note 10. Subsequent Event
- -------------------------

On October 4, 2005,  SJWTX  Water,  Inc.  (SJWTX  Water),  a newly  formed Texas
corporation and wholly owned subsidiary of SJW Corp.,  entered into an agreement
to  purchase  substantially  all of the  assets  of  Canyon  Lake  Water  Supply
Corporation  (CLWSC),  a Texas  nonprofit water supply  corporation.  CLWSC is a
member-owned  nonprofit water utility headquartered in Canyon Lake, Texas. CLWSC
serves a population of approximately  20,000 with more than 6,700 connections in
western Comal County and southern  Blanco  County.  The purchase  price of CLWSC
consists  of $3.2  million in cash  payable to CLWSC at closing,  SJWTX  Water's
assumption,  retirement or  recapitalization  of all of CLWSC's outstanding debt
and bond obligations of  approximately  $20 million and SJWTX Water's payment of
certain  CLWSC  transaction  expenses.  The  acquisition  will be subject to the
satisfaction  of various  conditions set forth in the  agreement,  including the
approval  by the  members  of CLWSC and the Texas  Commission  on  Environmental
Quality and other approvals required under the parties' governing  documents and
applicable laws and  regulations.  Members of CLWSC will vote on the purchase on
November 5, 2005. If approved, SJWTX Water and CLWSC will file applications with
the regulatory agencies for governmental approval and would expect resolution of
such filings in the fall of 2006.


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",  "intends",  "plans",  "may",  "should",  "will"  and

                                       13

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 four 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.

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

In the third quarter of 2005, SJW Corp. formed a Texas corporation, SJWTX Water,
Inc. (SJWTX Water). SJWTX Water has entered into an agreement to purchase Canyon
Lake Water Supply Corporation, as discussed in note 10.

                                       14

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

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.

San  Jose  Water   Company   also  seeks   appropriate   nonregulated   business
opportunities that complement 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.

     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 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.

                                       15

     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:

     *    regulatory environment;
     *    synergy potential;
     *    general economic conditions;
     *    additional growth opportunities within the region;
     *    water quality and environmental issues; and
     *    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 the
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
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:


                                       16

     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 decreased by the amount of balancing account over-collection, as the case may
be, or  increased  by the amount of  balancing  account  under-collection,  less
applicable taxes.

     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 September 30, 2005 and December 31, 2004, accrued unbilled
revenue was $15,249,000 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
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

                                       17

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 September 30, 2005 and December 31, 2004.  The net  regulatory
assets  recorded by San Jose Water Company as of September 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.

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.

                                       18

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 2.6%, expected volatility
of 24.3%,  risk-free  interest rate of 3.67%,  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 of Crystal  Choice Water
Service LLC in its Financial  Statement with the 25% minority  interest included
as "other" in the Consolidated Statements of Income and Comprehensive Income and
in "other  noncurrent  liabilities" on 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 SJW Land  Company  as the  primary  beneficiary.  SJW Corp.
consolidates  its 70%  limited  partnership  interest  in 444 West  Santa  Clara
Street,  L.P.  with  the  30%  minority  interest  included  as  "other"  in the
Consolidated  Statements  of  Income  and  Comprehensive  Income  and in  "other
noncurrent liabilities" on the Balance Sheet.

                                       19

     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
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

                                       20

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.  154,  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
$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,
$21,853,000 has been spent as of September 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.

                                       21

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. San Jose Water Company expects
that 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 September  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
50% equity.  As of September 30, 2005, San Jose Water Company's  funded debt and
equity were 46.2% and 53.8%, respectively.

Historically, San Jose Water Company's internally generated funds, which include
allowances  for   depreciation   and  deferred   income  taxes,   have  provided
approximately  50% of the cash requirements for San Jose Water Company's capital
expenditure.  Due to  its  strong  cash  position  and  low  financial  leverage

                                       22

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 currently  anticipate the issuance of any common equity to finance
future capital expenditures.

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 September  30,  2005,  San Jose Water  Company's  funded debt was 46.2% of
total  capitalization and the net income for the preceding 12 months was 474% 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 fourth 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 have an
original maturity of 10 years and are being 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 SJW Land 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.

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 September 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.

