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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended June 30, 2005

                                       OR

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

For the transition period from _________________ to______________________

Commission File Number 0-422

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

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

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

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

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

                                 Yes |X| No |_|

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

                                 Yes |X| No |_|

The number of shares  outstanding of each of the registrant's  classes of common
stock,  as of August 1, 2005:  Common  Stock,  No Par Value:  11,453,119  shares
outstanding.

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




                                      INDEX


     PART I.      FINANCIAL INFORMATION                                     PAGE
                                                                            ----

     Item 1.      Financial Statements:
                  Condensed Consolidated Statements of Income                 1
                  Condensed Consolidated Balance Sheets                       2
                  Condensed Consolidated Statement of Cash Flows              3
                  Condensed Consolidated Statements of Capital Stock
                    and Long-term Debt                                        4
                  Notes to Unaudited Condensed Consolidated
                    Financial Statements                                      5

     Item 2.      Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                        13

     Item 3.      Quantitative and Qualitative Disclosures of Market Risk    19

     Item 4.      Controls and Procedures                                    19


     PART II.     OTHER INFORMATION

     Item 1.      Legal Proceedings                                           19

     Item 2.      Changes in Securities                                       19

     Item 3.      Defaults upon Senior Securities                             19

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

     Item 5.      Other Information                                           20

     Item 6.      Exhibits                                                    20

SIGNATURE                                                                     21





                                          MIDDLESEX WATER COMPANY
                                CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                                (Unaudited)

                                                  Three Months Ended June 30,       Six Months Ended June 30,
                                                     2005             2004            2005            2004
                                                  ----------------------------    ----------------------------
                                                                                      
Operating Revenues                                $ 18,430,751    $ 17,769,913    $ 35,173,654    $ 33,645,646
                                                  ----------------------------    ----------------------------

Operating Expenses:
   Operations                                        9,409,108       9,357,580      18,451,104      18,261,671
   Maintenance                                         979,119         808,459       1,877,804       1,670,967
   Depreciation                                      1,620,159       1,449,469       3,168,207       2,885,699
   Other Taxes                                       2,163,520       2,026,107       4,246,654       3,971,301
   Income Taxes                                        894,714       1,018,643       1,561,484       1,526,002
                                                  ----------------------------    ----------------------------

       Total Operating Expenses                     15,066,620      14,660,258      29,305,253      28,315,640
                                                  ----------------------------    ----------------------------

               Operating Income                      3,364,131       3,109,655       5,868,401       5,330,006

Other Income (Expense):
   Allowance for Funds Used During Construction        140,456          80,721         350,906         130,282
   Other Income                                         35,943         117,759          91,162         137,565
   Other Expense                                       (16,324)        (26,440)        (24,469)        (29,676)
                                                  ----------------------------    ----------------------------

       Total Other Income, net                         160,075         172,040         417,599         238,171

Interest Charges                                     1,578,078       1,391,364       2,960,170       2,644,206
                                                  ----------------------------    ----------------------------

Net Income                                           1,946,128       1,890,331       3,325,830       2,923,971

Preferred Stock Dividend Requirements                   63,696          63,696         127,393         127,393
                                                  ----------------------------    ----------------------------

Earnings Applicable to Common Stock               $  1,882,432    $  1,826,635    $  3,198,437    $  2,796,578
                                                  ----------------------------    ----------------------------

Earnings per share of Common Stock:
   Basic                                          $       0.17    $       0.17    $       0.28    $       0.26
   Diluted                                        $       0.16    $       0.16    $       0.28    $       0.26

Average Number of
   Common Shares Outstanding :
   Basic                                            11,392,964      11,068,164      11,380,290      10,823,630
   Diluted                                          11,736,104      11,411,304      11,723,430      11,166,770

Cash Dividends Paid per Common Share              $     0.1675    $     0.1650    $     0.3350    $     0.3300



See Notes to Condensed Consolidated Financial Statements.


                                                       1




                                           MIDDLESEX WATER COMPANY
                                    CONDENSED CONSOLIDATED BALANCE SHEETS
                                                 (Unaudited)

                                                                                       June 30,           December 31,
ASSETS                                                                                   2005                 2004
=====================================================================================================================
                                                                                                   
UTILITY PLANT:            Water Production                                          $ 90,016,001         $ 82,340,798
                          Transmission and Distribution                              195,627,732          188,026,091
                          General                                                     23,235,929           20,451,215
                          Construction Work in Progress                                4,522,572           13,013,391
                          -------------------------------------------------------------------------------------------
                          TOTAL                                                      313,402,234          303,831,495
                          Less Accumulated Depreciation                               52,843,576           52,017,761
                          -------------------------------------------------------------------------------------------
                          UTILITY PLANT - NET                                        260,558,658          251,813,734
                          -------------------------------------------------------------------------------------------

=====================================================================================================================
CURRENT ASSETS:           Cash and Cash Equivalents                                    1,775,866            4,034,768
                          Accounts Receivable, net                                     6,887,716            6,316,853
                          Unbilled Revenues                                            4,469,823            3,572,713
                          Materials and Supplies (at average cost)                     1,484,304            1,203,906
                          Prepayments                                                  1,148,964              823,976
                          -------------------------------------------------------------------------------------------
                          TOTAL CURRENT ASSETS                                        15,766,673           15,952,216
                          -------------------------------------------------------------------------------------------

