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

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                    FORM 10-K
 (Mark One)
     |X|  ANNUAL  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
          EXCHANGE ACT OF 1934
          For the fiscal year ended December 31, 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)

Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class:                  Name of each exchange on which registered:
None                                  None

Securities registered pursuant to Section 12(g) of the Act:
                           Common Stock, No par Value
                           --------------------------
                                (Title of Class)

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

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

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

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant at June 30, 2005 was  $211,641,354  based on the closing market price
of $19.42 per share.

The number of shares outstanding for each of the registrant's  classes of common
stock, as of March 1, 2006:

           Common Stock, No par Value: 11,603,238 shares outstanding

                       Documents Incorporated by Reference
                       -----------------------------------
Proxy Statement to be filed in connection with the  Registrant's  Annual Meeting
of  Shareholders  to be held on May 24,  2006,  which  will be  filed  with  the
Securities and Exchange  Commission  within 120 days, is incorporated as to Part
III.



                             MIDDLESEX WATER COMPANY
                                    FORM 10-K

                                      INDEX
                                                                           PAGE
                                                                           ----
Forward-Looking Statements                                                   1

PART I
Item 1.      Business:
                Overview                                                     2
                Financial Information                                        4
                Water Supplies and Contracts                                 4
                Employees                                                    6
                Competition                                                  7
                Regulation                                                   7
                Management                                                   9
Item 1A.     Risk Factors                                                   11
Item 1B.     Unresolved Staff Comments                                      13
Item 2.      Properties                                                     14
Item 3.      Legal Proceedings                                              15
Item 4.      Submission of Matters to a Vote of Security Holders            16

PART II
Item 5.      Market for the Registrant's Common Equity, Related
                Stockholder Matters and Issuer Purchase of
                Equity Securities                                           16
Item 6.      Selected Financial Data                                        18
Item 7.      Management's Discussion and Analysis of
                Financial Condition and Results of Operations               19
Item 7A.     Qualitative and Quantitative Disclosure About Market Risk      28
Item 8.      Financial Statements and Supplementary Data                    29
Item 9.      Changes in and Disagreements with Accountants on
                Accounting and Financial Disclosure                         52
Item 9A.     Controls and Procedures                                        52
Item 9B.     Other Information                                              56

PART III
Item 10.     Directors and Executive Officers of the Registrant             57
Item 11.     Executive Compensation                                         57
Item 12.     Security Ownership of Certain Beneficial Owners
                and Management                                              57
Item 13.     Certain Relationships and Related Transactions                 57
Item 14.     Principal Accountant Fees and Services                         57

PART IV
Item 15.     Exhibits and Financial Statement Schedules                     58

Signatures                                                                  59
Exhibit Index                                                               60




Forward-Looking Statements

Certain  statements   contained  in  this  annual  report  are  "forward-looking
statements"  within the  meaning of federal  securities  laws.  Middlesex  Water
Company  (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
          2006 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  amount of cash  contributions  to  fund  the
          Company's  retirement  benefit  plans,   including  statements  as  to
          anticipated discount rates and rates of return on plan assets;
     -    statements as to trends; and
     -    statements regarding the availability and quality of our water supply.

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

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

Many of these  factors are beyond the  Company's  ability to control or predict.
Given these uncertainties,  readers are cautioned not to place undue reliance on
any forward-looking statements,  which only speak to the Company's understanding
as of the  date of this  annual  report.  The  Company  does not  undertake  any
obligation to release publicly any revisions to these forward-looking statements
to reflect  events or  circumstances  after the date of this annual report or to
reflect the occurrence of unanticipated  events, except as may be required under
applicable securities laws.

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

                                       1


                                     PART I

Item 1.  Business.

Overview

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

The terms "the Company,"  "we," "our," and "us" refer to Middlesex Water Company
and its  subsidiaries,  including  Tidewater  Utilities,  Inc.  (Tidewater)  and
Tidewater's  wholly-owned  subsidiaries,  Southern  Shores  Water  Company,  LLC
(Southern Shores) and White Marsh Environmental Systems, Inc. (White Marsh). The
Company's other  subsidiaries are 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),  Bayview Water Company (Bayview),  and Tidewater  Environmental
Services,  Inc.  (TESI).  Effective  January 1, 2006,  Bayview  was merged  into
Middlesex and ceased being a stand-alone entity.

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

Middlesex System

The Middlesex  System in New Jersey  provides  water  services to  approximately
58,500 retail customers,  primarily in eastern Middlesex County,  New Jersey and
provides water under wholesale contracts to the Township of Edison, the Boroughs
of  Highland  Park and  Sayreville,  and both the Old  Bridge  and the  Marlboro
Township Municipal Utilities  Authorities.  The Middlesex System treats,  stores
and  distributes  water  for  residential,   commercial,   industrial  and  fire
prevention  purposes.  Under a  special  contract,  the  Middlesex  System  also
provides water treatment and pumping services to the Township of East Brunswick.
The  Middlesex  System,   through  its  retail  and  contract  sales,   produced
approximately 69% of our 2005 revenue.

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

                                       2


Tidewater System

Tidewater, together with its wholly-owned subsidiary,  Southern Shores, provides
water services to approximately 28,300 retail customers for domestic, commercial
and fire protection purposes in over 271 separate community water systems in New
Castle, Kent and Sussex Counties,  Delaware.  Tidewater has another wholly-owned
subsidiary,  White Marsh,  which  operates  water and  wastewater  systems under
contract for  approximately  4,000  customers and also owns the office  building
that  Tidewater uses as its business  office.  White Marsh's rates for water and
wastewater   operations  are  not  regulated  by  the  Delaware  Public  Service
Commission  (PSC). The Tidewater System produced  approximately 17% of our total
revenue in 2005.

Utility Service Affiliates (Perth Amboy)

USA-PA  operates  the  City  of Perth Amboy's (Perth Amboy) water and wastewater
systems  under  a  20-year  agreement,  which expires in 2018. Perth Amboy has a
population  of  approximately 40,000 and has approximately 9,600 customers, most
of  whom  are  served  by  both  systems.  The  agreement was effected under New
Jersey's  Water  Supply  Public-Private  Contracting  Act  and  the  New  Jersey
Wastewater  Public/Private  Contracting  Act  and  requires USA-PA to lease from
Perth Amboy all of its employees who currently work on the Perth Amboy water and
wastewater systems. Under the agreement, USA-PA receives both fixed and variable
fees  based on increased system billing. Fixed fee payments were $7.4 million in
2005 and are to increase over the term of the 20-year contract to $10.2 million.
USA-PA produced approximately 10% of our total revenue in 2005.

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

Pinelands System

Pinelands  Water  provides  water services to  approximately  2,400  residential
customers in Burlington County,  New Jersey.  Pinelands Water produced less than
1% of our total revenue in 2005.

Pinelands   Wastewater  provides  wastewater  services  to  approximately  2,400
primarily  residential  retail customers.  Under contract,  it also services one
municipal  wastewater  system in  Burlington  County,  New Jersey with about 200
residential  customers.  Pinelands  Wastewater produced  approximately 1% of our
total revenue in 2005.

Utility Service Affiliates, Inc.

USA provides  residential  customers a service line  maintenance  program called
LineCareSM.  LineCareSM  is an  affordable  maintenance  program that covers all
parts, material and labor required to repair or replace specific elements of the
customer's  water  service  line and customer  shut-off  valve in the event of a
failure. USA produced less than 1% of our total revenue in 2005.

In 2003,  Middlesex  and USA entered into a venture with an entity that provided
meter  installation  and  related  services.   This  venture  sought  to  obtain
competitively bid service contracts with  municipalities in the Mid-Atlantic and
New England regions. The contract work included the following:  meter purchases,
replacement  meter program,  new meter program and meter  testing.  This venture
concluded in December 2004 and contributed approximately 3% of our total revenue
in 2004,  but no revenues in 2005.  We do not  anticipate  pursuing  new service
contracts in the foreseeable future.

                                       3


Bayview System

Bayview  provides  water  service to  approximately  300 customers in Cumberland
County, New Jersey.  Bayview produced less than 1% of our total revenue in 2005.
Bayview was legally merged into Middlesex effective January 1, 2006.

TESI System

TESI,  which began in 2005,  provides  wastewater  services to  approximately 20
residential  retail  customers in Delaware.  TESI  produced  less than 1% of our
total revenue in 2005.


Financial Information

Consolidated operating revenues and operating income are as follows:

                             (Thousands of Dollars)
                            Years Ended December 31,
                            ------------------------
                            2005      2004      2003
                            ----      ----      ----
     Operating Revenues   $74,613   $70,991   $64,111
     Operating Income     $17,218   $16,933   $14,737

Operating revenues were earned from the following sources:

                            Years Ended December 31,
                            ------------------------
                            2005     2004     2003
                            ----     ----     ----

     Residential            41.9%    39.9%    39.4%
     Commercial              9.8      9.5      9.8
     Industrial             11.0     10.9     11.1
     Fire Protection        10.4     10.2     10.7
     Contract Sales         13.4     12.8     13.2
     Contract Operations    10.8     11.2     12.6
     Other                   2.7      5.5      3.2
                           -----    -----    -----

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

Water Supplies and Contracts

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

                                       4


Middlesex System

Our Middlesex  System,  which produced 17,439 million  gallons in 2005,  obtains
water from surface  sources and wells,  which we call  groundwater  sources.  In
2005,  surface  sources of water  provided  approximately  71% of the  Middlesex
System's water supply, groundwater from wells provided approximately 22% and the
balance of 7% was  purchased  from a  non-affiliated  water  utility.  Middlesex
System's  distribution  storage  facilities  are  used to  supply  water  to its
customers at times of peak demand, outages and emergencies.

The principal  source of surface  water supply for the  Middlesex  System is the
Delaware & Raritan Canal, which is owned by the State of New Jersey and operated
as a water resource by the New Jersey Water Supply Authority. Middlesex is under
contract with the New Jersey Water Supply Authority,  which expires November 30,
2023, and provides for an average  purchase of 27 million  gallons per day (mgd)
of  untreated  water from the Delaware & Raritan  Canal,  augmented by the Round
Valley/Spruce  Run Reservoir  System.  Surface water is pumped to and treated at
the Middlesex Carl J. Olsen (CJO) Plant.  Middlesex also has an agreement with a
nonaffiliated  water utility for the purchase of treated  water.  This long-term
agreement,  which  expired  December  31,  2005  and  remains  in  effect  on  a
month-to-month  basis,  is expected  to be renewed  for a  five-year  term under
similar  terms and  conditions,  provides  for the minimum  purchase of 3 mgd of
treated water with  provisions for additional  purchases.  Purchased water costs
are shown below:

                                       (Millions of Dollars)
                                      Years Ended December 31,
                                      -----------------------
                      Purchased Water   2005   2004   2003
                      ---------------   ----   ----   ----
                      Untreated         $2.3   $2.2   $2.0
                      Treated            1.8    2.0    1.8
                                        ----   ----   ----
                      Total Costs       $4.1   $4.2   $3.8
                                        ====   ====   ====

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

The Middlesex System's groundwater sources are:

                                   2005
                                 Maximum Use
                   No. of     Per Day Pumpage       Pump
         Source     Wells  (millions of gallons) Capacity (mgd)     Location
         ------     -----   -------------------  --------------     --------
Park Avenue          15             8.6             15.2        South Plainfield
Tingley Lane North    4             2.8              2.8        Edison
Tingley Lane South    5             2.4              2.6        Edison
Spring Lake           4             0.0              2.8        South Plainfield
Sprague Avenue #1     1             1.1              1.1        South Plainfield
Sprague Avenue #2     1             1.3              1.3        South Plainfield
Maple Avenue          1             0.0              0.9        South Plainfield
                     --            ----             ----

     Totals          31            16.2             26.7

                                       5


Tidewater System

Our Tidewater System, which produced 1,638 million gallons in 2005, obtains 100%
of its water from 183 wells.  In 2005, we placed 8 new wells in service and also
deactivated,  sealed and abandoned 27 wells for either water quality  reasons or
for the purpose of consolidating  production  facilities for more cost-efficient
operation.  Tidewater  continues to submit  applications to Delaware  regulatory
authorities  for the approval of  additional  wells as growth,  demand and water
quality  warrants.  The  Tidewater  System  does  not have a  central  treatment
facility but has several regional treatment plants. Several of its water systems
in  New  Castle,   Kent  and  Sussex  Counties,   Delaware  have  interconnected
transmission systems.

Pinelands System

Water supply to our Pinelands System is derived from four wells drilled into the
Mt. Laurel aquifer which provided overall system delivery of 194 million gallons
in 2005. The pump capacity for the four wells is 2.2 million gallons per day.

Bayview System

Water supply to Bayview  customers is derived from two wells,  which provided an
overall system  delivery of 10 million  gallons in 2005. Each well has treatment
facilities.

Pinelands Wastewater System

The Pinelands Wastewater System discharges into the South Branch of the Rancocas
Creek  through  a  tertiary   treatment   plant  that  provides   clarification,
sedimentation,  filtration and disinfection.  The total capacity of the plant is
0.5 mgd, and the system  provided  overall  treatment of 9.1 million  gallons in
2005.  Pinelands has a current valid  discharge  permit issued by the New Jersey
Department of Environmental Protection (DEP).

TESI System

The TESI System discharges to a sub-surface  disposal basin. The treatment plant
provides clarification,  sedimentation,  and disinfection. The total capacity of
the plant is 48,300 gallons per day. Current average flow is approximately 2,000
gallons  per day.  TESI has a  current  valid  discharge  permit  issued  by the
Delaware Department of Natural Resources and Environmental Control (DNREC).

Employees

As of December 31, 2005,  we had a total of 148  employees in New Jersey,  and a
total of 83 employees in Delaware.  In addition, we lease 20 employees under the
USA-PA  contract  with the City of Perth Amboy,  New Jersey.  No  employees  are
represented  by a  union  except  the  leased  employees  who are  subject  to a
collective  bargaining  agreement  with the City of Perth Amboy.  We believe our
employee  relations  are  good.  Wages  and  benefits,  other  than  for  leased
employees,  are reviewed annually and are considered competitive within both the
industry and the regions where we operate.