In connection with the nonutility property condemnation in the fourth quarter of
2004 and the  nonutility  property sale in the third  quarter of 2005,  SJW Land

                                       23

Company  intends to identify  replacement  property and reinvest the proceeds in
order to qualify the transactions  under Internal Revenue Code sections 1033 and
1031, by November 2006 and December 2005, respectively.

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 September 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  September  30,
2005 was  $9,227,000,  an increase of $3,697,000 or 67% from  $5,530,000 for the
three months ending  September 30, 2004. For the nine months ended September 30,
2005,  earnings  was  $17,623,000,   an  increase  of  $5,512,000  or  46%  from
$12,111,000 for the same period in 2004. On September 30, 2005, SJW Land Company
sold nonutility property for $4,200,000. SJW Corp. recognized a gain on the sale
of nonutility property of $1,095,000, net of tax of $761,000.

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



                                                                          Operating Revenue by Subsidiary
                                                                 Three Months Ended           Nine Months Ended
                                                                   September 30,                September 30,
                                                                 2005          2004           2005          2004
                                                                 ----          ----           ----          ----
                                                                                (in thousands)

                                                                                             
San Jose Water Company                                        $57,387        51,086       $133,280       124,926
SJW Land Company                                                  751           786          2,315         2,713
Crystal Choice Water Service LLC                                  331           425            980         1,330
                                                              -------        ------       --------       -------
                                                              $58,469        52,297       $136,575       128,969
                                                              =======        ======       ========       =======




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

                                                      Three Months Ended                   Nine Months Ended
                                                  September 30, 2005 vs 2004          September 30, 2005 vs 2004
                                                     Increase/(decrease)                  Increase/(decrease)
                                                     -------------------                  -------------------
Utility:                                                                  (in thousands)

                                                                                            
  Consumption changes                              $ (319)         (1%)                 $(8,430)         (7%)
  New customers increase                              292           1%                      679           -
  Rate increases                                    6,328          12%                   16,105          13%
Parking and rental                                    (35)          -                      (398)          -
Crystal Choice Water Service LLC                      (94)          -                      (350)          -
                                                   ------          ---                  -------          ---
                                                   $6,172          12%                  $ 7,606           6%
                                                   ======          ===                  =======          ===

                                       24

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


                                                                    Operating Expenses by Subsidiary
                                                         Three Months Ended                  Nine Months Ended
                                                           September 30,                       September 30,
                                                         2005          2004                  2005         2004
                                                         ----          ----                  ----         ----
                                                                            (in thousands)
                                                                                           
San Jose Water Company                                $47,202        43,504              $110,566      106,889
SJW Land Company                                          416           435                 1,363        1,412
Crystal Choice Water Service LLC                          471           437                 1,242        1,318
SJW Corp.                                                 117           181                   425          515
                                                      -------        ------              --------      -------

                                                      $48,206        44,557              $113,596      110,134
                                                      =======        ======              ========      =======


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



                                                             Three Months Ended            Nine Months Ended
                                                          September 30, 2005 vs 2004   September 30, 2005 vs 2004
                                                             Increase/(decrease)          Increase/(decrease)
                                                             -------------------          -------------------
                                                                            (in thousands)
Water production costs:
                                                                                              
     Increased surface water supply                           $  (594)     (1%)             $  (696)      (1%)
     Usage decrease                                              (333)     (1%)              (5,788)      (5%)
     Pump tax and purchased water price increase                  742       2%                2,859        3%
     Other                                                         84       -                   213        -
                                                              -------       --              -------        --

         Total water production costs                            (101)      -                (3,412)      (3%)
                                                              -------       --              -------        --

Nonwater production costs:
     Administrative and general                                   849       2%                1,643        1%
     Other operating expense                                      593       1%                  664        1%
     Maintenance                                                   36       -                   130        -
     Property taxes and other nonincome taxes                     124       -                   232        -
     Depreciation and amortization                                353       1%                1,139        1%
                                                              -------       --              -------        --

         Total nonwater production costs                        1,955       4%                3,808        3%
                                                              -------       --              -------        --

Income taxes                                                    1,795       4%                3,066        3%
                                                              -------       --              -------        --

         Total operating expenses                             $ 3,649       8%              $ 3,462        3%
                                                              =======       ==              =======        ==


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

                                       25

Water  production for the three months and nine months ended  September 30, 2005
decreased 178 million gallons and 3,759 million gallons from the same periods in
2004.  During these  periods,  more surface  water was used when compared to the
same periods in 2004.