=====================================================================================================================
DEFERRED CHARGES          Unamortized Debt Expense                                     3,095,555            3,172,254
AND OTHER ASSETS:         Preliminary Survey and Investigation Charges                 1,525,533            1,032,182
                          Regulatory Assets                                            8,185,848            8,198,565
                          Restricted Cash                                              8,943,926           13,257,106
                          Non-utility Assets, net                                      5,573,584            5,237,622
                          Other                                                          554,826              465,419
                          -------------------------------------------------------------------------------------------
                          TOTAL DEFERRED CHARGES AND OTHER ASSETS                     27,879,272           31,363,148
                          -------------------------------------------------------------------------------------------
                           TOTAL ASSETS                                            $ 304,204,603        $ 299,129,098
                          -------------------------------------------------------------------------------------------

CAPITALIZATION AND LIABILITIES
=====================================================================================================================
CAPITALIZATION:           Common Stock, No Par Value                                $ 73,187,022         $ 71,979,902
                          Retained Earnings                                           22,492,587           23,103,908
                          Accumulated Other Comprehensive Income, net of tax              53,888               44,841
                          ===========================================================================================
                          TOTAL COMMON EQUITY                                         95,733,497           95,128,651
                          ===========================================================================================
                          Preferred Stock                                              4,063,062            4,063,062
                          Long-term Debt                                             115,376,100          115,280,649
                          -------------------------------------------------------------------------------------------
                          TOTAL CAPITALIZATION                                       215,172,659          214,472,362
                          -------------------------------------------------------------------------------------------

=====================================================================================================================
CURRENT                   Current Portion of Long-term Debt                            1,185,882            1,091,351
LIABILITIES:              Notes Payable                                               14,000,000           11,000,000
                          Accounts Payable                                             5,070,380            6,001,806
                          Accrued Taxes                                                7,204,777            6,784,380
                          Accrued Interest                                             1,942,373            1,703,131
                          Unearned Revenues and Advanced Service Fees                    463,696              387,156
                          Other                                                          659,381              795,456
                          -------------------------------------------------------------------------------------------
                          TOTAL CURRENT LIABILITIES                                   30,526,489           27,763,280
                          -------------------------------------------------------------------------------------------

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

=====================================================================================================================
DEFERRED CREDITS          Customer Advances for Construction                          12,178,644           12,366,060
AND OTHER LIABILITIES:    Accumulated Deferred Investment Tax Credits                  1,657,258            1,696,566
                          Accumulated Deferred Income Taxes                           14,682,242           14,556,153
                          Employee Benefit Plans                                       6,357,169            5,464,056
                          Regulatory Liability - Cost of Utility Plant Removal         5,431,423            5,363,152
                          Other                                                          812,069              849,551
                          -------------------------------------------------------------------------------------------
                          TOTAL DEFERRED CREDITS AND OTHER LIABILITIES                41,118,805           40,295,538
                          -------------------------------------------------------------------------------------------

=====================================================================================================================
CONTRIBUTIONS IN AID OF CONSTRUCTION                                                  17,386,650           16,597,918
                          -------------------------------------------------------------------------------------------
                          TOTAL CAPITALIZATION AND LIABILITIES                     $ 304,204,603        $ 299,129,098
                          ===========================================================================================


See Notes to Condensed Consolidated Financial Statements.


                                                          2




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

                                                                    Six Months Ended June 30,
                                                                     2005             2004
                                                                 -----------------------------
                                                                             
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                       $ 3,325,830       $ 2,923,971
Adjustments to Reconcile Net Income to
      Net Cash Provided by Operating Activities:
          Depreciation and Amortization                            3,509,017         3,020,567
          Provision for Deferred Income Taxes and ITC               (159,513)           39,170
          Allowance for Funds Used During Construction              (350,906)         (130,282)
      Changes in Assets and Liabilities:
          Accounts Receivable                                       (570,863)         (785,289)
          Unbilled Revenues                                         (897,110)         (873,204)
          Materials & Supplies                                      (280,398)         (215,910)
          Prepayments                                               (324,988)         (200,973)
          Other Assets                                              (155,411)         (222,368)
          Accounts Payable                                          (931,426)          669,749
          Accrued Taxes                                              415,736           559,769
          Accrued Interest                                           239,242          (178,028)
          Employee Benefit Plans                                     893,113           (24,223)
          Unearned Revenue & Advanced Service Fees                    76,540           231,263
          Other Liabilities                                         (173,557)              289

----------------------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                          4,615,306         4,814,501
----------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Utility Plant Expenditures*                                (11,592,836)       (9,035,216)
      Cash Surrender Value & Other Investments                      (154,744)          (57,864)
      Restricted Cash                                              4,313,180           823,690
      Preliminary Survey & Investigation Charges                    (493,351)          318,934
      Other Assets                                                         -            25,859

----------------------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                             (7,927,751)       (7,924,597)
----------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Redemption of Long-term Debt                                  (350,109)         (335,280)
      Proceeds from Issuance of Long-term Debt                       540,091         1,242,581
      Net Short-term Bank (Repayments) Borrowings                  3,000,000        (8,000,000)
      Deferred Debt Issuance Expenses                                 (7,724)          (11,859)
      Common Stock Issuance Expense                                        -          (303,222)
      Proceeds from Issuance of Common Stock                       1,207,120        14,239,689
      Payment of Common Dividends                                 (3,809,758)       (3,608,581)
      Payment of Preferred Dividends                                (127,393)         (127,393)
      Construction Advances and Contributions-Net                    601,316            46,027
----------------------------------------------------------------------------------------------
NET CASH (USED BY) PROVIDED BY FINANCING ACTIVITIES                1,053,543         3,141,962
----------------------------------------------------------------------------------------------
NET CHANGES IN CASH AND CASH EQUIVALENTS                          (2,258,902)           31,866
----------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                   4,034,768         3,005,610
----------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                       $ 1,775,866       $ 3,037,476
----------------------------------------------------------------------------------------------

*Excludes Allowance for Funds Used During Construction.