                                       6


Competition

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

Regulation

We are  regulated  as to rates  charged to  customers  for water and  wastewater
services  in New Jersey and  Delaware,  as to the  quality  of the  services  we
provide and as to certain other  matters.  Only our USA,  USA-PA and White Marsh
subsidiaries are not regulated  utilities.  We are subject to environmental  and
water quality  regulation by the United States  Environmental  Protection Agency
(EPA),  and the DEP with  respect to  operations  in New  Jersey and DNREC,  the
Delaware  Department  of Health and Social  Services-Division  of Public  Health
(DPH), and the Delaware River Basin Commission (DRBC) with respect to operations
in Delaware.  In addition,  our issuances of securities are subject to the prior
approval of the SEC and the New Jersey  Board of Public  Utilities  (BPU) or the
PSC.

Regulation of Rates and Services

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

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

Effective  December 8, 2005,  Middlesex Water Company received approval from the
BPU for an 8.7%,  or $4.3  million  increase in its water rates.  This  increase
represents a portion of the Company's May 2005 request for a total rate increase
of 13.1% to cover  the costs of its  increased  capital  investment,  as well as
maintenance and operating expenses.

On August 10, 2005,  Pinelands Water and Pinelands Wastewater filed with the BPU
for  base  rate  increases  of  16.7%  and  6.1%,  respectively.  This  increase
represents  a total  increase  of  approximately  $150,000  to help  offset  the
increased  costs  associated  with capital  improvements,  and the operation and
maintenance of those systems.

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.  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 subsequent  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

                                       7


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, a rate increase
of 3% based on the Consumer Price Index was  implemented on January 1, 2006. The
increase  cannot exceed the lesser of the regional  Consumer  Price Index or 3%.
The rates are set to expire on December 31,  2006,  and the Company is currently
negotiating a new agreement.

There can be no assurance  that any future rate increases will be granted or, if
granted, that they will be in the amounts requested.

Water Quality and Environmental Regulations

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

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

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

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

The DEP and the DPH  monitor  our  activities  and review  the  results of water
quality tests that are performed for adherence to applicable regulations.  Other
regulations  applicable  to us include  the Lead and Copper  Rule,  the  maximum
contaminant  levels  established for various  volatile  organic  compounds,  the
Federal Surface Water Treatment Rule and the Total Coliform Rule.

                                       8


Management

This table lists information concerning our executive management team:

Name                       Age      Principal Position(s)
Dennis G. Sullivan         64       President and Chief Executive Officer
                                    (retired January 1, 2006)
Dennis W. Doll             47       President and Chief Executive Officer
                                    (effective January 1, 2006)
A. Bruce O'Connor          47       Vice President and Chief Financial Officer
Ronald F. Williams         56       Vice President-Operations and Chief
                                    Operating Officer
Kenneth J. Quinn           58       Vice President, General Counsel, Secretary
                                    and Treasurer
James P. Garrett           59       Vice President-Human Resources
Richard M. Risoldi         49       Vice President-Subsidiary Operations
Gerard L. Esposito         54       President, Tidewater Utilities, Inc.

Dennis G. Sullivan - Mr.  Sullivan has been a Director of Middlesex  since 1999.
Mr.  Sullivan was hired in 1984 as Corporate  Attorney,  responsible for general
corporate internal legal matters.  He was elected Assistant  Secretary-Assistant
Treasurer in 1988 and Vice President and General Counsel in 1990. He was elected
President and General  Counsel in 2001 and became  President and Chief Executive
Officer  in  January  2003.  He was  Chairman  of the  Board and a  Director  of
Tidewater Utilities,  Inc., Tidewater Environmental Services,  Inc., White Marsh
Environmental  Systems,  Inc.,  Pinelands  Water Company,  Pinelands  Wastewater
Company,  Utility Service  Affiliates,  Inc.,  Utility Service Affiliates (Perth
Amboy) Inc. and Bayview Water Company.  Mr. Sullivan  retired all of the officer
positions and subsidiary  directorships  held with the Company effective January
1, 2006. He was also a Director of the New Jersey Utilities  Association and the
National Association of Water Companies until his retirement on January 1, 2006.

Dennis  W. Doll - Mr. Doll, a Certified Public Accountant, joined the Company in
November  2004  as  Executive Vice President. He was elected President and Chief
Executive  Officer and became a Director of Middlesex effective January 1, 2006.
Prior  to  joining  the  Company,  Mr.  Doll was employed by Elizabethtown Water
Company  since  1985, serving most recently as a member of the senior leadership
team  of  the  Northeast  Region  of  American  Water,  which  was  comprised of
Elizabethtown  Water  Company, New Jersey-American Water Company and Long Island
Water  Corporation  and included other regulated and non-regulated subsidiaries.
In  this  capacity, Mr. Doll served as Vice President - Finance & Controller and
served  previously,  as  Vice President - Merger Integration. Prior to 2001, Mr.
Doll  served  as  Vice  President & Controller of Elizabethtown, Elizabethtown's
parent   company,   E'town  Corporation,   and   various   other  regulated  and
non-regulated  subsidiaries,  primarily  engaged  in  the  water  and wastewater
fields. Effective January 1, 2006, Mr. Doll assumed the subsidiary directorships
previously  held  by  Mr. Sullivan. Mr. Doll became a director of the New Jersey
Utilities  Association and the National Association of Water Companies effective
January 1, 2006.

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

                                       9


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

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

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

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

Gerard L. Esposito - Mr. Esposito joined  Tidewater  Utilities,  Inc. in 1998 as
Executive Vice President.  He was elected President of Tidewater and White Marsh
Environmental   Systems,  Inc.  in  2003  and  elected  President  of  Tidewater
Environmental  Services,  Inc. in January 2005.  Prior to joining the Company he
worked for 22 years in various  executive  positions for Delaware  environmental
protection  and  water  quality  governmental  agencies.  He  is a  Director  of
Tidewater Utilities,  Inc., Tidewater  Environmental  Services,  Inc., and White
Marsh Environmental Systems, Inc.

                                       10


Item 1A.  Risk Factors.

Our revenue and earnings depend on the rates we charge our customers.  We cannot
raise utility rates without filing a petition with the appropriate  governmental
agency. If these agencies modify, delay, or deny our petition, our revenues will
not increase and our earnings will decline unless we are able to reduce costs.

The BPU regulates all of our public utility companies in New Jersey with respect
to rates and charges for  service,  classification  of  accounts,  awards of new
service territory,  acquisitions,  financings and other matters. That means, for
example,  that we cannot  raise  the  utility  rates we charge to our  customers
without  first  filing a  petition  with the BPU and  going  through  a  lengthy
administrative  process.  In much the same way,  the PSC  regulates  our  public
utility companies in Delaware. We cannot give assurances of when we will request
approval  for any such  matter,  nor can we predict  whether the BPU or PSC will
approve, deny or reduce the amount of such requests.

Certain  costs of doing  business  are not within our  control.  The  failure to
obtain any rate  increase  would  prevent us from  increasing  our revenues and,
unless we are able to reduce costs, would result in reduced earnings.

We are  subject  to  penalties  unless we  comply  with  environmental  laws and
regulations, including water quality regulations. Compliance with those laws and
regulations impose costs on us.

The EPA and DEP  regulate  our  operations  in New Jersey with  respect to water
supply,  treatment and distribution  systems and the quality of the water, as do
the EPA,  DNREC,  DPH and DRBC with respect to operations in Delaware.  Federal,
New Jersey and  Delaware  regulations  relating to water  quality  require us to
perform  expanded  types of testing  to ensure  that our water  meets  state and
federal water quality requirements.  We are subject to EPA regulations under the
Federal Safe Drinking  Water Act,  which  include the Lead and Copper Rule,  the
maximum  contaminant  levels established for various volatile organic compounds,
the Federal Surface Water Treatment Rule and the Total Coliform Rule.  There are
also similar state regulations by the DEP in New Jersey. The DEP and DPH monitor
our activities and review the results of water quality tests that we perform for
adherence  to  applicable  regulations.  In addition,  environmental  regulatory
agencies  are  reviewing  current  regulations  governing  the limits of certain
organic compounds found in the water as byproducts of treatment.

The  cost to water  companies  of  complying  with the  proposed  water  quality
standards depends in part on the limits set in the regulations and on the method
selected  to  implement  them.  Those  costs could be very high and make us less
profitable if we cannot recover those costs through our rates that we charge our
customers.

We depend upon our ability to raise money in the capital markets to finance some
of the costs of complying  with laws and  regulations,  including  environmental
laws and  regulations  or to pay for some of the  costs of  improvements  or the
expansion  of our  utility  system  assets.  We  cannot  issue  debt  or  equity
securities without regulatory approval.

We require  financing to fund the ongoing capital program for the improvement of
our utility system assets and for planned  expansion of that system.  We project
that we may expend  approximately  $156.7 million for capital  projects over the
next  three  years.  We must  have  regulatory  approval  to sell debt or equity
securities  to raise  money for these  projects.  If  sufficient  capital is not
available or the cost of capital is too high, or if the  regulatory  authorities
deny a petition of ours to sell debt or equity securities,  we would not be able
to meet the cost of complying  with  environmental  laws and  regulations or the
costs of improving and expanding our utility system assets. This might result in
the  imposition of fines or  restrictions  on our operations and may curtail our
ability to improve upon and expand our utility system assets.

                                       11


Weather  conditions and overuse of  underground  aquifers may interfere with our
sources of water, demand for water services,  and our ability to supply water to
customers.

Our  ability to meet the  existing  and future  water  demands of our  customers
depends on an adequate supply of water. Unexpected conditions may interfere with
our water supply sources.  Drought and overuse of underground aquifers may limit
the  availability  of ground and surface  water.  These factors might  adversely
affect our ability to supply water in sufficient  quantities  to our  customers.
Governmental  drought  restrictions  might  result  in  decreased  use of  water
services and can adversely affect our revenue and earnings.  Additionally,  cool
and wet weather may reduce  consumption  demands,  also adversely  affecting our
revenue and earnings. Freezing weather may also contribute to water transmission
interruptions  caused by pipe and main breakage.  Any  interruption in our water
supply could cause a reduction in our revenue and profitability.

Our water sources may become  contaminated  by  naturally-occurring  or man-made
compounds and events.  This may cause disruption in services and impose costs to
restore the water to required levels of quality.

Our sources of water may become contaminated by  naturally-occurring or man-made
compounds and events. In the event that our water supply is contaminated, we may
have to  interrupt  the use of that  water  supply  until we are able to install
treatment equipment or substitute the flow of water from an uncontaminated water
source through our  transmission  and  distribution  systems.  We may also incur
significant  costs in treating  the  contaminated  water  through the use of our
current  treatment  facilities,  or  development of new treatment  methods.  Our
inability to substitute water supply from an uncontaminated  water source, or to
adequately  treat the contaminated  water source in a cost-effective  manner may
reduce our revenues and make us less profitable.

The necessity for increased security has and may continue to result in increased
operating costs.

In the wake of the September 11, 2001 terrorist  attacks and the ensuing threats
to the health and security of the United States of America,  we have taken steps
to increase security measures at our facilities and heighten employee  awareness
of  threats  to our  water  supply.  We have  tightened  our  security  measures
regarding the delivery and handling of certain  chemicals  used in our business.
We are at risk  for  terrorist  attacks  and have  and  will  continue  to incur
increased costs for security  precautions to protect our facilities,  operations
and supplies from such risks.

We face  competition  from other  utilities  and service  providers  which might
hinder our growth and reduce our profitability.

We face risks of competition from other utilities  authorized by federal,  state
or local  agencies.  Once a utility  regulator  grants a service  territory to a
utility,  that  utility  is  usually  the only one to  service  that  territory.
Although a new territory offers some protection against competitors, the pursuit
of  service  territories  is  competitive,  especially  in  Delaware  where  new
territories  may be awarded to  utilities  based upon  competitive  negotiation.
Competing  utilities  have  challenged,  and may in the  future  challenge,  our
applications  for new service  territories.  Also,  third parties  entering into
long-term  agreements to operate municipal systems might adversely affect us and
our long-term agreements to supply water on a contract basis to municipalities.

We have a  long-term  contractual  obligation  for water and  wastewater  system
operation and  maintenance  under which we may incur costs in excess of payments
received.

Middlesex Water Company and USA-PA operate and maintain the water and wastewater
systems of the City of Perth Amboy, New Jersey under a multi-year contract. This
contract  does not protect us against  incurring  costs in excess of payments we
will receive  pursuant to the contract.  There can be no assurance  that we will
not experience  losses resulting from this contract.  Losses under this contract
or our failure or inability to perform

                                       12


may have a material  adverse  effect on our  financial  condition and results of
operations.  Also, as of December 31, 2005, approximately $23.9 million of Perth
Amboy's bonds we have guaranteed remain outstanding.  If Perth Amboy defaults on
its  obligations  to pay the bonds we have  guaranteed,  we would  have to raise
funds to meet our obligations under that guarantee.

An  important  element of our growth  strategy is the  acquisition  of water and
wastewater  systems.  Any pending or future  acquisitions we decide to undertake
may involve risks.

The acquisition of water and wastewater  systems is an important  element in our
growth  strategy.  This strategy  depends on  identifying  suitable  acquisition
opportunities and reaching mutually agreeable terms with acquisition candidates.
The negotiation of potential acquisitions as well as the integration of acquired
businesses  could require us to incur  significant  costs and cause diversion of
our  management's  time and  resources.  Further,  acquisitions  may  result  in
dilution  of  our  equity   securities,   incurrence  of  debt  and   contingent
liabilities,  fluctuations in quarterly  results and other  acquisition  related
expenses. In addition,  the business and other assets we acquire may not achieve
the sales and profitability expected.

We have  restrictions  on our dividends.  There can also be no assurance that we
will  continue to pay  dividends in the future or, if dividends  are paid,  that
they will be in amounts similar to past dividends.