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



                                                       Three Months Ended                   Nine Months Ended
                                                  September 30, 2005 vs. 2004          September 30, 2005 vs. 2004
                                                      Increase/(decrease)                  Increase/(decrease)
                                                      -------------------                  -------------------
                                                                        (in  million gallons)

                                                                                      
Purchased water                                        443          3%                         (1)       -
Surface water                                          391          2%                        458        1%
Ground water                                          (999)        (6%)                    (4,124)     (10%)
Reclaimed water                                        (13)         -                         (92)       -
                                                    -------        ----                    -------     -----

                                                      (178)        (1%)                    (3,759)      (9%)
                                                    =======        ====                    =======     =====


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.  The increase of nonwater  production
costs for the third  quarter of 2005 from the third  quarter  of 2004  consisted
principally of $849,000 in general and  administrative  costs,  which includes a
$356,000 increase in employee benefits' costs, $265,000 in professional services
and  $228,000 in salaries  and other  expenses.  In  addition,  other  operating
expenses  increased  $593,000,  taxes other than income  increased  $124,000 and
depreciation expense increased $353,000 as a result of growth in utility plant.

Income tax expense for the third  quarter and nine months  ended  September  30,
2005 increased by $1,795,000 and $3,066,000, respectively, over the same periods
in 2004 due to higher  earnings in 2005. The effective  income tax rates for the
periods ended September 30, 2005 and 2004 approximated 41%.

The  changes  in  comprehensive  income  for the  three  and nine  months  ended
September  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

                                       26

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 October 3, 2005,  the  SCVWD's  10  reservoirs  were 68.2% full with  115,223
acre-feet of water in storage. The rainfall in the first nine months of 2005 was
approximately 151% 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  September  30, 2005,  which is 148.5% of
the five-year average. No rainfall was recorded at Lake Elsman during the period
from July 1, 2005 to September  30, 2005,  which is  consistent  with the 5-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.

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 that 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.  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. As of September  30, 2005,  $564,000 has been  incurred.  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.

                                       27

    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 results 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.

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.

Effective  July 1, 2005,  the CPUC approved a request for a revenue  increase of
$2.1 million to recover the  increased  cost of purchased  water and higher pump
tax charged to San Jose Water Company by the SCVWD.

    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

                                       28

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 as other expenses 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  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  September  30, 2005 and December 31,
2004,  the approved  balance is an  over-collection  of $394,000  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.
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.

Effective  July 1, 2005,  the CPUC approved a request for a revenue  increase of
$2.1 million to recover the  increased  cost of purchased  water and higher pump
tax  charged to San Jose Water  Company by the SCVWD.  The  increased  costs and
associated  rate revenue is now being tracked in the  Memorandum  Type Balancing
Account,  subject  to review by the CPUC.  There  have also been  changes in the
purchased  power costs in 2005 that affect the balancing  account for 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:




                                                     September 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                                             999                              999
Under-collected Memorandum Type
Balancing Account 7/1/2005 to 9/30/2005                             73                                -
                                                                -------                          -------
Subtotal                                                           690                              617

Interest on approved amounts                                       (12)                              (7)
                                                                -------                          -------

Net under-collected balancing account                           $  678                           $  610
                                                                =======                          =======



                                       29

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
procedures  (as defined in Rule 13a-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 third  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.

                                       30

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
information regarding shares repurchased by SJW Corp. during 2005.



                                                                       Total Number of      Maximum Number of
                             Total Number                          Shares Purchased as        Shares That May
                                of Shares         Average Price       Part of Publicly       Yet 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
                                    =====                ======                  =====                 ======


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


ITEM 5.     OTHER INFORMATION
            -----------------

On October 27, 2005,  the Board of  Directors of SJW Corp.  declared the regular
quarterly  dividend  of $0.2675  per common  share.  The  dividend  will be paid
December  1, 2005,  to  shareholders  of record as of the close of  business  on
November 7, 2005.


ITEM 6.     EXHIBITS
            --------

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 September 30, 2005.

                                       31

                                   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:  November 4, 2005                    By /s/ Angela Yip
                                           -----------------
                                           ANGELA YIP
                                           Chief Financial Officer and Treasurer


                                       32

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


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

10.1        Asset  Purchase  Agreement between SJWTX Water, Inc. and Canyon Lake
            Water Supply Corporation as of October 4, 2005. (1)

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