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
   Cash Paid During the Period for:
      Interest                                                   $ 2,779,732       $ 2,822,152
      Interest Capitalized                                       $  (350,906)      $  (130,282)
      Income Taxes                                               $ 1,807,000       $ 1,435,500
----------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.


                                              3



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

                                                                              June 30,            December 31,
                                                                                2005                  2004
===============================================================================================================
                                                                                           
Common Stock, No Par Value
     Shares Authorized   -   20,000,000
     Shares Outstanding  -   2005 - 11,419,347                              $ 73,187,022          $ 71,979,902
                             2004 - 11,358,772

Retained Earnings                                                             22,492,587            23,103,908
Accumulated Other Comprehensive Income, net of tax                                53,888                44,841
--------------------------------------------------------------------------------------------------------------
        TOTAL COMMON EQUITY                                                   95,733,497            95,128,651
--------------------------------------------------------------------------------------------------------------

Cumulative Preference Stock, No Par Value:
     Shares Authorized - 100,000
     Shares Outstanding - None
Cumulative Preferred Stock, No Par Value
     Shares Authorized - 140,497
   Convertible:
     Shares Outstanding, $7.00 Series - 14,881                                 1,562,505             1,562,505
     Shares Outstanding, $8.00 Series - 12,000                                 1,398,857             1,398,857
   Nonredeemable:
     Shares Outstanding, $7.00 Series -   1,017                                  101,700               101,700
     Shares Outstanding, $4.75 Series - 10,000                                 1,000,000             1,000,000
--------------------------------------------------------------------------------------------------------------
        TOTAL PREFERRED STOCK                                                  4,063,062             4,063,062
--------------------------------------------------------------------------------------------------------------

Long-term Debt
   8.05%, Amortizing Secured Note, due December 20, 2021                       3,024,283             3,063,389
   6.25%, Amortizing Secured Note, due May 22, 2028                            9,625,000             9,835,000
   4.22%, State Revolving Trust Note, due December 31, 2022                      769,238               784,000
   3.60%, State Revolving Trust Note, due May 1, 2025                          2,888,407             2,348,316
   4.00% to 5.00%, State Revolving Trust Bond, due September 1, 2021             790,000               790,000
   0.00%, State Revolving Fund Bond, due September 1, 2021                       641,580               652,306
   First Mortgage Bonds:
      5.20%, Series S, due October 1, 2022                                    12,000,000            12,000,000
      5.25%, Series T, due October 1, 2023                                     6,500,000             6,500,000
      6.40%, Series U, due February 1, 2009                                   15,000,000            15,000,000
      5.25%, Series V, due February 1, 2029                                   10,000,000            10,000,000
      5.35%, Series W, due February 1, 2038                                   23,000,000            23,000,000
      0.00%, Series X, due September 1, 2018                                     742,578               755,006
      4.25% to 4.63%, Series Y, due September 1, 2018                            920,000               920,000
      0.00%, Series Z, due September 1, 2019                                   1,650,588             1,679,979
      5.25% to 5.75%, Series AA, due September 1, 2019                         2,085,000             2,085,000
      0.00%, Series BB, due September 1, 2021                                  2,014,399             2,048,095
      4.00% to 5.00%, Series CC, due September 1, 2021                         2,275,000             2,275,000
      5.10%, Series DD, due January 1, 2032                                    6,000,000             6,000,000
      0.00%, Series EE, due September 1, 2024                                  7,715,909             7,715,909
      3.00% to 5.50%, Series FF, due September 1, 2024                         8,920,000             8,920,000
--------------------------------------------------------------------------------------------------------------
        SUBTOTAL LONG-TERM DEBT                                              116,561,982           116,372,000
--------------------------------------------------------------------------------------------------------------
                            Less: Current Portion of Long-term Debt           (1,185,882)           (1,091,351)
--------------------------------------------------------------------------------------------------------------
                               TOTAL LONG-TERM DEBT                        $ 115,376,100         $ 115,280,649
--------------------------------------------------------------------------------------------------------------


See Notes to Condensed Consolidated Financial Statements.


                                       4


                             MIDDLESEX WATER COMPANY
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Summary of Significant Accounting Policies

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

The  consolidated  notes  within  the 2004  Form  10-K are  applicable  to these
financial  statements  and,  in the  opinion of the  Company,  the  accompanying
unaudited condensed  consolidated  financial  statements contain all adjustments
necessary to present  fairly the financial  position as of June 30, 2005 and the
results of  operations  for the three and six month  periods ended June 30, 2005
and 2004, and cash flows for the six month periods ended June 30, 2005 and 2004.
Information included in the Condensed Consolidated Balance Sheets as of December
31, 2004, has been derived from the Company's audited  financial  statements for
the year ended December 31, 2004.

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

In December 2004, the FASB issued SFAS  No.123(R),  "Share-Based  Payment" (SFAS
123(R)), which replaces SFAS No. 123, "Accounting for Stock-Based  Compensation"
(SFAS 123), and supersedes APB Opinion No. 25,  "Accounting  for Stock Issued to
Employees".  The Statement requires that the cost resulting from all share-based
payment  transactions be recognized in the financial  statements.  The Statement
also  establishes  fair value as the  measurement  objective in  accounting  for
share-based   payment   arrangements  and  requires  all  entities  to  apply  a
fair-value-based  measurement  method  in  accounting  for  share-based  payment
transactions  with  employees,  except for equity  instruments  held by employee
share  ownership  plans.  This statement was


                                       5


originally  effective  for quarters  beginning  after June 15, 2005,  however on
April 14, 2005,  the  Securities  and Exchange  Commission  adopted a rule which
makes the provisions of SFAS 123(R) effective for fiscal periods beginning after
June  15,  2005  (January  1,  2006  for the  Company).  The  Company  currently
recognizes  compensation expense at fair value for stock-based payment awards in
accordance with SFAS No. 123 "Accounting for Stock-Based Compensation," and does
not  anticipate  adoption of this  standard  will have a material  impact on its
financial position, results of operations, or cash flows.