Our Restated Certificate of Incorporation and our Indenture of Mortgage dated as
of April 1, 1927,  as  supplemented,  impose  conditions  on our  ability to pay
dividends.  We have paid  dividends on our common stock each year since 1912 and
have  increased the amount of dividends paid each year since 1973. Our earnings,
financial  condition,  capital  requirements,  applicable  regulations and other
factors, including the timeliness and adequacy of rate increases, will determine
both our  ability  to pay  dividends  on common  stock  and the  amount of those
dividends.  There can be no assurance  that we will continue to pay dividends in
the future or, if dividends  are paid,  that they will be in amounts  similar to
past dividends.

We are subject to anti-takeover measures that may be used by existing management
to  discourage,   delay  or  prevent  changes  of  control  that  might  benefit
non-management shareholders.

Subsection  10A of  the  New  Jersey  Business  Corporation  Act,  known  as the
Shareholder Protection Act, applies to us. The Shareholder Protection Act deters
merger  proposals,  tender  offers or other  attempts  to effect  changes in our
control  that are not  negotiated  and  approved by our Board of  Directors.  In
addition, we have a classified Board of Directors, which means only one-third of
the Directors  are elected each year. A classified  Board can make it harder for
an acquirer to gain control by voting its candidates onto the Board of Directors
and may also deter merger  proposals and tender  offers.  Our Board of Directors
also has the ability,  subject to obtaining BPU  approval,  to issue one or more
series  of  preferred   stock   having  such  number  of  shares,   designation,
preferences,  voting  rights,  limitations  and  other  rights  as the  Board of
Directors may fix.  This could be used by the Board of Directors to  discourage,
delay or prevent an acquisition that might benefit non-management shareholders.

Item 1B.  Unresolved Staff Comments.

None.

                                       13


Item 2.  Properties.

Utility Plant

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

Middlesex System

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

Water  is  withdrawn  from  the  Delaware  & Raritan Canal at New Brunswick, New
Jersey through our intake and pumping station, which has a design capacity of 80
mgd  and  is  located on state-owned land bordering the canal. The four electric
motor-driven,  vertical  turbine  pumps  presently  installed  have an aggregate
design  capacity  of  82  mgd. Water is transported through two of our raw water
pipelines for treatment and distribution at our CJO Plant in Edison, New Jersey.
One  is  a 4,900 foot, 54-inch reinforced concrete supply main. The other, which
went into service in April 2005, is a 6,100 foot, 60-inch ductile iron main. The
design capacity of our raw water supply mains is 80 mgd.

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

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

The transmission and distribution  system is comprised of 726 miles of mains and
includes 23,200 feet of 48-inch reinforced concrete transmission main connecting
the CJO Plant to our distribution  pipe network and related storage  facilities.
Also included is a 58,600 foot  transmission main and a 38,800 foot transmission
main,  augmented  with  a  long-term,  non-exclusive  agreement  with  the  East
Brunswick system to transport water to several of our contract customers.

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

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

                                       14


Tidewater System

The Tidewater  System is comprised of 87 production  plants that vary in pumping
capacity from 26,000  gallons per day to 2.0 mgd.  Water is  transported  to our
customers  through 478 miles of transmission  and  distribution  mains.  Storage
facilities  include 38 tanks, with an aggregate capacity of 5.0 million gallons.
Our Delaware  operations are managed from  Tidewater's  leased offices in Dover,
Delaware and Millsboro,  Delaware.  Tidewater's Dover, Delaware office property,
located on property owned by White Marsh, consists of a 6,800 square foot office
building  situated on an  eleven-acre  lot.  White Marsh also owns a  three-acre
parcel of raw land for which it is exploring several options for future use.

Pinelands System

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

Pinelands Wastewater System

Pinelands  Wastewater  owns a 12 acre site on which its 0.5 million  gallons per
day capacity  tertiary  treatment  plant and connecting  pipes are located.  Its
wastewater collection system is comprised of approximately 25 miles of main.

Bayview System

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

TESI System

TESI owns a wastewater  treatment  system located in Sussex County,  Delaware on
which its 48,300  gallons per day  sub-surface  treatment  plant and  connecting
pipes are located.  The collection system is still being fully installed and has
not yet been completed.

USA-PA, USA and White Marsh

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

Item 3.  Legal Proceedings

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


                                       15


During  2005,  the  Office  of State Fire Marshal in Delaware issued a Notice of
Violation  (NOV)  to  Tidewater  regarding  a plan of correction to provide fire
protection  services  to one of its community water systems, based upon a recent
interpretation of regulations that have been effective since 1989. Tidewater has
appealed  this NOV in the Superior Court of the State of Delaware on the grounds
that  the water system was grandfathered under the 1989 regulations and that due
process  had not been served in the application of the recent interpretation. It
is  the  Company's  position  that  Tidewater  is  not  required to provide fire
protection  service  to that water system. Should Tidewater not be successful in
its  appeal,  it  would  be required to install a fire protection system in that
system  with  an  estimated  capital  investment  between  $0.9 million and $1.6
million.  If  the  Company is unsuccessful in its appeal, we cannot predict what
further  actions,  if any, or the costs or timing thereof, would have on over 60
of  Tidewater's  other  community  water systems. However, such amounts could be
material.  The  Company  believes that any capital investments resulting from an
unfavorable  outcome  would  be  a  component  of  its  Delaware  rate  base and
therefore,  included in future rates. While we are unable to predict the outcome
of our appeal, we believe that we have substantial defenses.

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

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

None.


                                     PART II

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

(a)      Market Information

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

      2005                        High            Low          Dividend
      ----                        ----            ---          --------

Fourth Quarter                   $23.34         $17.31         $0.1700
Third Quarter                     23.47          19.05          0.1675
Second Quarter                    20.00          17.07          0.1675
First Quarter                     19.16          17.64          0.1675

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

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


                                       16


(b)      Approximate Number of Equity Security Holders as of December 31, 2005

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

         Common Stock, No Par Value                                   2,074
         Cumulative Preferred Stock, No Par Value:
              $7.00 Series                                               12
              $4.75 Series                                                1
         Cumulative Convertible Preferred Stock, No Par Value:
              $7.00 Series                                                3
              $8.00 Series                                                3

(c)      Dividends

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

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

(d)      Restricted Stock Plan

The Company maintains a shareholder  approved restricted Stock Plan, under which
56,067  shares of the  Company's  common stock are held in escrow by the Company
for key employees. Such stock is subject to an agreement requiring forfeiture by
the employee in the event of termination of employment  within five years of the
grant other than as a result of  retirement,  death or  disability.  The maximum
number of shares authorized for grant under this plan is 240,000 shares.

(e)      Sale of Unregistered Securities

The Company did not issue any shares of  unregistered  securities  during fiscal
years 2005, 2004, or 2003.

(f)      Issuer Purchases of Equity Securities

The Company did not purchase any shares of its equity  securities  during fiscal
year 2005.

                                       17


Item 6.  Selected Financial Data.

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



                                           2005       2004       2003       2002       2001
-------------------------------------------------------------------------------------------
                                                                    
Operating Revenues                     $ 74,613   $ 70,991   $ 64,111   $ 61,933   $ 59,638
-------------------------------------------------------------------------------------------
Operating Expenses:
   Operations and Maintenance            42,156     39,984     36,195     32,767     31,740
   Depreciation                           6,460      5,846      5,363      4,963      5,051
   Other Taxes                            8,779      8,228      7,816      7,737      7,594
-------------------------------------------------------------------------------------------
      Total Operating Expenses           57,395     54,058     49,374     45,467     44,385
-------------------------------------------------------------------------------------------
Operating Income                         17,218     16,933     14,737     16,466     15,253
Other Income, Net                           740        795        358        442        502
Interest Charges                          6,245      5,468      5,227      5,144      5,042
Income Taxes                              3,237      3,814      3,237      3,999      3,760
-------------------------------------------------------------------------------------------
      Net Income                          8,476      8,446      6,631      7,765      6,953
Preferred Stock Dividend                    251        255        255        255        255
-------------------------------------------------------------------------------------------
Earnings Applicable to Common Stock    $  8,225   $  8,191   $  6,376   $  7,510   $  6,698
-------------------------------------------------------------------------------------------
Earnings per Share:
      Basic                            $   0.72   $   0.74   $   0.61   $   0.73   $   0.66
      Diluted                          $   0.71   $   0.73   $   0.61   $   0.73   $   0.66
Average Shares Outstanding:
      Basic                              11,445     11,080     10,475     10,280     10,131
      Diluted                            11,784     11,423     10,818     10,623     10,474
Dividends Declared and Paid            $  0.673   $  0.663   $  0.649   $  0.634   $  0.623
Total Assets                           $324,383   $305,634   $267,956   $251,971   $242,512
Convertible Preferred Stock            $  2,856   $  2,961   $  2,961   $  2,961   $  2,961
Long-term Debt                         $128,175   $115,281   $ 97,377   $ 87,483   $ 88,140
-------------------------------------------------------------------------------------------


                                       18


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

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

Overview

Middlesex  Water  Company has  operated as a water  utility in New Jersey  since
1897, and in Delaware,  through our wholly-owned  subsidiary,  Tidewater,  since
1992. We are in the business of collecting,  treating,  distributing and selling
water  for  domestic,  commercial,  municipal,  industrial  and fire  protection
purposes.  We also operate a New Jersey  municipal  water and wastewater  system
under  contract  and  provide  wastewater  services  in New Jersey and  Delaware
through our subsidiaries.  We are regulated as to rates charged to customers for
water and wastewater  services in New Jersey and for water services in Delaware,
as to the quality of water service we provide and as to certain  other  matters.
Our TESI subsidiary  commenced  operations during 2005 as a regulated wastewater
utility in Delaware.  Only our USA, USA-PA and White Marsh  subsidiaries are not
regulated utilities.

Our New Jersey  water  utility  system (the  Middlesex  System)  provides  water
services to  approximately  58,500  retail  customers,  primarily in central New
Jersey.  The  Middlesex  System also provides  water  service under  contract to
municipalities  in central New Jersey with a total  population of  approximately
267,000. In partnership with our subsidiary, USA-PA, we operate the water supply
system and wastewater system for the City of Perth Amboy, New Jersey.  Our other
New Jersey subsidiaries, Pinelands Water and Pinelands Wastewater, provide water
and wastewater services to residents in Southampton Township, New Jersey.

Our Delaware subsidiaries, Tidewater and Southern Shores, provide water services
to  approximately  28,300  retail  customers  in New  Castle,  Kent  and  Sussex
Counties,   Delaware.  Our  TESI  subsidiary  provides  wastewater  services  to
approximately 20 residential  retail customers.  Our other Delaware  subsidiary,
White Marsh, services an additional 4,000 customers in Kent and Sussex Counties.

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

Our ability to increase  operating income and net income is based  significantly
on four  factors:  weather,  adequate  and timely rate  relief,  effective  cost
management,  and customer  growth.  These factors are evident in the discussions
below which compare our results of operations from prior years.

Operating Results by Segment

The  Company  has two  operating  segments,  Regulated  and  Non-Regulated.  Our
Regulated segment contributed 89% and 86% of total revenues,  and 95% and 95% of
net income for the years ended  December  31, 2005 and 2004,  respectively.  The
discussion of the Company's  results of operations is on a  consolidated  basis,
and  includes  significant  factors by  subsidiary.  The  segments in the tables
included below are comprised of the following companies:  Regulated-  Middlesex,
Tidewater,  Pinelands,  Bayview,  Southern Shores, and TESI; Non-Regulated- USA,
USA-PA, and White Marsh.

                                       19


Results of Operations in 2005 Compared to 2004




                                                          (Millions of Dollars)
                                                     Fiscal Years ended December 31,
                                                     -------------------------------
                                                  2005                              2004
                                                  ----              |               ----
                                                   Non-             |               Non-
                                    Regulated   Regulated   Total   |  Regulated   Regulated   Total
                                    ---------   ---------   -----   |  ---------   ---------   -----
                                                                             
Revenues                              $66.3       $8.3      $74.6   |    $60.8       $10.2     $71.0
Operations and maintenance             35.0        7.2       42.2   |     31.0         9.0      40.0
Depreciation                            6.3        0.1        6.4   |      5.8         0.1       5.9
Other taxes                             8.6        0.2        8.8   |      7.9         0.3       8.2
                                    ----------------------------------------------------------------
  Operating income                     16.4        0.8       17.2   |     16.1         0.8      16.9
                                    ----------------------------------------------------------------
                                                                    |
Other income (expense)                  0.7        0.0        0.7   |      0.8         0.0       0.8
Interest expense                        6.1        0.1        6.2   |      5.4         0.1       5.5
Income taxes                            2.9        0.3        3.2   |      3.5         0.3       3.8
                                    ----------------------------------------------------------------
  Net income                           $8.1       $0.4       $8.5   |     $8.0        $0.4      $8.4
                                    ----------------------------------------------------------------


Operating revenues for the year rose $3.6 million,  or 5.1% over the same period
in 2004. Water sales improved by $3.6 million in our Middlesex  system, of which
$1.8 million was a result of base rate  increases that were granted to Middlesex
on May 27, 2004 and  December  8, 2005,  and $1.8  million was due to  increased
consumption due to drier weather as compared to the prior year.  Customer growth
of 9.2% in  Delaware  provided  additional  water  consumption  sales,  facility
charges and connection fees of $0.9 million, and higher base rates provided $1.0
million. New unregulated  wastewater contracts in Delaware provided $0.1 million
in additional revenues.  USA had reduced revenues of $2.2 million as compared to
the prior year period, due to our meter services venture completing its original
contracts  during December 2004. This decrease was partially offset by increased
revenues for USA's  LineCareSM  maintenance  program of $0.1 million.  All other
operations contributed $0.1 million of additional revenues.

While we anticipate  continued organic customer and consumption growth among our
Delaware systems,  such growth and increased  consumption  cannot be guaranteed.
Our water  systems are highly  dependent  on the  effects of weather,  which may
adversely impact future consumption despite customer growth. Appreciable organic
customer and consumption  growth is less likely in our New Jersey systems due to
the extent to which our service territory is developed.