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

In May 2004, the FASB issued FASB Staff Position  (FSP) 106-2,  "Accounting  and
Disclosure  Requirements Related to the Medicare Prescription Drug,  Improvement
and Modernization  Act of 2003" (FSP 106-2).  FSP 106-2 provides guidance on the
accounting for the effects of the Medicare  Prescription  Drug,  Improvement and
Modernization  Act of  2003  (Medicare  Drug  Act)  for  employers  who  sponsor
postretirement  health care plans that provide  prescription drug benefits.  FSP
106-2 also requires those employers to provide certain disclosures regarding the
effect of the federal  subsidy  provided by the Medicare  Drug Act. The Medicare
Drug Act generally permits plan sponsors that provide retiree  prescription drug
benefits that are "actuarially equivalent" to the benefits of Medicare Part D to
be eligible for a non-taxable  federal  subsidy.  FSP 106-2 is effective for the
first interim or annual period beginning after June 15, 2004. FSP 106-2 provides
that if the effect of the  Medicare  Drug Act is not  considered  a  significant
event,  the measurement  date for the adoption of FSP 106-2 is delayed until the
next regular measurement date. Based on discussions with its Actuary, Management
determined  the effect of the Medicare Drug Act is not  considered a significant
event and thus the Company will account for the effects of FSP 106-2 at its next
measurement  date  (January 1, 2005).  The  adoption of FSP 106-2 did not have a
material effect on the Company's financial statements.

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

In  March  2005,  the  FASB  issued   Interpretation  No.  47,  "Accounting  for
Conditional  Asset  Retirement  Obligations"  (FIN  47),  to  clarify  the  term
"conditional asset retirement  obligation" as used in SFAS No. 143,  "Accounting
for Asset  Retirement  Obligations."  Conditional  asset  retirement  obligation
refers to a legal  obligation to perform an asset  retirement  activity in which
the timing and/or method of settlement  are  conditional  on a future event that
may or may not be within the control of the entity.  The  obligation  to perform


                                       6


the asset retirement  activity is unconditional  even though  uncertainty exists
about the timing and/or method of settlement. Accordingly, an entity is required
to recognize a liability  for the fair value of a conditional  asset  retirement
obligation if the fair value of the liability can be reasonably  estimated.  The
fair value of a liability for the conditional asset retirement obligation should
be  recognized  when  incurred,   generally,  upon  acquisition,   construction,
development and/or through the normal operation of the asset.  Uncertainty about
the timing and/or method of settlement  should be factored into the  measurement
of the liability when sufficient  information exists. FIN 47 also clarifies when
an entity would have  sufficient  information  to  reasonably  estimate the fair
value of an asset retirement  obligation.  FIN 47 is effective no later than the
end of fiscal  years  ending  after  December  15, 2005  (December  31, 2005 for
calendar-year  enterprises).  The Company does not  anticipate  adoption of this
standard  will have a  material  impact on its  financial  position,  results of
operations, or cash flows.

Rate  Matters -  Middlesex  filed for a 13.1%  base rate  increase  with the New
Jersey Board of Public  Utilities (BPU) on May 16, 2005. The requested  increase
is intended to recover increased costs of operations, maintenance, and taxes, as
well as capital  investment of  approximately  $19.2 million since January 2004.
Included  in the  capital  investment  is $8.7  million  for a second  raw water
pipeline to ensure  back-up  water supply for our primary  treatment  plant.  We
cannot  predict  whether the BPU will  ultimately  approve,  deny, or reduce the
amount of our request.  We expect a decision on this matter in the first quarter
of 2006.

The  Company  anticipates  its  Pinelands  subsidiaries  will file for base rate
increases with the BPU during August 2005. The request will be  necessitated  by
increased costs of operations,  maintenance,  and capital investment.  We cannot
predict whether the BPU will ultimately  approve,  deny, or reduce the amount of
our request.

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

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

Note 2 - Capitalization

Common  Stock - On April 28, 2005,  the Company  filed with the  Securities  and
Exchange Commission on Form S-3 to issue shares under its Dividend  Reinvestment
and Common Stock  Purchase  Plan at a 5% discount on optional  cash payments and
reinvested  dividends for a six-month  period  commencing  on June 1, 2005,  and
concluding on December 1, 2005. During the six months ended June 30, 2005, there


                                       7


were  60,575  common  shares  (approximately  $1.2  million)  issued  under  the
Company's Dividend Reinvestment and Common Stock Purchase Plan.

Long-term  Debt - Tidewater has received  approval from the PSC to finance up to
$16.0  million  in the  form of  long-term  debt  securities.  Of  this  amount,
Tidewater  received  loan  approval  in April  2005  under  the  Delaware  State
Revolving Fund (SRF) program of $2.0 million.  Tidewater  closed on this loan on
July 25, 2005. The Delaware SRF program allows, but does not obligate, Tidewater
to draw down against a General  Obligation Note for two specific projects over a
two-year period ending in April 2007. The interest rate on any draw down will be
set at 3.49%.  Tidewater has received a commitment  letter from CoBank,  a rural
cooperative  financial  institution,  approving the  conversion  of  Tidewater's
existing $7.0 million  short-term  borrowings with CoBank and an additional $7.0
million of funding for an  aggregated  $14.0  million  mortgage-type  loan to be
repaid  over a term of 25 years.  The terms of the CoBank  loan allow but do not
obligate, Tidewater to draw down against the additional $7.0 million at any time
after the loan closing through August 31, 2006.  During that period,  there is a
commitment  fee of 12.5 basis  points,  or 0.125%,  on the unused  balance.  The
interest  rate for the CoBank loan will be a variable rate set weekly by CoBank,
with  Tidewater  having an option to fix the interest  rate at any time over the
life of the loan at a margin over CoBank's cost of funds.  The CoBank  financing
is expected to be completed during the third quarter of 2005.

Note 3 - Earnings Per Share

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

                   (In Thousands Except for per Share Amounts)

                                                 Three Months Ended
                                                      June 30,

                                                Weighted              Weighted
                                       2005      Average    2004       Average
Basic:                                Income     Shares    Income      Shares
-----------------------------------------------------------------------------
Net Income                            $ 1,946     11,393   $ 1,890     11,068
Preferred Dividend                        (64)                 (64)
                                      -------    -------   -------    -------
Earnings Applicable to Common Stock   $ 1,882     11,393   $ 1,826     11,068

Basic EPS                             $  0.17              $  0.17

-----------------------------------------------------------------------------
Diluted:
-----------------------------------------------------------------------------
Earnings Applicable to Common Stock   $ 1,882     11,393   $ 1,826     11,068
$7.00 Series Preferred Dividend            26        179        26        179
$8.00 Series Preferred Dividend            24        164        24        164
                                      -------    -------   -------    -------
Adjusted Earnings Applicable to
  Common Stock                        $ 1,932     11,736   $ 1,876     11,411

Diluted EPS                           $  0.16              $  0.16


                                       8



                                                    Six Months Ended
                                                        June 30,

                                                 Weighted              Weighted
                                        2005      Average    2004       Average
Basic:                                 Income     Shares    Income      Shares
------------------------------------------------------------------------------
 Net Income                            $ 3,326     11,380   $ 2,924     10,824
 Preferred Dividend                       (127)                (127)
                                       -------    -------   -------    -------
 Earnings Applicable to Common Stock   $ 3,199     11,380   $ 2,797     10,824

 Basic EPS                             $  0.28              $  0.26

------------------------------------------------------------------------------
 Diluted:
------------------------------------------------------------------------------
 Earnings Applicable to Common Stock   $ 3,199     11,380   $ 2,797     10,824
 $7.00 Series Dividend                      52        179        52        179
 $8.00 Series Dividend                      48        164        48        164
                                       -------    -------   -------    -------
 Adjusted Earnings Applicable to
   Common Stock                        $ 3,299     11,723   $ 2,897     11,167

 Diluted EPS                           $  0.28              $  0.26


Note 4 - Business Segment Data

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


                                       9


                                           (Dollars in Thousands)
                                 Three Months Ended       Six Months Ended
                                      June 30                  June 30,
Operations by Segments:           2005        2004        2005        2004
----------------------------------------------------------------------------
Revenues:
   Regulated                    $ 16,393    $ 15,099    $ 31,152    $ 28,490
   Non - Regulated                 2,068       2,701       4,082       5,216
Inter-segment Elimination            (30)        (30)        (60)        (60)
                                --------------------   ---------------------
Consolidated Revenues           $ 18,431    $ 17,770    $ 35,174    $ 33,646
                                --------------------   ---------------------

Operating Income:
   Regulated                    $  3,262    $  3,040    $  5,636    $  5,113
   Non - Regulated                   102          70         232         217
                                --------------------   ---------------------
Consolidated Operating Income   $  3,364    $  3,110    $  5,868    $  5,330
                                --------------------   ---------------------

Net Income:
   Regulated                    $  1,867    $  1,856    $  3,140    $  2,781
   Non - Regulated                    79          34         186         143
                                --------------------   ---------------------
Consolidated Net Income         $  1,946    $  1,890    $  3,326    $  2,924
                                --------------------   ---------------------

Capital Expenditures:
   Regulated                    $  7,313    $  6,053    $ 11,446    $  8,915
   Non - Regulated                    88          46         147         120
                                --------------------   ---------------------
Total Capital Expenditures      $  7,401    $  6,099    $ 11,593    $  9,035
                                --------------------   ---------------------

                                  As of        As of
                                 June 30,   December 31,
                                   2005         2004
                                   ----         ----
Assets:
   Regulated                    $ 301,183    $ 296,260
   Non - Regulated                  5,231        4,943
Inter-segment Elimination          (2,209)      (2,074)
                                ---------    ---------
Consolidated Assets             $ 304,205    $ 299,129
                                ---------    ---------


                                       10


Note 5 - Short-term Borrowings

The Company has established lines of credit  aggregating $40.0 million that have
varying  expiration  dates through the remainder of 2005. At June 30, 2005,  the
outstanding borrowings under these credit lines were $14.0 million at a weighted
average  interest  rate of 4.14%.  As of that date,  the Company  had  borrowing
capacity of $26.0 million under its credit lines.

The weighted average daily amounts of borrowings outstanding under the Company's
credit lines and the weighted average interest rates on those amounts were $12.0
million and $8.2  million at 4.36% and 1.58% for the three months ended June 30,
2005 and 2004,  respectively.  The weighted  average daily amounts of borrowings
outstanding  under the Company's  credit lines and the weighted average interest
rates on those  amounts were $11.1  million and $10.7 million at 4.11% and 1.57%
for the six months ended June 30, 2005 and 2004, respectively.