Operation and maintenance expenses increased $2.2 million or 5.4% as compared to
the same period in 2004.  In New Jersey,  payroll and  employee  benefits  costs
increased by $1.9  million.  Water  production  costs for the  Middlesex  system
increased  by $0.7  million due to higher  demand and  increased  unit costs for
electricity,  chemicals  and residuals  removal.  Costs to operate the Tidewater
system  increased  $0.2 million,  and increases in our Delaware  employee  base,
general wage  increases and higher costs  associated  with employee  medical and
retirement  benefits  increased  costs  by $1.0  million.  Costs  for  providing
services  under our  contract  with the City of Perth  Amboy  increased  by $0.1
million.  All other operating costs increased by $0.1 million.  The costs of our
meter  services  venture  decreased  $1.8 million due to the  completion  of the
original projects during December 2004.

Going forward we anticipate increases in electric generation costs by as much as
40%  beginning  May  1, 2006 in Delaware due to deregulation of electricity. Our
pension  and  postretirement  costs increased by $1.1 million during 2005 and we
expect  these  costs  to  increase  by $0.4 million in 2006. Payroll and related
employee benefit costs (excluding pension and postretirement expenses previously
discussed)  are  also  expected to be higher in 2006. These increasing costs, in
addition  to  higher  business  insurance,  required  us to file for a base rate
increase

                                       20


with the BPU for Pinelands during 2005 and will require us to file for an
increase with the PSC for Tidewater during 2006. We cannot predict whether the
BPU or PSC will approve, deny or reduce the amount of any request.

Depreciation  expense for 2005  increased by $0.6  million,  or 10.5%,  due to a
higher level of utility plant in service.  As our  investments  in utility plant
and operating expenses increase,  we continue to seek timely rate relief through
base rate filings as discussed above.

Other taxes increased by $0.6 million generally  reflecting  additional taxes on
higher taxable gross revenues, payroll and real estate.

Other income  decreased  $0.1 million,  primarily  due to reduced  Allowance for
Funds Used  During  Construction  (AFUDC)  due to reduced  capital  spending  as
compared to the prior year.

Interest  expense  increased by $0.8 million,  or 14.2%, as a result of a higher
level of  long-term  debt,  and  higher  average  interest  rates and  increased
weighted average short-term borrowings as compared to the prior year period.

Income tax expense based on our current year operating results was $3.8 million,
which was partially offset by $0.6 million of tax benefits.

Net income  increased  to $8.5  million  from $8.4  million  in the prior  year,
however basic earnings per share decreased from $0.74 to $0.72. Diluted earnings
per share decreased from $0.73 to $0.71. The earnings per share decrease was due
to an  increase  in average  shares  outstanding  as  compared to the prior year
period as a result  of the sale of  700,000  shares  of common  stock on May 12,
2004, and shares issued under the Company's  Dividend  Reinvestment  Plan during
2005.

Results of Operations in 2004 Compared to 2003



                                                          (Millions of Dollars)
                                                     Fiscal Years ended December 31,
                                                     -------------------------------
                                                  2004                              2003
                                                  ----              |               ----
Amounts in millions                                Non-             |                Non-
                                    Regulated   Regulated   Total   |  Regulated   Regulated   Total
                                    ---------   ---------   -----   |  ---------   ---------   -----
                                                                             
Revenues                              $60.8       $10.2     $71.0   |    $55.7       $8.4      $64.1
Operations and maintenance             31.0         9.0      40.0   |     28.9        7.3       36.2
Depreciation                            5.8         0.1       5.9   |      5.3        0.1        5.4
Other taxes                             7.9         0.3       8.2   |      7.5        0.3        7.8
                                    ----------------------------------------------------------------
  Operating income                     16.1         0.8      16.9   |     14.0        0.7       14.7
                                    ----------------------------------------------------------------

Other income (expense)                  0.8         0.0       0.8   |      0.3        0.0        0.3
Interest expense                        5.4         0.1       5.5   |      5.0        0.2        5.2
Income taxes                            3.5         0.3       3.8   |      3.0        0.2        3.2
                                    ----------------------------------------------------------------
  Net income                           $8.0        $0.4      $8.4   |     $6.3       $0.3       $6.6
                                    ----------------------------------------------------------------


Operating revenues for the year rose $6.9 million, or 10.7% over the same period
in 2003. Water sales improved by $2.9 million in our Middlesex system, which was
primarily a result of base rate increases.  Customer growth of 10.4% in Delaware
provided additional  consumption  revenues of $1.2 million and higher base rates
provided  $0.8  million.  Our meter  services  venture  provided $2.0 million of
additional   revenues  for  completed  meter   installations.   New  unregulated
wastewater  contracts in Delaware provided $0.3 million in additional  revenues.

                                       21


Base rate  increases  for our  Pinelands  system  contributed  $0.1  million  of
additional  revenues.  Revenues from our  operations and  maintenance  contracts
decreased $0.4 million due to scheduled  reductions in fixed fees under the City
of Perth Amboy contract.

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

Depreciation  expense for 2004  increased  by $0.5  million,  or 9.0%,  due to a
higher  level of utility  plant in service.

Other taxes increased by $0.4 million generally  reflecting  additional taxes on
higher taxable gross revenues, payroll and real estate.

AFUDC  rose  by $0.3 million for the year, due to large construction projects in
New  Jersey  for  the  RENEW  program and a new raw water pipeline. Other income
increased  $0.1  million, primarily due the recognition of a gain on the sale of
real  estate  that  had  previously  been  deferred  pending  the outcome of the
Middlesex rate case.

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

Improved  operating  results in 2004 compared to 2003 led to higher income taxes
of $0.8 million, which was partially offset by $0.2 million of tax benefits.

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

Outlook

In  addition  to some of the  factors  previously  discussed  under  "Results of
Operations  in 2005  Compared to 2004," our revenues are expected to increase in
2006 from  anticipated  customer  growth in  Delaware  for our  regulated  water
operations  and, to a lesser  degree,  from growth in our  regulated  wastewater
operations in Delaware.  We received  approval for an 8.7%, or $4.3 million base
rate increase for our  Middlesex  system in December  2005 and  implemented  the
second phase of the  settlement of our 2004  Tidewater  rate case in April 2005,
from which we expect to fully  realize on an  annualized  basis in 2006.  During
2005, we also filed for a combined 10.3%, or $0.2 million base rate increase for
our  Pinelands  systems.  We expect a decision  in the matter  during the second
quarter of 2006.

We expect to file for a base rate increase for Tidewater  during 2006.  Revenues
and earnings for 2006 will be impacted by the ultimate timing and outcome of the
anticipated  filing.  Revenues and earnings  will also be influenced by weather.
Changes in these  factors,  as well as  increases  in capital  expenditures  and
operating  costs  are the  primary  factors  that  determine  the  need for rate
increase filings.

                                       22


We continue to explore viable plans to streamline operations and reduce costs in
all  aspects of our  business.  We have unique  challenges  in  Delaware,  where
customer  growth  continues  to exceed  industry  averages.  Part of this unique
challenge  is  that  our  Delaware  operations  are a  combination  of  over  87
stand-alone production and distribution systems serving 271 communities.

Our new regulated  wastewater operation commenced operations during fiscal 2005.
Due to the  start-up  nature of this  operation,  we expect  our  expenses  with
respect to this subsidiary may marginally exceed its revenues in 2006.

We expect our interest  expense to increase during 2006 as a result of incurring
a full year of interest expense on the approximately  $14.9 million of long-term
debt we financed during fiscal 2005 and higher expected  average  borrowings and
interest rates on short-term  credit facilities in order to finance a portion of
our  capital  expenditures  during the coming  year (see  Liquidity  and Capital
Resources).

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

Liquidity and Capital Resources

Cash flows from operations are largely based on three factors: weather, adequate
and timely rate increases,  and customer growth.  The effect of those factors on
net income is  discussed  in results of  operations.  For 2005,  cash flows from
operating activities decreased $2.1 million to $13.5 million, as compared to the
prior year. This decrease was primarily attributable to the timing of collection
of customer accounts and payments to vendors. These decreases in cash flows were
partially  offset by receipts of advance service fees and the timing of payments
for interest and employee benefit plans. The $13.5 million of net cash flow from
operations   allowed  us  to  fund   approximately  53%  of  our  utility  plant
expenditures for the period internally,  with the remainder funded with proceeds
from equity issued under our Dividend  Reinvestment Plan and both short-term and
long-term borrowings.

For 2004, net cash flow from  operations of $15.6 million,  which increased over
2003 due to improved  profitability during the period and the timing of payments
made toward prepaid expenses, materials and supplies, and employee benefit plans
allowed us to fund approximately 54% of our 2004 utility plant expenditures. Net
proceeds from both  short-term  and long-term  borrowings  were used to fund the
balance of those expenditures.

Increases  in certain  operating  costs will  impact our  liquidity  and capital
resources. As described in our results of operations discussion,  during 2005 we
received  rate relief for Middlesex  and  Tidewater.  We also plan to file for a
base  rate  increase  for  Tidewater  in 2006 as a result of  continued  capital
investment  in Delaware.  We also expect to receive a decision on the  requested
Pinelands base rate increase in 2006. There is no certainty,  however,  that the
BPU or PSC will approve any or all of this or other future requested increases.

Sources of Liquidity

Short-Term Debt. As of December 31, 2005, the Company has established  revolving
lines of credit aggregating $40.0 million. At December 31, 2005, the outstanding
borrowings  under these  credit  lines were $4.0  million at a weighted  average
interest rate of 5.09%.  As of that date, the Company had borrowing  capacity of
$36.0 million under its credit lines.

                                       23


The weighted average daily amounts of borrowings outstanding under the Company's
credit lines and the weighted  average interest rates on those amounts were $9.2
million  and $8.9  million at 4.36% and 2.37% for the years ended  December  31,
2005 and 2004, respectively.

Long-term  Debt.  Subject  to  regulatory  approval,  the  Company  periodically
finances  capital projects under State Revolving Fund (SRF) loan programs in New
Jersey and Delaware.  These government  programs  provide  financing at interest
rates that are  typically  below rates  available in the  financial  markets.  A
portion  of the  borrowings  under  the New  Jersey  SRF is  interest  free.  We
participated  in the  Delaware  SRF loan  programs  during  2005 and  expect  to
participate in the 2006 New Jersey SRF program for $4.0 million.

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

During  2005,  Tidewater  closed on a $2.0  million  loan with the  Delaware SRF
program and on a $14.0 million secured loan with CoBank, a financial institution
specializing  in loans to rural  utilities.  The proceeds  were used to fund the
ongoing capital program in Delaware.

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

Common  Stock.  The  Company  periodically  issues  shares  of  common  stock in
connection with its dividend reinvestment and stock purchase plan. Periodically,
the Company may issue additional  equity to reduce  short-term  indebtedness and
for other  general  corporate  purposes.  The Company  issued  shares  under its
Dividend  Reinvestment  and Common  Stock  Purchase  Plan at a 5% discount for a
six-month  period  during  2005.  This allowed the Company to raise $3.7 million
through the plan  during  2005,  an increase of $2.2  million as compared to the
prior year. During 2004, the Company issued $15.1 million of common stock, which
included a common stock  offering of 700,000 shares that was priced at $19.80 in
May. The majority of the net proceeds of  approximately  $12.9  million from the
common  stock  offering  were  used to repay  most of the  Company's  short-term
borrowings outstanding at that time.

Capital Expenditures and Commitments

As shown in the following  table,  we expect our capital  expenditures  in 2006,
2007 and 2008 to increase over the 2005 amount of $25.3 million. These increases
are attributable to anticipated acquisitions and development for the TESI system
and  continued  customer  growth and  service  improvement  requirements  in our
Tidewater systems in Delaware,  where we spent $11.2 million on utility plant in
2005.

                                                   (Millions of Dollars)
                                                 2006      2007      2008
                                                 ----      ----      ----
      Delaware Water Systems                   $  20.2   $  19.4   $  16.3
      Delaware Wastewater Systems                 13.9      30.5       8.8
      RENEW Program                                3.3       3.3       3.3
      Scheduled Upgrades to Existing Systems       7.1      15.3      15.3
                                               -------   -------   -------

      Total                                    $  44.5   $  68.5   $  43.7
                                               =======   =======   =======

                                       24


Under  our  capital  program  for  2006,  we plan to expend  $20.2  million  for
additions and  improvements  for our Delaware water  systems,  which include the
construction  of  several  storage  tanks  and the  creation  of new  wells  and
interconnections.  We expect to spend  approximately  $13.9  million  for system
additions and acquisitions  for our Delaware  wastewater  systems.  We expect to
spend $3.3  million  for our RENEW  program,  which is our  program to clean and
cement line unlined  mains in the  Middlesex  System.  There  remains a total of
approximately  120 miles of unlined mains in the 730-mile  Middlesex  System. In
2005,  nine miles of unlined  mains were cleaned and cement  lined.  The capital
program  also  includes  $7.1  million for  scheduled  upgrades to our  existing
systems in New  Jersey.  The  scheduled  upgrades  consist of $1.4  million  for
improvements to existing plant, $1.0 million for mains, $0.8 million for service
lines, $0.4 million for meters, $0.3 million for hydrants,  and $3.2 million for
other infrastructure needs.

To pay for our capital  program in 2006,  we will utilize  internally  generated
funds  and  funds  available  and  held in  trust  under  existing  NJEIT  loans
(currently,  $4.2 million) and Delaware SRF loans (currently, $2.9 million). The
SRF programs  provide low cost  financing  for projects  that meet certain water
quality and system improvement  benchmarks.  If necessary,  we will also utilize
short-term  borrowings  through $36.0 million of available  lines of credit with
several  financial  institutions.  As of December 31, 2005,  we had $4.0 million
outstanding against the lines of credit.

Going  forward into 2007  through  2008,  we  currently  project that we will be
required to expend  approximately  $112.2 million for capital  projects.  To the
extent  possible and because of favorable  interest rates available to regulated
water  utilities,  we will finance our capital  expenditures  under the SRF loan
programs. We also expect to use internally generated funds and proceeds from the
sale of common stock through the Dividend Reinvestment and Common Stock Purchase
Plan.  We also  expect  to sell  shares  of our  common  stock  through a public
offering in late 2006 or early 2007.

Tidewater is appealing a Notice of Violation regarding a plan of correction to a
community  water  system  to  provide fire protection services with an estimated
capital  investment cost of between $0.9 million and $1.6 million. Should we not
be  successful  in  asserting  our  defense,  over 60 additional community water
systems  could  be  subject  to similar corrective plans of action. While we are
unable  to  estimate the potential capital investment costs for these additional
community  water  systems  at  this  time, Tidewater believes these expenditures
would  be  subject  to  recovery in rates as set by the PSC. See Item 3. - Legal
Proceedings for additional discussion of this matter.