Note 6 - Commitments and Contingent Liabilities

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

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

Note 7 - Employee Retirement Benefit Plans

Pension - The Company has a noncontributory  defined benefit pension plan, which
covers all employees with more than 1,000 hours of service.  The Company expects
to make cash  contributions  of $0.6  million  during the  current  year.  These
contributions  are  expected  to be made  during the third  quarter of 2005.  In
addition,  the Company maintains an unfunded  supplemental  pension plan for its
executives.

Post-retirement Benefits Other Than Pensions - The Company has a post-retirement
benefit plan other than pensions for substantially all of its retired employees.
Coverage  includes  healthcare and life  insurance.  Retiree  contributions  are
dependent on credited years of service.  The Company  expects to make total cash
contributions of $1.2 million during the current year. These  contributions will
be made each quarter  during 2005. The Company has made  contributions  totaling
$0.6 million through June 30, 2005.


                                       11


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




                                                                   (Dollars in Thousands)
                                                          Pension Benefits       Other Benefits
                                                          ----------------       --------------
                                                                 Three Months Ended June 30,
                                                            2005      2004       2005       2004
                                                          ----------------------------------------
                                                                               
Service Cost                                              $   283    $   186    $   153    $   106
Interest Cost                                                 381        346        193        145
Expected Return on Assets                                    (384)      (372)       (69)       (53)
Amortization of Unrecognized Losses                             3         --        120         73
Amortization of Unrecognized Prior Service Cost                23         23         --         --
Amortization of Transition Obligation                          --         --         34         34
                                                          ----------------------------------------
Net Periodic Benefit Cost                                 $   306    $   183    $   431    $   305
                                                          ----------------------------------------


                                                                  (Dollars in Thousands)
                                                          Pension Benefits       Other Benefits
                                                          ----------------       --------------
                                                                  Six Months Ended June 30,
                                                            2005      2004       2005       2004
                                                          ----------------------------------------
                                                                               
Service Cost                                              $   565    $   373    $   306    $   213
Interest Cost                                                 762        693        385        290
Expected Return on Assets                                    (768)      (746)      (137)      (107)
Amortization of Unrecognized Losses                             7         --        240        146
Amortization of Unrecognized Prior Service Cost                46         46         --         --
Amortization of Transition Obligation                          --         --         68         68
                                                          ----------------------------------------
Net Periodic Benefit Cost                                 $   612    $   366    $   862    $   610
                                                          ----------------------------------------



Note 8 - Other Comprehensive Income

Comprehensive income was as follows:

                                                                  (Dollars in Thousands)
                                                          Three Months Ended       Six Months
                                                               June 30,             June 30,
                                                            2005      2004       2005       2004
                                                          ----------------------------------------
                                                                               
Net Income                                                $ 1,946    $ 1,890    $ 3,326    $ 2,924
Other Comprehensive Income:
Change in Value of Equity Investments,
  Net of Income Tax                                            10         (3)         9         (3)
                                                          ----------------------------------------
     Other Comprehensive Income                                10         (3)         9         (3)

                                                          ----------------------------------------
Comprehensive Income                                      $ 1,956    $ 1,887    $ 3,335    $ 2,921
                                                          ----------------------------------------



                                       12


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

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

Forward-Looking Statements

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

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

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

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

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


                                       13


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

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

Overview

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

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

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

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

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

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


                                       14


Recent Developments

Rate Increases

Middlesex  filed for a 13.1% base rate  increase  with the BPU on May 16,  2005.
Reasons for the requested increase are higher costs of operations,  maintenance,
and taxes, as well as capital  investment of  approximately  $19.2 million since
January  2004.  Included in the capital  investment is $8.7 million for a second
raw water  pipeline to ensure  back-up  water  supply for our primary  treatment
plant.  We cannot  predict  whether the BPU will  approve,  deny,  or reduce the
amount of our request.  We believe a decision on this matter will be received in
the first quarter of 2006.

The  Company  anticipates  its  Pinelands  subsidiaries  will file for base rate
increases with the BPU during August 2005. The request will be  necessitated  by
increased costs of operations,  maintenance,  and capital investment.  We cannot
predict whether the BPU will ultimately  approve,  deny, or reduce the amount of
our request.

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

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

Results of Operations - Three Months Ended June 30, 2005

Operating  revenues  for the three  months  ended June 30, 2005  increased  $0.7
million  or 3.7% from the same  period in 2004.  Water  sales  improved  by $0.9
million in our New Jersey  systems,  which was primarily a result of a base rate
increase  that was granted to Middlesex on May 27,  2004.  Revenues  rose in our
Delaware service  territories by $0.4 million.  Base rate increases and customer
growth in Delaware  provided  additional  water  consumption  sales and facility
charges totaling $0.5 million. Unfavorable weather in the Spring of 2005 delayed
the  completion  of homes by  developers  in  several  residential  subdivisions
resulting in lower than  expected  customer  growth in Delaware.  Revenues  from
connection fees, which are one-time charges as homes are initially  connected to
the water  system,  were delayed in the second  quarter due to the  construction
delays.  This resulted in a reduction in connection fee revenues by $0.1 million
as compared to the same period in the prior year.

USA had reduced revenues of $0.7 million as compared to the same period in 2004.
This  reduction was due to our meter  services  venture  completing its original
contracts  during  December 2004. USA has not bid on, and  consequently  has not
obtained any  additional  meter  services  contracts for 2005.  Furthermore,  no
additional meter services  contracts are expected for the remainder of 2005. All
other operations accounted for $0.1 million of higher revenues.

While we anticipate continued customer and consumption growth among our Delaware
systems, such growth and increased consumption cannot be guaranteed.  During the
first six months of 2005,  approximately  1,000 new customers  were added to the
Delaware  System,  as  compared  to  approximately  1,200  during the prior year


                                       15


period.  This has resulted in reduced  connection fee revenues  through June 30,
2005 and lower water consumption revenues than anticipated due to the lag in new
customer connections that resulted from the developer construction delays. While
overall water sales for the  Middlesex  System are higher in 2005 than the prior
year  period,  there has been  decreased  consumption  of 4.9% by several  large
industrial customers.  With regard to Middlesex's  industrial customer class, we
expect  this  trend to  continue  throughout  the  remainder  of  2005.  Weather
conditions may adversely impact future water consumption in spite of anticipated
customer growth in Delaware.  Our water systems are also highly dependent on the
effects of weather. As a result of anticipated regulation of wastewater services
in Delaware,  we have  established a new regulated  wastewater  operation (TESI)
that commenced operations during fiscal 2005. Due to the start-up nature of this
operation,  we expect our expenses with respect to this subsidiary to marginally
exceed its revenues in the near term.

Operating  expenses  increased $0.4 million or 2.8%.  Operation and  maintenance
expenses  increased  $0.2 million or 2.2%.  In New Jersey,  Payroll and benefits
costs,  insurance and corporate  governance related fees increased $0.7 million.
The continued  growth of our Delaware  systems resulted in increases in the cost
of water treatment, insurance and additional employees and related benefit costs
of $0.2 million.  Costs related to our meter  services  venture  decreased  $0.7
million due to the  completion of the original  projects  during  December 2004.
Water treatment  costs related to our City of Perth Amboy contract  decreased by
$0.1 million. All other operating expenses increased $0.1 million.

Depreciation expense increased $0.2 million or 11.8%, primarily as a result of a
higher  level of  utility  plant  in  service.  Since  June  30,  2004,  our net
investment in utility plant has increased by $34.0 million.

Other taxes  increased by $0.1 million,  reflecting  taxes on increased  taxable
gross  revenues.  Income  taxes  decreased  by $0.1  million  as a result  of an
increased  tax benefits  from a higher level of Allowance  for Funds Used During
Construction  (AFUDC) as compared to the prior year period,  due to the increase
in capital projects in New Jersey and Delaware.

Net income increased by 3.0% to $1.9 million.  Basic earnings per share, however
remained at $0.17 due to the increase in shares  outstanding  during the current
year,  primarily  due to the sale of 700,000  shares of common  stock on May 12,
2004 and shares issued under the Company's Dividend Reinvestment plan during the
second quarter of 2005. Diluted earnings per share remained at $0.16.

Results of Operations - Six Months Ended June 30, 2005

Operating revenues for the six months ended June 30, 2005 increased $1.5 million
or 4.5% from the same period in 2004.  Water sales  improved by $1.8  million in
our New Jersey systems, as a result of the base rate increases that were granted
to  Middlesex  on May 27,  2004.  Customer  growth of 9.1% in Delaware  provided
additional  consumption  sales,  facility  charges and  connection  fees of $0.7
million. Base rate increases accounted for $0.1 million of the increase.

USA had reduced revenues of $1.2 million as compared to the same period in 2004,
due to our meter  services  venture  completing  its original  contracts  during
December  2004.  All other  operations  accounted for $0.1 million of additional
revenues.

Operating  expenses  increased $1.0 million or 3.5%.  Operation and  maintenance
expenses  increased  $0.4 million or 2.0%.  In New Jersey,  Payroll and benefits
costs (primarily pension and post-retirement  expenses) and corporate governance
related fees increased  $1.0 million.  As previously  discussed,  the continuing
growth of our  Delaware  systems  resulted in higher  costs of water  treatment,
additional  employees and related  benefit  expenses,  and corporate  governance
related fees of $0.5 million.


                                       16


The costs of our meter services  decreased $1.1 million due to the completion of
the original  projects during December 2004. Costs relating to our City of Perth
Amboy  contract  decreased  by $0.1  million.  All  other  costs  of  operations
increased by $0.1 million.

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

Depreciation  expense increased $0.3 million or 9.8%, due to the higher level of
utility plant in service, as discussed for the three-month results.

Other taxes increased by $0.3 million,  reflecting taxes on higher taxable gross
revenues.

Income  taxes  were  comparable  to the  prior  year  period  as a result  of an
increased tax benefits from a higher level of AFUDC.

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

Net income  increased by $0.4 million,  or 13.7%, and basic and diluted earnings
per share  increased  from  $0.26 to $0.28 per  share.  The  earnings  per share
increase  was due to the  higher net  income,  but was  partially  offset by the
increase in average shares outstanding as compared to the prior year period.

Liquidity and Capital Resources

Cash flows from operations are largely based on four factors:  weather, adequate
and timely rate relief,  effective cost  management,  and customer  growth.  The
effect of these factors on net income is discussed in results of operations. For
the six  months  ended June 30,  2005,  cash  flows  from  operating  activities
decreased  $0.2  million to $4.6  million,  as compared to the prior year.  This
decrease was primarily  attributable to the timing of payments to vendors, which
was  partially  offset  by the  timing of  retirement  plan  contributions,  and
interest payments.  The $4.6 million of net cash flow from operations allowed us
to internally fund  approximately 40% of our utility plant  expenditures for the
period,  with the  remainder  funded with  restricted  cash from the proceeds of
previously  issued long-term  borrowings.  Due to the seasonality of our primary
business of providing regulated water service,  cash flow from operations in the
first and second quarters of any fiscal year is not necessarily an indication of
our ability to generate cash to fund our capital program or pay dividends to our
shareholders over the course of an entire calendar year.