Contractual Obligations

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

                                       25


The table  below  presents  our known  contractual  obligations  for the periods
specified as of December 31, 2005.

                                            (Millions of Dollars)
                                            Payment Due by Period
                                        Less than   1-3      4-5    More than
                                 Total    1 Year   Years    Years    5 Years
                                 -----    ------   -----    -----    -------
    Long-term Debt               $130.1   $  1.9   $  5.0   $  5.2   $118.0
    Notes Payable                   4.0      4.0       --       --       --
    Interest on Long-term Debt    110.0      6.5     12.8     10.6     80.1
    Purchased Water Contracts      27.5      4.0      8.2      8.2      7.1
    Wastewater Operations          59.3      3.9      8.1      8.5     38.8
                                 ------   ------   ------   ------   ------
    Total                        $330.9   $ 20.3   $ 34.1   $ 32.5   $244.0
                                 ======   ======   ======   ======   ======

Guarantees

USA-PA  operates  the  City  of Perth Amboy's (Perth Amboy) water and wastewater
systems  under a service contract agreement through June 30, 2018. The agreement
was  effected under New Jersey's Water Supply Public/Private Contracting Act and
the  New  Jersey Wastewater Public/Private Contracting Act. Under the agreement,
USA-PA  receives  a  fixed  fee  and  a  variable  fee based on increased system
billing.  Scheduled  fixed  fee  payments  were  $7.4  million  in 2005 and will
increase  over  the  term  of  the  contract  to $10.2 million at the end of the
contract.

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

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

Critical Accounting Policies and Estimates

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

Regulatory Accounting

We  maintain  our books and records in  accordance  with  accounting  principles
generally accepted in the United States of America. Middlesex and certain of its
subsidiaries,  which  account  for 89% of  Operating  Revenues  and 99% of Total
Assets,  are subject to regulation  in the states in which they  operate.  Those
companies are required to maintain their accounts in accordance  with regulatory
authorities'  rules and  guidelines,  which may differ from other  authoritative
accounting pronouncements.  In those instances, the Company follows the guidance

                                       26


provided  in  the  Financial  Accounting  Standards  Board  (FASB), Statement of
Financial  Accounting  Standards  (SFAS)  No. 71, "Accounting For the Effects of
Certain Types of Regulation" (SFAS 71).

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

Revenues

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

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

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

Pension Plan

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

The discount  rate  utilized for  determining  future  pension  obligations  has
decreased from 6.00% at December 31, 2003 to 5.88% at December 31, 2004 to 5.52%
at December 31, 2005.  Lowering the discount  rate by 0.5% would have  increased
the net periodic  pension  cost by $0.3  million in 2005.  Lowering the expected
long-term  rate of return on the pension plans by 0.5% (from 8.0% to 7.5%) would
have  increased  the net  periodic  pension cost in 2005 by  approximately  $0.1
million.

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

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

Recent Accounting Standards

See Note 1(m) of the Notes to Consolidated Financial Statements for a discussion
of recent accounting pronouncements.

                                       27


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

The Company is subject to the risk of  fluctuating  interest rates in the normal
course of business.  Our policy is to manage  interest  rates through the use of
fixed  rate  long-term  debt  and,  to a lesser  extent,  short-term  debt.  The
Company's  interest rate risk related to existing fixed rate,  long-term debt is
not material due to the term of the majority of our First Mortgage Bonds,  which
have  final  maturity  dates  ranging  from 2009 to 2038.  Over the next  twelve
months,  approximately  $1.9  million  of the  current  portion  of 15  existing
long-term  debt  instruments  will mature.  Combining  this amount with the $4.0
million in  short-term  debt  outstanding  at December 31, 2005,  and applying a
hypothetical  change in the rate of interest charged by 10% on those borrowings,
would not have a material effect on our earnings.

                                       28


Item 8.  Financial Statements and Supplementary Data.

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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

We have audited the  accompanying  consolidated  balance sheets and consolidated
statements of capital stock and  long-term  debt of Middlesex  Water Company and
subsidiaries  (the  Company) as of December  31, 2005 and 2004,  and the related
consolidated statements of income, common stockholders' equity and comprehensive
income,  and cash flows for each of the three years in the period ended December
31, 2005. These consolidated  financial statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

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

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of the Company as of December 31, 2005
and 2004, and the results of its operations and its cash flows for each of the
three years in the period ended December 31, 2005, in conformity with accounting
principles generally accepted in the United States of America.

We have also  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the effectiveness of the Company's
internal control over financial  reporting as of December 31, 2005, based on the
criteria  established in Internal  Control--Integrated  Framework  issued by the
Committee of Sponsoring  Organizations of the Treadway Commission and our report
dated March 16, 2006 expressed an unqualified opinion on management's assessment
of the effectiveness of the Company's internal control over financial  reporting
and an  unqualified  opinion  on the  effectiveness  of the  Company's  internal
control over financial reporting.

/s/ DELOITTE & TOUCHE LLP
Parsippany, New Jersey
March 16, 2006

                                       29



                                                    MIDDLESEX WATER COMPANY
                                                  CONSOLIDATED BALANCE SHEETS

                                                                                                       December 31,
ASSETS                                                                                           2005                 2004
==============================================================================================================================
                                                                                                         
UTILITY PLANT:                Water Production                                              $  91,403,549        $  82,340,798
                              Transmission and Distribution                                   217,098,466          194,531,035
                              General                                                          23,292,087           20,451,215
                              Construction Work in Progress                                     6,127,634           13,013,391
                              ------------------------------------------------------------------------------------------------
                              TOTAL                                                           337,921,736          310,336,439
                              Less Accumulated Depreciation                                    54,960,290           52,017,761
                              ------------------------------------------------------------------------------------------------
                              UTILITY PLANT - NET                                             282,961,446          258,318,678
                              ------------------------------------------------------------------------------------------------

==============================================================================================================================
CURRENT ASSETS:               Cash and Cash Equivalents                                         2,983,762            4,034,768
                              Accounts Receivable, net                                          8,074,929            6,316,853
                              Unbilled Revenues                                                 3,737,627            3,572,713
                              Materials and Supplies (at average cost)                          1,259,935            1,203,906
                              Prepayments                                                         927,254              823,976
                              ------------------------------------------------------------------------------------------------
                              TOTAL CURRENT ASSETS                                             16,983,507           15,952,216

==============================================================================================================================
DEFERRED CHARGES              Unamortized Debt Expense                                          3,164,043            3,172,254
AND OTHER ASSETS:             Preliminary Survey and Investigation Charges                      1,774,817            1,032,182
                              Regulatory Assets                                                 7,469,190            8,198,565
                              Operations Contracts Fees Receivable                                685,599              685,599
                              Restricted Cash                                                   5,782,705           13,257,106
                              Non-utility Assets - Net                                          5,042,207            4,552,023
                              Other                                                               519,610              465,419
                              ------------------------------------------------------------------------------------------------
                              TOTAL DEFERRED CHARGES AND OTHER ASSETS                          24,438,171          31,363,148
                              ------------------------------------------------------------------------------------------------
                              TOTAL ASSETS                                                  $ 324,383,124        $ 305,634,042
                              ------------------------------------------------------------------------------------------------

CAPITALIZATION AND LIABILITIES
------------------------------------------------------------------------------------------------------------------------------
CAPITALIZATION:               Common Stock, No Par Value                                    $  76,160,949        $  71,979,902
                              Retained Earnings                                                23,638,301           23,103,908
                              Accumulated Other Comprehensive Income, net of tax                 (206,925)              44,841
                              ================================================================================================
                              TOTAL COMMON EQUITY                                              99,592,325           95,128,651
                              ================================================================================================
                              Preferred Stock                                                   3,958,062            4,063,062
                              Long-term Debt                                                  128,174,944          115,280,649
                              ------------------------------------------------------------------------------------------------
                              TOTAL CAPITALIZATION                                            231,725,331          214,472,362

==============================================================================================================================
CURRENT                       Current Portion of Long-term Debt                                 1,930,617            1,091,351
LIABILITIES:                  Notes Payable                                                     4,000,000           11,000,000
                              Accounts Payable                                                  6,038,060            6,001,806
                              Accrued Taxes                                                     6,466,531            6,784,380
                              Accrued Interest                                                  1,868,962            1,703,131
                              Unearned Revenues and Advanced Service Fees                         473,627              387,156
                              Other                                                               707,446              795,456
                              ------------------------------------------------------------------------------------------------
                              TOTAL CURRENT LIABILITIES                                        21,485,243           27,763,280

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

==============================================================================================================================
DEFERRED CREDITS              Customer Advances for Construction                               17,180,962           14,018,006
AND OTHER LIABILITIES:        Accumulated Deferred Investment Tax Credits                       1,617,949            1,696,566
                              Accumulated Deferred Income Taxes                                14,296,620           14,556,153
                              Employee Benefit Plans                                            6,650,724            5,464,056
                              Regulatory Liability - Cost of Utility Plant Removal              5,647,757            5,363,152
                              Other                                                               793,857              849,551
                              ------------------------------------------------------------------------------------------------
                              TOTAL DEFERRED CREDITS AND OTHER LIABILITIES                     46,187,869           41,947,484

==============================================================================================================================
CONTRIBUTIONS IN AID OF CONSTRUCTION                                                           24,984,681           21,450,916
------------------------------------------------------------------------------------------------------------------------------
                              TOTAL CAPITALIZATION AND LIABILITIES                          $ 324,383,124        $ 305,634,042
                              ------------------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.

                                                              30



                                     MIDDLESEX WATER COMPANY
                                CONSOLIDATED STATEMENTS OF INCOME

                                                              Years Ended December 31,
                                                         2005            2004            2003
=================================================================================================
                                                                            
Operating Revenues                                   $ 74,613,305    $ 70,991,146    $ 64,111,214
-------------------------------------------------------------------------------------------------

Operating Expenses:
      Operations                                       38,635,382      36,519,355      32,666,099
      Maintenance                                       3,519,914       3,464,036       3,529,113
      Depreciation                                      6,460,241       5,846,191       5,362,727
      Other Taxes                                       8,779,325       8,228,354       7,815,918
-------------------------------------------------------------------------------------------------

Total Operating Expenses                               57,394,862      54,057,936      49,373,857
-------------------------------------------------------------------------------------------------

Operating Income                                       17,218,443      16,933,210      14,737,357
=================================================================================================

Other Income (Expense):
      Allowance for Funds Used During Construction        547,714         606,019         315,919
      Other Income                                        219,572         221,950         131,499
      Other Expense                                       (27,593)        (32,676)        (89,931)
-------------------------------------------------------------------------------------------------

Total Other Income, net                                   739,693         795,293         357,487
-------------------------------------------------------------------------------------------------

Income before Interest and Income Taxes                17,958,136      17,728,503      15,094,844
=================================================================================================

Interest Charges                                        6,244,671       5,468,576       5,227,030
-------------------------------------------------------------------------------------------------

Income before Income Taxes                             11,713,465      12,259,927       9,867,814
=================================================================================================

Income Taxes                                            3,237,324       3,814,418       3,237,218
-------------------------------------------------------------------------------------------------

Net Income                                              8,476,141       8,445,509       6,630,596

Preferred Stock Dividend Requirements                     251,286         254,786         254,786
-------------------------------------------------------------------------------------------------

Earnings Applicable to Common Stock                  $  8,224,855    $  8,190,723    $  6,375,810
=================================================================================================

Earnings per share of Common Stock:
      Basic                                          $       0.72    $       0.74    $       0.61
      Diluted                                        $       0.71    $       0.73    $       0.61

Average Number of
      Common Shares Outstanding :
      Basic                                            11,444,785      11,079,835      10,475,295
      Diluted                                          11,783,925      11,422,975      10,818,435

Cash Dividends Paid per Common Share                 $      0.673    $      0.663    $      0.649



See Notes to Consolidated Financial Statements.

                                               31




                                                MIDDLESEX WATER COMPANY
                                         CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                              Twelve Months Ended December 31,
                                                                           2005              2004              2003
                                                                       -----------------------------------------------
                                                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                             $ 8,476,141       $ 8,445,509       $ 6,630,596
Adjustments to Reconcile Net Income to
     Net Cash Provided by Operating Activities:
         Depreciation and Amortization                                   7,159,670         6,387,808         5,633,863
         Provision for Deferred Income Taxes and ITC                       164,873           603,275           306,919
         Allowance for Funds Used During Construction                     (547,714)         (606,019)         (315,919)
     Changes in Assets and Liabilities:
         Accounts Receivable                                            (1,758,076)         (634,245)          345,694
         Unbilled Revenues                                                (164,914)         (337,925)          (53,697)
         Materials & Supplies                                              (56,029)          215,236          (228,805)
         Prepayments                                                      (103,278)          185,328          (193,912)
         Other Assets                                                     (151,166)         (578,048)          275,802
         Operations Contracts Receivable                                        --            14,207          (699,806)
         Accounts Payable                                                  (17,933)        1,224,406         2,260,431
         Accrued Taxes                                                    (323,227)          528,715           333,815
         Accrued Interest                                                  165,831          (107,508)          196,361
         Employee Benefit Plans                                            709,988           377,068          (192,749)
         Unearned Revenue & Advanced Service Fees                           86,471          (215,698)          186,265
         Other Liabilities                                                (143,704)           56,913          (236,431)

----------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                               13,496,933        15,559,022        14,248,427
----------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Utility Plant Expenditures*                                       (25,287,735)      (28,878,576)      (17,576,634)
     Cash Surrender Value & Other Investments                             (294,372)         (273,837)         (466,290)
     Restricted Cash                                                     7,637,175        (9,431,686)        2,321,158
     Proceeds from Real Estate Dispositions                                     --                --           532,922
     Preliminary Survey & Investigation Charges                           (742,635)          348,589          (282,303)
     Other Assets                                                               --                --           (47,264)

----------------------------------------------------------------------------------------------------------------------
NET CASH USED IN INVESTING ACTIVITIES                                  (18,687,567)      (38,235,510)      (15,518,411)
----------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Redemption of Long-term Debt                                       (1,214,521)       (1,067,258)         (884,427)
     Proceeds from Issuance of Long-term Debt                           14,948,082        18,995,153        11,205,723
     Net Short-term Bank Borrowings (Repayments)                        (7,000,000)       (1,500,000)       (5,150,000)
     Deferred Debt Issuance Expenses                                      (166,477)          (65,219)         (194,484)
     Common Stock Issuance Expense                                              --          (379,534)         (103,284)
     Restricted Cash                                                      (162,774)               --               121
     Proceeds from Issuance of Common Stock                              4,076,047        15,055,874         3,609,859
     Payment of Common Dividends                                        (7,690,462)       (7,375,629)       (6,791,254)
     Payment of Preferred Dividends                                       (251,286)         (254,786)         (254,786)
     Construction Advances and Contributions-Net                         1,601,019           297,045           (99,768)
----------------------------------------------------------------------------------------------------------------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                4,139,628        23,705,646         1,337,700
----------------------------------------------------------------------------------------------------------------------
NET CHANGES IN CASH AND CASH EQUIVALENTS                                (1,051,006)        1,029,158            67,716
----------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                           4,034,768         3,005,610         2,937,894
----------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                               $ 2,983,762       $ 4,034,768       $ 3,005,610
----------------------------------------------------------------------------------------------------------------------

*Excludes Allowance for Funds Used During Construction.

SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITY:
     Utility Plant received as Construction Advances and Contributions $ 5,149,990       $ 2,722,121       $ 3,753,037

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
   Cash Paid During the Year for:
     Interest                                                          $ 5,990,089       $ 5,409,083       $ 5,061,878
     Interest Capitalized                                              $  (547,714)      $  (606,019)      $  (315,919)
     Income Taxes                                                      $ 3,792,000       $ 3,074,513       $ 2,472,000
----------------------------------------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.


                                                          32




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


                                                                           December 31,      December 31,
                                                                               2005              2004
--------------------------------------------------------------------------------------------------------
                                                                                       
Common Stock, No Par Value
     Shares Authorized   -  20,000,000
     Shares Outstanding  -  2005 - 11,584,499                             $ 76,160,949      $ 71,979,902
                            2004 - 11,358,772

Retained Earnings                                                           23,638,301        23,103,908
Accumulated Other Comprehensive Income, net of tax                            (206,925)           44,841
--------------------------------------------------------------------------------------------------------
        TOTAL COMMON EQUITY                                               $ 99,592,325      $ 95,128,651
--------------------------------------------------------------------------------------------------------

Cumulative Preference Stock, No Par Value:
     Shares Authorized - 100,000
     Shares Outstanding - None
Cumulative Preferred Stock, No Par Value
     Shares Authorized - 139,497 in 2005 and 140,497 in 2004
   Convertible:
     Shares Outstanding, $7.00 Series - 13,881 in 2005 and 14,881 in 2004 $  1,457,505      $  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                                             $  3,958,062      $  4,063,062
--------------------------------------------------------------------------------------------------------

Long-term Debt
   8.05%, Amortizing Secured Note, due December 20, 2021                  $  2,983,384      $  3,063,389
   6.25%, Amortizing Secured Note, due May 22, 2028                          9,415,000         9,835,000
   6.44%, Amortizing Secured Note, due August 25, 2030                       6,906,667                --
   6.46%, Amortizing Secured Note, due September 19, 2031                    7,000,000                --
   4.22%, State Revolving Trust Note, due December 31, 2022                    754,164           784,000
   3.30% to 3.60%, State Revolving Trust Note, due May 1, 2025               3,018,254         2,348,316
   3.49%, State Revolving Trust Note, due January 25, 2027                     278,144                --
   4.00% to 5.00%, State Revolving Trust Bond, due September 1, 2021           760,000           790,000
   0.00%, State Revolving Fund Bond, due September 1, 2021                     614,436           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                                   700,280           755,006
      4.25% to 4.63%, Series Y, due September 1, 2018                          870,000           920,000
      0.00%, Series Z, due September 1, 2019                                 1,567,367         1,679,979
      5.25% to 5.75%, Series AA, due September 1, 2019                       1,990,000         2,085,000
      0.00%, Series BB, due September 1, 2021                                1,926,956         2,048,095
      4.00% to 5.00%, Series CC, due September 1, 2021                       2,185,000         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                                            130,105,561       116,372,000
--------------------------------------------------------------------------------------------------------
                           Less: Current Portion of Long-term Debt          (1,930,617)       (1,091,351)
--------------------------------------------------------------------------------------------------------
                              TOTAL LONG-TERM DEBT                        $128,174,944      $115,280,649
--------------------------------------------------------------------------------------------------------


See Notes to Consolidated Financial Statements.

                                                   33




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

                                                                                          Accumulated
                                                Common         Common                        Other
                                                Stock          Stock         Retained    Comprehensive
                                                Shares         Amount        Earnings        Income           Total
                                             ------------   ------------   ------------   ------------    ------------
                                                                                          
Balance at January 1, 2003                     10,356,489   $ 53,314,169   $ 23,187,076   $         --    $ 76,501,245

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

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

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

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

    Net Income                                                                8,476,141                      8,476,141
    Minimum Pension Liability, Net of
    $135,000 Income Tax                                                                       (262,205)       (262,205)
    Change in Value of Equity Investments,
    Net of $5,000 Income Tax                                                                    10,439          10,439
                                                                                                          ------------
       Comprehensive Income                                                                                  8,224,375
    Dividend Reinvestment & Common Stock
    Purchase Plan                                 194,777      3,640,334                                     3,640,334
    Restricted Stock Award - Net                   18,950        435,713                                       435,713
    Preferred Stock Conversion                     12,000        105,000                                       105,000
    Cash Dividends on Common Stock                                           (7,690,462)                    (7,690,462)
    Cash Dividends on Preferred Stock                                          (251,286)                      (251,286)

                                             ------------   ------------   ------------   ------------    ------------
Balance at December 31, 2005                   11,584,499   $ 76,160,949   $ 23,638,301   $   (206,925)   $ 99,592,325
                                             ============   ============   ============   ============    ============


See Notes to Consolidated Financial Statements.

                                                          34


                             Middlesex Water Company
                   Notes to Consolidated Financial Statements

Note 1 - Summary of Significant Accounting Policies

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

Middlesex  Water  Company has  operated as a water  utility in New Jersey  since
1897, and in Delaware,  through our wholly-owned  subsidiary,  Tidewater,  since
1992. We are in the business of collecting,  treating,  distributing and selling
water  for  domestic,  commercial,  municipal,  industrial  and fire  protection
purposes.  We also operate a New Jersey  municipal  water and wastewater  system
under  contract  and  provide  wastewater  services  in New Jersey and  Delaware
through our subsidiaries.  We are regulated as to rates charged to customers for
water and wastewater  services in New Jersey and Delaware,  as to the quality of
services  we  provide  and as to  certain  other  matters.  Our TESI  subsidiary
commenced  operations during 2005 as a regulated wastewater utility in Delaware.
Only our USA, USA-PA and White Marsh subsidiaries are not regulated utilities.

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

(c) Utility Plant is stated at original cost as defined for regulatory purposes.
Property   accounts  are  charged  with  the  cost  of  betterments   and  major
replacements  of property.  Cost includes  direct  material,  labor and indirect
charges for pension  benefits and payroll taxes.  The cost of labor,  materials,
supervision and other expenses incurred in making repairs and minor replacements
and  in  maintaining  the  properties  is  charged  to the  appropriate  expense
accounts.  At December  31, 2005,  there was no event or change in  circumstance
that would  indicate that the carrying  amount of any  long-lived  asset was not
recoverable.

(d) Depreciation is computed by each regulated member of the Company utilizing a
rate approved by the applicable regulatory authority.  The Accumulated Provision
for Depreciation is charged with the cost of property retired, less salvage. The
following table sets forth the range of depreciation rates for the major utility
plant categories used to calculate depreciation for the years ended December 31,
2005, 2004 and 2003. These rates have been approved by either the BPU or PSC:

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

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

                                       35


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

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

(f) Allowance for Funds Used During Construction (AFUDC) - Middlesex, Tidewater,
Pinelands  Water,  Pinelands  Wastewater  and Bayview  capitalize  AFUDC,  which
represents the cost of financing projects during construction. AFUDC is added to
the  construction  costs of  individual  projects  exceeding  specific  cost and
construction period thresholds established for each company and then depreciated
along with the rest of the utility plant's costs over its estimated useful life.
For the years ended December 31, 2005, 2004 and 2003 approximately $0.5 million,
$0.6  million  and $0.3  million of AFUDC was added to the cost of  construction
projects.  AFUDC is calculated  using each  company's  weighted cost of debt and
equity as approved in their most recent  respective  regulatory rate order.  The
average  AFUDC rate for the years ended  December  31,  2005,  2004 and 2003 for
Middlesex,  Tidewater  and Bayview  were 7.39%,  8.37% and 3.11%,  respectively.
Pinelands Water and Pinelands  Wastewater did not incur AFUDC during the periods
covered by this report.

(g)  Accounts  Receivable  - We  record  bad debt  expense  based on  historical
accounts  receivable  write-offs.  The allowance for doubtful  accounts was $0.2
million at December 31, 2005, 2004 and 2003. The  corresponding  expense for the
year ended December 31, 2005,  2004 and 2003 was $0.2 million,  $0.1 million and
$0.2 million, respectively.

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

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

USA bills  customers on a quarterly or annual basis for its  LineCareSM  service
line  maintenance  program.  Quarterly  amounts billed are recognized as earned.
Amounts  that are  billed on an annual  basis are  deferred  and  recognized  as
revenue ratably over the year.

                                       36


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

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

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

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

(m) Recent  Accounting  Pronouncements  - In 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  principles  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  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 the first annual  reporting  period  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.

                                       37


SFAS 153 is effective  for  nonmonetary  asset  exchanges  occurring in quarters
beginning  after June 15, 2005.  The  adoption of this  standard did not have an
impact on its financial position, results of operations, or cash flows.

On October 22, 2004,  the American Jobs Creation Act (AJCA) was signed into law.
Among other provisions,  the AJCA creates a new deduction for qualified domestic
production  activities.  Certain  activities  of the Company,  such as our water
treatment  activity,  are  considered as qualifying  production  activities  for
purposes of determining the deduction for qualified  production  activities.  In
December  2004,  the FASB issued FSP 109-1,  "Application  of FASB Statement No.
109,  Accounting for Income Taxes, to the Tax Deduction on Qualified  Production
Activities  Provided by the American  Jobs  Creation Act of 2004." In accordance
with FSP 109-1,  the Company is treating the deduction  for  qualified  domestic
production  activities  as a reduction of the income tax provision in the period
as realized. The adoption of this statement has not had a material impact on the
Company's 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 was not a significant event and
thus  the  Company  is  accounting  for  the effects of FSP 106-2 as of its next
measurement  date.  The  adoption of FSP 106-2 on January 1, 2005 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"  (SFAS 143).  Conditional  asset  retirement
obligation refers to a legal obligation to perform an asset retirement  activity
in which the timing  and/or  method of settlement  are  conditional  on a future
event that may or may not be within the control of the entity. The obligation to
perform the asset retirement  activity is unconditional  even though uncertainty
exists about the timing and/or method of settlement.  Accordingly,  an entity is
required  to  recognize a liability  for the fair value of a  conditional  asset
retirement  obligation  if the fair  value of the  liability  can be  reasonably
estimated.  The fair value of a liability for

                                       38


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
adoption  of this  standard  did not have a  material  impact  on the  Company's
financial position, results of operations, or cash flows.

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

(o) Regulatory Accounting - We maintain our books and records in accordance with
accounting  principles  generally  accepted  in the  United  States of  America.
Middlesex  and certain of its  subsidiaries,  which account for 89% of Operating
Revenues  and 99% of Total  Assets,  are subject to  regulation  in the state in
which they operate.  Those  companies are required to maintain their accounts in
accordance with regulatory  authorities' rules and guidelines,  which may differ
from other  authoritative  accounting  pronouncements.  In those instances,  the
Company follows the guidance  provided SFAS No. 71,  "Accounting for the Effects
of Certain Types of Regulation."

(p) Pension Plan - We maintain a  noncontributory  defined  benefit pension plan
which covers  substantially all employees with more than 1,000 hours of service.
The discount rate utilized for  determining  pension costs  decreased from 6.75%
for the year ended  December  31, 2003 to 6.00% for the year ended  December 31,
2004 to 5.88% for the year ended December 31, 2005. Future actual pension income
will depend on future investment  performance,  changes in future discount rates
and various other factors related to the population participating in the pension
plans.

Note 2 - Rate and Regulatory Matters

Effective  December 8, 2005,  Middlesex  received  approval  from the BPU for an
8.7%, or $4.3 million  increase in its water rates.  This increase  represents a
portion of  Middlesex's  May 2005 request for a total rate  increase of 13.1% to
cover the costs of its increased capital investment,  as well as maintenance and
operating expenses.

On August 10, 2005,  Pinelands Water and Pinelands Wastewater filed with the BPU
for increases of 16.7% and 6.1%, respectively.  This increase represents a total
base rate  increase of  approximately  $0.2 million to help offset the increased
costs associated with capital improvements, and the operation and maintenance of
their systems.  A decision on this matter is expected  during the second quarter
of 2006.  There can be no assurance  that any rate increases will be granted or,
if granted, that they will be in the amounts we requested.

As part of an approved  settlement  with the PSC on October 19, 2004,  Tidewater
implemented  the second  phase rate  increase of $0.5 million on April 27, 2005.
Tidewater also agreed to waive its right to file Distribution System Improvement
Charges  (DSIC)  applications  until  July  1,  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, 2006.  The increase  cannot exceed
the  lesser of the  regional  Consumer  Price  Index or 3%. The rates are set to
expire on December 31,  2006,  and the Company is  currently  negotiating  a new
agreement.

                                       39


In December 2005, the BPU approved a merger of Bayview into the Middlesex system
effective  January  1,  2006.  As part of the BPU's  stipulation  approving  the
merger,  the water  service  rates for the customers of Bayview are to remain at
their  current  levels until the water  service  rates for  Middlesex  customers
exceed the current Bayview rates.