The  Company's  capital  program for 2005 is estimated  to be $23.2  million and
includes  $11.2  million for water system  additions  and  improvements  for our
Delaware  systems,  $3.4  million  to  complete  the new raw  water  line to the
Middlesex primary water treatment plant that began in 2004, and $3.3 million for
the RENEW Program,  which is our program to clean and cement line  approximately
nine miles of unlined  mains in the Middlesex  System.  There remains a total of
approximately 129 miles of unlined mains in the 730-mile  Middlesex System.  The
capital program also includes $5.3 million for other  scheduled  upgrades to our
existing systems in New Jersey.  The scheduled  upgrades consist of $1.1 million
for  improvements  to existing plant,  $1.2 million for 


                                       17


mains, $0.8 million for service lines, $0.3 million for meters, $0.3 million for
hydrants, and $1.6 million for computer systems and various other items.

To pay for our capital  program in 2005,  we will utilize  internally  generated
funds and funds available under existing New Jersey Environmental Infrastructure
Trust loans  (currently,  $3.8 million) and Delaware State  Revolving Fund (SRF)
loans (currently,  $1.3 million),  which provide low cost financing for projects
that meet certain water quality and system improvement benchmarks. If necessary,
we will also utilize  short-term  borrowings  through $40.0 million of available
lines of credit with three  commercial  banks.  As of June 30,  2005,  there was
$14.0 million outstanding against the lines of credit.

Tidewater  received  approval from the PSC to finance up to $16.0 million in the
form of long-term  debt  securities.  Of this amount,  Tidewater  received  loan
approval in April 2005 under the Delaware SRF program of $2.0 million. Tidewater
closed on the $2.0 loan on July 25, 2005. The Delaware SRF program  allows,  but
does not obligate,  Tidewater to draw down against a General Obligation Note for
two specific  projects over a two-year period ending in April 2007. The interest
rate on any draw down will be set at 3.49%.  Tidewater has received a commitment
letter from CoBank, a rural  cooperative  financial  institution,  approving the
conversion of  Tidewater's  existing  $7.0 million  short-term  borrowings  with
CoBank and an additional $7.0 million of funding for an aggregated $14.0 million
mortgage type loan to be repaid over a term of 25 years. The terms of the CoBank
loan allow,  but do not obligate,  Tidewater to draw down against the additional
$7.0 million at any time after the loan closing through August 31, 2006.  During
that period,  there is a commitment fee of 12.5 basis points,  or 0.125%, on the
unused  balance.  The interest  rate for the CoBank loan will be a variable rate
set weekly by CoBank,  with Tidewater  having an option to fix the interest rate
at any time over the life of the loan at a margin over  CoBank's  cost of funds.
The CoBank  financing  is expected to be completed  during the third  quarter of
2005.

The Company  periodically  issues shares of common stock in connection  with its
dividend  reinvestment  and stock  purchase plan. On April 27, 2005, the Company
filed with the  Securities  and Exchange  Commission on Form S-3 to issue shares
under its Dividend  Reinvestment and Common Stock Purchase Plan at a 5% discount
on optional  cash  payments  and  reinvested  dividends  for a six-month  period
commencing on June 1, 2005, and  concluding on December 1, 2005.  During the six
months  ended June 30,  2005,  the company  raised  approximately  $1.2  million
through the  issuance  of 60,575  common  shares  under the  Company's  Dividend
Reinvestment  and Common Stock Purchase Plan. From time to time, the Company may
issue additional equity to reduce short-term  indebtedness and for other general
corporate purposes.

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

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

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


                                       18


Item 3.  Quantitative and Qualitative Disclosures of Market Risk

The Company is subject to the risk of  fluctuating  interest rates in the normal
course of business.  Our policy is to manage  interest  rates through the use of
fixed  rate,  long-term  debt and,  to a lesser  extent,  short-term  debt.  The
Company's  interest rate risk related to existing fixed rate,  long-term debt is
not material due to the term of the majority of our Amortizing Secured Notes and
First Mortgage Bonds,  which have maturity dates ranging from 2009 to 2038. Over
the next twelve  months,  approximately  $1.2 million of the current  portion of
eleven existing long-term debt instruments will mature.  Applying a hypothetical
change in the rate of interest charged by 10% on those borrowings would not have
a material effect on earnings.

Item 4.  Controls and Procedures

As  required  by Rule  13a-15  under the  Exchange  Act,  an  evaluation  of the
effectiveness of the design and operation of the Company's  disclosure  controls
and procedures was conducted by the Company's Chief Executive Officer along with
the Company's Chief Financial Officer. Based upon that evaluation, the Company's
Chief Executive Officer and the Company's Chief Financial Officer concluded that
the Company's  disclosure controls and procedures are effective as of the end of
the period covered by this Report. There have been no significant changes in the
Company's  internal  controls or in other  factors,  which  could  significantly
affect internal controls during the quarter ended June 30, 2005.

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


                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings

Reference is made to the Company's Annual Report on Form 10-K for the year ended
December 31, 2004, and Quarterly  Report on Form 10-Q filed for the period ended
March 31, 2005.

Item 2.  Changes in Securities

None.

Item 3.  Defaults upon Senior Securities

None.


                                       19


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

The following  matter was submitted to a vote of the security holders during the
Company's Annual Meeting of Shareholders held on May 25, 2005:

Election of Directors. Nominees for Class III, term expiring 2008:

                                                   FOR             WITHHELD
                                                   ---             --------

           John R. Middleton, M.D.               9,627,320         135,425
           Jeffries Shein                        9,630,158         132,587
           J. Richard Tompkins                   9,625,118         137,627


Item 5.  Other Information

None.

Item 6.  Exhibits

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

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

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

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


                                       20


                                   SIGNATURES

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

                                                   MIDDLESEX WATER COMPANY

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

Date: August 9, 2005


                                       21