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

                              (Thousands of Dollars)
                             Years Ended December 31,
                                                              Remaining
                                                              Recovery
        Regulatory Assets              2005       2004         Periods
        -----------------              ----       ----      -------------

     Income Taxes                     $6,167     $6,535        Various
     Postretirement Benefits             610        697        7 years
     Tank Painting                       352        426       3-9 years
     Rate Cases and Other                340        541     Up to 3 years
                                      ------     ------
     Total                            $7,469     $8,199
                                      ======     ======

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

The  Company  uses  the  composite depreciation method for its regulated utility
operations,  which  is  currently  an  acceptable  method  of  accounting  under
generally  accepted  accounting  principles  and  is  widely used in the utility
industry. Historically, under the composite depreciation method, the anticipated
costs of removing assets upon retirement are provided for over the life of those
assets  as  a  component  of  depreciation expense. The Company recovers certain
asset  retirement  costs  through  rates  charged  to  customers  as an approved
component  of deprecation expense. As of December 31, 2005 and 2004, the Company
has  approximately  $5.7  million  and  $5.4  million,  respectively, of cost of
removal recovered in rates in excess of actual costs incurred. These amounts are
included in regulatory liabilities.

Bayview,  Pinelands  Water and Pinelands  Wastewater are recovering in rates the
acquisition  premiums  totaling $0.8 million over the  remaining  lives of their
Utility Plant.  These deferred costs have been included in their respective rate
bases as utility plant and are earning a return on the unamortized  costs during
the recovery periods.

                                       40


Note 3 - Income Taxes

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

                                                      Years Ended December 31,
                                                      (Thousands of Dollars)
                                                    2005       2004       2003
-------------------------------------------------------------------------------
Income Tax at Statutory Rate of 34%               $ 3,982    $ 4,168    $ 3,355
Tax Effect of:
  Utility Plant Related                              (899)      (500)      (171)
  State Income Taxes - Net                            176        167        106
  Employee Benefits                                   (25)       (25)       (67)
  Other                                                 3          4         14
-------------------------------------------------------------------------------
Total Income Tax Expense                          $ 3,237    $ 3,814    $ 3,237
-------------------------------------------------------------------------------

Income tax expense is comprised of the following:

Current:
   Federal                                        $ 2,889    $ 3,128    $ 2,835
   State                                              183         83         95
Deferred:
   Federal                                            160        512        321
   State                                               84        170         65
   Investment Tax Credits                             (79)       (79)       (79)
-------------------------------------------------------------------------------
Total Income Tax Expense                          $ 3,237    $ 3,814    $ 3,237
-------------------------------------------------------------------------------

The  statutory  review period for income tax returns for the years prior to 2002
has been closed.

Deferred  income  taxes  reflect  the net tax  effect of  temporary  differences
between the carrying  amounts of assets and liabilities  for financial  purposes
and the amounts used for income tax purposes. The components of the net deferred
tax liability are as follows:
                                                  Years Ended December 31,
                                                   (Thousands of Dollars)
                                                      2005         2004
------------------------------------------------------------------------
Utility Plant Related                               $21,827      $21,293
Customer Advances                                    (4,250)      (4,263)
Employee Benefits                                    (3,210)      (2,568)
Other                                                   (70)          94
------------------------------------------------------------------------
Total Deferred Tax Liability                        $14,297      $14,556
------------------------------------------------------------------------

The  Company is  required  to record  deferred  income  taxes for all  temporary
differences   regardless  of  the  regulatory  ratemaking   treatment.   Because
management  believes  that it is probable  that these  additional  taxes will be
passed on to ratepayers,  offsetting  regulatory assets of $6.2 million and $6.5
million have been recorded at December 31, 2005 and 2004, respectively.

                                       41


Note 4 - Commitments and Contingent Liabilities

Guarantees - USA-PA  operates the City of Perth Amboy's  (Perth Amboy) water and
wastewater systems under a service contract agreement through June 30, 2018. The
agreement  was  effected   under  New  Jersey's   Water  Supply   Public/Private
Contracting Act and the New Jersey  Wastewater  Public/Private  Contracting Act.
Under the  agreement,  USA-PA  receives a fixed fee and a variable  fee based on
increased  system billing.  Scheduled fixed fee payments for 2005, 2004 and 2003
were $7.4 million, $7.4 million and $7.2 million,  respectively.  The fixed fees
will increase over the term of the contract to $10.2 million.

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

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

Water  Supply - Middlesex  has an  agreement  with the New Jersey  Water  Supply
Authority (NJWSA) for the purchase of untreated water through November 30, 2023,
which  provides  for an  average  purchase  of 27  million  gallons a day (mgd).
Pricing is set annually by the NJWSA through a public rate making  process.  The
agreement  has  provisions  for  additional   pricing  in  the  event  Middlesex
overdrafts or exceeds certain monthly and annual thresholds.

Middlesex also has an agreement with a  non-affiliated  regulated  water utility
for the purchase of treated water.  This agreement,  which expired  December 31,
2005 and is expected to be renewed for a five-year term under the same terms and
conditions,  provides  for the minimum  purchase of 3 mgd of treated  water with
provisions for additional purchases.

Purchased water costs are shown below:

                                     (Millions of Dollars)
                                     Years Ended December 31,
                 Purchased Water     2005      2004      2003
                 ---------------   -------   -------   -------
                 Untreated         $   2.3   $   2.2   $   2.0
                 Treated               1.8       2.0       1.8
                                   -------   -------   -------
                 Total Costs       $   4.1   $   4.2   $   3.8
                                   =======   =======   =======

Construction  -  Based  on its  capital  budget,  the  Company  plans  to  spend
approximately  $44.5 million in 2006, $68.5 million in 2007 and $43.7 million in
2008 on its construction program.

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

                                       42


the Company has a liability accrued.  While we are unable to predict the outcome
of the arbitration, we believe that we have substantial defenses.

During  2005,  the  Office  of State Fire Marshal in Delaware issued a Notice of
Violation  (NOV)  to  Tidewater  regarding  a plan of correction to provide fire
protection  services  to one of its community water systems, based upon a recent
interpretation of regulations that have been effective since 1989. Tidewater has
appealed  this NOV in the Superior Court of the State of Delaware on the grounds
that  the water system was grandfathered under the 1989 regulations and that due
process  had not been served in the application of the recent interpretation. It
is  the  Company's  position  that  Tidewater  is  not  required to provide fire
protection  service  to that water system. Should Tidewater not be successful in
its  appeal,  it  would  be required to install a fire protection system in that
system  with  an  estimated  capital  investment  between  $0.9 million and $1.6
million.  If  the  Company is unsuccessful in its appeal, we cannot predict what
further  actions,  if any, or the costs or timing thereof, would have on over 60
of  Tidewater's  other  community  water systems. However, such amounts could be
material.  The  Company  believes that any capital investments resulting from an
unfavorable  outcome  would  be  a  component  of  its  Delaware  rate  base and
therefore,  included in future rates. While we are unable to predict the outcome
of our appeal, we believe that we have substantial defenses.

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

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

Note 5 - Short-term Borrowings

Information  regarding the Company's  short-term  borrowings for the years ended
December 31, 2005 and 2004 is summarized below:

                                                     (Millions of Dollars)
                                                       2005        2004
         -----------------------------------------------------------------

         Established Lines at Year-End                $ 40.0    $   33.0
         Maximum Amount Outstanding                     16.0        13.5
         Average Outstanding                             9.2         8.9
         Notes Payable at Year-End                       4.0        11.0
         Weighted Average Interest Rate                 4.36%       2.37%
         Weighted Average Interest Rate at Year-End     5.09%       3.42%

Year-end interest rates on short-term  borrowings  outstanding ranged from 4.69%
to 5.75% and 2.82% to 3.75% as of December 31, 2005 and 2004, respectively.  The
maturity dates for borrowings  outstanding as of December 31, 2005 are:  January
3, 2006- $1.5 million; and February 27, 2006- $2.5 million.

The Company has lines of credit for up to $40.0 million.  Short-term  borrowings
are below the prime rate with no requirement for compensating balances.

Note 6 - Capitalization

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


                                       43


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

In August 2003, the Board of Directors approved a four-for-three  stock split of
the Company's  common stock,  effective  November 14, 2003 for  shareholders  of
record on November 1, 2003.  All share,  average  number of shares and per share
amounts of no par common stock on the financial statements have been restated to
reflect the effect of the stock split.

The number of shares authorized under the Dividend Reinvestment and Common Stock
Purchase  Plan (DRP) is 1,700,000 shares. The cumulative number of shares issued
under  the  DRP  at  December  31,  2005,  is  1,511,502. For a six month period
beginning  on  June 1, 2005 and ending on December 1, 2005, DRP participants had
the  opportunity  to  purchase  the Company's common stock at a 5% discount with
reinvested  dividends  and  optional  cash  payments.  The  Company  also  has a
restricted stock plan, which is described in Note 7 - Employee Benefit Plans.

In the event dividends on the preferred  stock are in arrears,  no dividends may
be declared or paid on the common stock of the Company. At December 31, 2005, no
preferred stock dividends were in arrears.

Preferred Stock
If four or more quarterly dividends are in arrears, the preferred  shareholders,
as a class,  are  entitled  to elect two  members to the Board of  Directors  in
addition to Directors  elected by holders of the common  stock.  At December 31,
2005 and 2004, 36,898 shares and 37,898 shares, respectively, of preferred stock
presently authorized were outstanding and there were no dividends in arrears.

The conversion  feature of the no par $7.00 Series  Cumulative  and  Convertible
Preferred  Stock  allows  the  security  holders  to  exchange  one  convertible
preferred  share for twelve shares of the Company's  common stock.  In addition,
the Company  may redeem up to 10% of the  outstanding  convertible  stock in any
calendar  year at a price equal to the fair market value of twelve shares of the
Company's  common stock for each share of  convertible  stock  redeemed.  During
September  2005,  1,000  shares  of the  no  par  $7.00  Series  Cumulative  and
Convertible Preferred Stock was converted into 12,000 of common stock.

The conversion  feature of the no par $8.00 Series  Cumulative  and  Convertible
Preferred  Stock  allows  the  security  holders  to  exchange  one  convertible
preferred share for 13.714 shares of the Company's  common stock.  The preferred
shares are convertible  into common stock at the election of the security holder
or Middlesex.

Long-term Debt
During 2005,  Tidewater  received  approval  from the PSC to finance up to $16.0
million in the form of long-term  debt  securities  during the current  year. 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%.  On August 25, 2005,  Tidewater  converted $7.0
million of  short-term  borrowings  to a $7.0 million  mortgage-type  loan to be
repaid over a term of 25 years.  This loan bears interest at 6.44%. On September
15, 2005, Tidewater closed on another $7.0 million mortgage-type loan. This loan
bears interest at 6.46% and is to be repaid over a term of 26 years.

In November 2004, Middlesex issued $16.6 million of first mortgage bonds through
the New  Jersey  Environmental  Infrastructure  Trust  under the New  Jersey SRF
program.  The Company closed on the first mortgage bonds designated as Series EE
and FF on November 4, 2004.

                                       44


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

                             (Millions of Dollars)
                          Annual                    Annual
              Year      Maturities     Year       Maturities
              ----      ----------     ----       ----------
              2006       $    1.9      2009        $    2.6
              2007       $    2.4      2010        $    2.6
              2008       $    2.5

The weighted  average  interest rate on all long-term  debt at December 31, 2005
and 2004 was 5.36% and 5.26%,  respectively.  Except for the Amortizing  Secured
Notes and Series U First Mortgage Bonds,  all of the Company's  outstanding debt
has been issued through the New Jersey  Economic  Development  Authority  ($57.5
million),  the New Jersey  Environmental  Infrastructure  Trust  program  ($27.2
million) and the SRF program ($4.1 million).

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

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

Earnings Per Share
The following table presents the  calculation of basic and diluted  earnings per
share (EPS) for the three years ended December 31, 2005.  Basic EPS is  computed
on the basis of the weighted average number of shares  outstanding.  Diluted EPS
assumes the conversion of both the Convertible  Preferred Stock $7.00 Series and
$8.00 Series. All share and per share amounts reflect the four-for-three  common
stock split, effective November 14, 2003.



                                                      (In  Thousands of Dollars,  Except per Share Amounts)
                                                       2005                    2004                  2003
Basic:                                          Income      Shares     Income       Shares    Income      Shares
-----------------------------------------------------------------------------------------------------------------
                                                                                         
Net Income                                     $  8,476      11,445   $  8,446      11,080   $  6,631      10,475
Preferred Dividend                                 (251)                  (255)                  (255)
                                               ------------------------------------------------------------------
Earnings Applicable to Common Stock            $  8,225      11,445   $  8,191      11,080   $  6,376      10,475

Basic EPS                                      $   0.72               $   0.74               $   0.61

Diluted:
Earnings Applicable to Common Stock            $  8,225      11,445   $  8,191      11,080   $  6,376      10,475

$7.00 Series Dividend                               101         175        104         179        104         179

$8.00 Series Dividend                                96         164         96         164         96         164
                                               ------------------------------------------------------------------
Adjusted Earnings Applicable to Common Stock
                                               $  8,422      11,784   $  8,391      11,423   $  6,576      10,818

Diluted EPS                                    $   0.71               $   0.73               $   0.61




                                       45


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

                                            (Thousands of Dollars)
                                               At December 31,
                                         2005                     2004
                                         ----                     ----
                                Carrying      Fair       Carrying       Fair
                                 Amount       Value       Amount       Value
------------------------------------------------------------------------------
First Mortgage Bonds            $98,376      $101,080     $98,899     $101,968
State Revolving Bonds           $ 1,374      $  1,402     $ 1,442     $  1,476

For other  long-term debt for which there was no quoted market price, it was not
practicable  to  estimate  their  fair  value.  The  carrying  amount  of  these
instruments  at December 31, 2005 and 2004 was $30.3 million and $16.0  million,
respectively. Customer advances for construction have a carrying amount of $17.2
million and $14.0  million at December  31, 2005 and 2004,  respectively.  Their
relative fair values cannot be accurately estimated since future refund payments
depend on  several  variables,  including  new  customer  connections,  customer
consumption levels and future rate increases.

Note 7 - Employee Benefit Plans

Pension
The Company has a  noncontributory  defined benefit  pension plan,  which covers
substantially all employees with more than 1,000 hours of service.  In addition,
the Company maintains an unfunded  supplemental pension plan for its executives.
The  Accumulated  Benefit  Obligation for all pension plans at December 31, 2005
was $24.4 million.

Postretirement Benefits Other Than Pensions
The  Company  has  a  postretirement   benefit  plan  other  than  pensions  for
substantially all of its retired  employees.  Coverage  includes  healthcare and
life  insurance.  Retiree  contributions  are  dependent  on  credited  years of
service. Accrued retirement benefit costs are recorded each year.

The  Company  has  recognized  a  deferred  regulatory  asset  relating  to  the
difference between the accrued retirement benefit costs and actual cash paid for
plan  premiums in years prior to 1998.  Included  in the  regulatory  asset is a
transition  obligation  from adopting SFAS No.106,  "Employers'  Accounting  for
Postretirement Benefits Other than Pensions," on January 1, 1993. In addition to
the recognition of annual accrued retirement  benefit costs in rates,  Middlesex
is also  recovering  the  transition  obligation  over 15 years.  The regulatory
assets at December  31, 2005 and 2004,  respectively  were $0.6 million and $0.7
million.

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

                                       46




                                                                     (Thousands of Dollars)
                                                                    Years Ended December 31,
                                                           Pension Benefits          Other Benefits
                                                           2005         2004        2005        2004
-----------------------------------------------------------------------------------------------------
                                                                                 
Reconciliation of Projected Benefit Obligation
Beginning Balance                                        $ 26,099    $ 23,671    $ 11,133    $  9,498
Service Cost                                                1,126         746         621         426
Interest Cost                                               1,559       1,387         771         580
Actuarial (Gain)/Loss                                       2,141       1,516       3,130       1,028
Benefits Paid                                              (1,259)     (1,221)       (408)       (399)
-----------------------------------------------------------------------------------------------------
Ending Balance                                           $ 29,666    $ 26,099    $ 15,247    $ 11,133
-----------------------------------------------------------------------------------------------------

Reconciliation of Plan Assets at Fair Value
Beginning Balance                                        $ 19,510    $ 18,587    $  3,430    $  2,582
Actual Return on Plan Assets                                  885       1,497         225         190
Employer Contributions                                      1,202         647       1,419       1,057
Benefits Paid                                              (1,259)     (1,221)       (408)       (399)
-----------------------------------------------------------------------------------------------------
Ending Balance                                           $ 20,338    $ 19,510    $  4,666    $  3,430
-----------------------------------------------------------------------------------------------------

Funded Status                                            $ (9,328)   $ (6,589)   $(10,581)   $ (7,703)
Unrecognized Net Transition Obligation                         --          --         947       1,082
Unrecognized Net Actuarial (Gain)/Loss                      5,163       2,655       7,533       4,835
Unrecognized Prior Service Cost                                81         173          (3)         (3)
-----------------------------------------------------------------------------------------------------
Accrued Benefit Cost                                     $ (4,084)   $ (3,761)   $ (2,104)   $ (1,789)
-----------------------------------------------------------------------------------------------------

Amounts Recognized in the Consolidated Balance
Sheets consist of:
Accrued Benefit Cost                                     $ (4,084)   $ (3,761)   $ (2,104)   $ (1,789)
Additional Minimum Liability                                 (476)         --          --          --
Intangible Asset                                               79          --          --          --
Accumulated Other Comprehensive Income (pre-tax)              397          --          --          --
-----------------------------------------------------------------------------------------------------
Net Liability Recognized                                 $ (4,084)   $ (3,761)   $ (2,104)   $ (1,789)
-----------------------------------------------------------------------------------------------------

Separate Disclosure for Plans with Accumulated
Benefit Obligation in Excess of Plan Assets:
Projected Benefit Obligation                             $ 25,822
Accumulated Benefit Obligation                             21,500
Fair Value of Plan Assets                                  20,338


                                       47




                                                                     (Thousands of Dollars)
                                                                     Years Ended December 31,
                                                      Pension Benefits                       Other Benefits
                                               2005        2004         2003         2005         2004         2003
---------------------------------------------------------------------------------------------------------------------
                                                                                           
Components of Net Periodic Benefit Cost
Service Cost                                $  1,126     $    746     $    684     $    622     $    426     $    263
Interest Cost                                  1,559        1,387        1,356          771          580          485
Expected Return on Plan Assets                (1,547)      (1,492)      (1,272)        (275)        (213)        (175)
Amortization of Net Transition Obligation         --           --           --          135          135          135
Amortization of Net Actuarial (Gain)/Loss         49           --           --          482          292          143
Amortization of Prior Service Cost                92           92           92           --           --           --
---------------------------------------------------------------------------------------------------------------------
Net Periodic Benefit Cost                   $  1,279     $    733     $    860     $  1,735     $  1,220     $    851
---------------------------------------------------------------------------------------------------------------------

                                                2005         2004         2003         2005         2004         2003
                                                ----         ----         ----         ----         ----         ----
Actual Return on Plan Assets                    4.54%        8.18%       17.48%        5.71%        6.53%        0.77%
Weighted Average Assumptions:
   Expected Return on Plan Assets               8.00%        8.00%        8.00%        7.50%        7.50%        7.50%
   Discount Rate for:
     Benefit Obligation                         5.52%        5.88%        6.00%        5.52%        5.88%        6.00%
     Benefit Cost                               5.88%        6.00%        6.75%        5.88%        6.00%        6.75%
   Compensation Increase for:
     Benefit Obligation                         3.50%        3.50%        3.50%        3.50%        3.50%        3.50%
     Benefit Cost                               3.50%        3.50%        3.50%        3.50%        3.50%        3.50%



For measurement  purposes, a 9.0% annual rate of increase in the per capita cost
of covered  healthcare  benefits was assumed for 2005 and  declining by 1.0% per
year through 2008 and 0.5% per year to 5% by year 2010.  Assumed healthcare cost
trend rates have a significant effect on the amounts reported for the healthcare
plan. A one-percentage point change in assumed healthcare cost trend rates would
have the following effects:

                                                 (Thousands of Dollars)
                                                   1 Percentage Point
                                                        Increase       Decrease
-------------------------------------------------------------------------------
Effect on Current Year's Service and Benefit Cost        $    330      $   (247)
Effect on Benefit Obligation                                2,430        (1,894)

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

         Year                      Pension Benefits       Other Benefits
         ---------------------------------------------------------------
         2006                           $ 1,249               $  430
         2007                             1,449                  471
         2008                             1,542                  479
         2009                             1,565                  529
         2010                             1,568                  544
         2011-2015                        8,596                2,374
                                        -------               ------
           Totals                       $15,969               $4,827
                                        =======               ======

                                       48



Benefit Plans Assets

The benefit  plans asset  allocations  at December  31, 2005 and 2004,  by asset
category are as follows:

                             Pension Plan       Other Benefits
                             ------------       --------------
Asset Category              2005      2004      2005      2004   Target  Range
--------------              ----      ----      ----      ----   ------  -----
Equity Securities           63.7%     62.8%     56.3%     54.0%    60%   30-65%
Debt Securities             33.4      34.5      41.0      36.9     38%   25-70%
Cash                         2.9       2.7       2.7       9.1      2%    0-10%
                           -----     -----     -----     -----
Total                      100.0%    100.0%    100.0%    100.0%
                           =====     =====     =====     =====

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

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

Equity securities  include Middlesex common stock in the amounts of $0.7 million
(3.3% of total plan  assets)  and $0.7  million  (3.8% of total plan  assets) at
December 31, 2005 and 2004, respectively.

For the pension plan, Middlesex made total cash contributions of $1.2 million in
2005 and expects to make cash  contributions  of  approximately  $1.0 million in
2006.

For the postretirement benefit plan, Middlesex  made total cash contributions of
$1.0  million in 2005 and expects to make cash  contributions  of  approximately
$1.2 million in 2006.

401(k) Plan
The Company has a 401(k) defined  contribution plan, which covers  substantially
all  employees  with more than 1,000  hours of  service.  Under the terms of the
Plan, the Company  matches 100% of a participant's  contributions,  which do not
exceed  1%  of  a  participant's  compensation,  plus  50%  of  a  participant's
contributions  exceeding  1% but  not  more  than  6%.  The  Company's  matching
contributions  were $0.3 million for each of the years ended  December 31, 2005,
2004 and 2003.

Stock-Based Compensation
The Company  maintains a Restricted Stock Plan, under which 56,067 shares of the
Company's common stock are held in escrow by the Company as of December 31, 2005
for key employees. Such stock is subject to an agreement requiring forfeiture by
the employee in the event of termination of employment  within five years of the
award  other  than as a result of  retirement,  death,  disability  or change in
control.  The maximum  number of shares  authorized for grant under this plan is
240,000 shares.

The Company  recognizes  compensation  expense at fair value for the  restricted
stock  awards  in  accordance  with SFAS No.  123  "Accounting  for  Stock-Based
Compensation."  Compensation  expense is  determined  by the market value of the
stock on the date of the award and is being amortized over a five-year period.

                                       49


The following table presents information on the Restricted Stock Plan:

                                                                      Weighted
                                                        Unearned      Average
                                             Shares   Compensation  Grant Price
-------------------------------------------------------------------------------

Balance, January 1, 2003                      77,566    $ 552,081

Granted                                       18,900      357,990    $   18.95
Vested                                       (26,099)
Forfeited                                       (967)     (11,700)
Amortization of Compensation Expense                     (286,199)
-----------------------------------------------------------------
Balance, December 31, 2003                    69,400      612,172
-----------------------------------------------------------------

Granted                                       14,900      265,367    $   17.81
Vested                                       (19,067)
Amortization of Compensation Expense                     (271,298)
-----------------------------------------------------------------
Balance, December 31, 2004                    65,233      606,241
-----------------------------------------------------------------

Granted                                       19,000      435,713    $   22.95
Vested                                       (28,166)
Amortization of Compensation Expense                     (342,122)
-----------------------------------------------------------------
Balance, December 31, 2005                    56,067    $ 699,832
------------------------------------------------------------------------------

Note 8 - Business Segment Data

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

                                       50



                                                   (Thousands of Dollars)
                                              Twelve Months Ended December 31,
Operations by Segments:                        2005         2004         2003
-------------------------------------------------------------------------------
Revenues:
   Regulated                                $  66,317    $  60,745    $  55,707
   Non - Regulated                              8,416       10,366        8,500
Inter-segment Elimination                        (120)        (120)         (96)
-------------------------------------------------------------------------------
Consolidated Revenues                       $  74,613    $  70,991    $  64,111
-------------------------------------------------------------------------------

Operating Income:
   Regulated                                $  16,390    $  16,075    $  14,025
   Non - Regulated                                828          858          713
-------------------------------------------------------------------------------
Consolidated Operating Income               $  17,218    $  16,933    $  14,738
-------------------------------------------------------------------------------

Depreciation:
   Regulated                                $   6,357    $   5,762    $   5,308
   Non - Regulated                                103           84           55
-------------------------------------------------------------------------------
 Consolidated Depreciation                  $   6,460    $   5,846    $   5,363
-------------------------------------------------------------------------------

Other Income, Net:
   Regulated                                $     836    $     892    $     506
   Non - Regulated                                 --           (1)         (33)
Inter-segment Elimination                         (96)         (96)        (116)
-------------------------------------------------------------------------------
Consolidated Other Income, Net              $     740    $     795    $     357
-------------------------------------------------------------------------------

Interest Expense:
   Regulated                                $   6,245    $   5,469    $   5,227
   Non - Regulated                                 96           96          116
Inter-segment Elimination                         (96)         (96)        (116)
-------------------------------------------------------------------------------
Consolidated Interest Charges               $   6,245    $   5,469    $   5,227
-------------------------------------------------------------------------------

Net Income:
   Regulated                                $   8,037    $   7,993    $   6,292
   Non - Regulated                                439          453          339
-------------------------------------------------------------------------------
Consolidated Net Income                     $   8,476    $   8,446    $   6,631
-------------------------------------------------------------------------------

Capital Expenditures:
   Regulated                                $  25,016    $  28,669    $  17,005
   Non - Regulated                                272          210          572
-------------------------------------------------------------------------------
Total Capital Expenditures                  $  25,288    $  28,879    $  17,577
-------------------------------------------------------------------------------

                                                          As of         As of
                                                       December 31, December 31,
                                                           2005         2004
-------------------------------------------------------------------------------
 Assets:
   Regulated                                             $ 320,889    $ 302,765
   Non - Regulated                                           5,912        4,943
   Inter-segment Elimination                                (2,418)      (2,074)
-------------------------------------------------------------------------------
Consolidated Assets                                      $ 324,383    $ 305,634
-------------------------------------------------------------------------------

                                       51



Note 9 - Quarterly Operating Results - Unaudited

Quarterly operating results for 2005 and 2004 are as follows:

                              (Thousands of Dollars, Except per Share Data)
----------------------------------------------------------------------------
                               1st       2nd       3rd       4th      Total
2005
----------------------------------------------------------------------------
Operating Revenues           $16,743   $18,431   $20,832   $18,607   $74,613
Operating Income               3,171     4,259     6,013     3,775    17,218
Net Income                     1,380     1,946     3,024     2,126     8,476
Basic Earnings per Share     $  0.12   $  0.17   $  0.26   $  0.17   $  0.72
Diluted Earnings per Share   $  0.12   $  0.16   $  0.26   $  0.17   $  0.71

2004
----------------------------------------------------------------------------
Operating Revenues           $15,876   $17,770   $19,856   $17,489   $70,991
Operating Income               2,728     4,128     6,212     3,865    16,933
Net Income                     1,034     1,890     3,362     2,160     8,446
Basic Earnings per Share     $  0.09   $  0.17   $  0.29   $  0.19   $  0.74
Diluted Earnings per Share   $  0.09   $  0.16   $  0.29   $  0.19   $  0.73

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

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

None.

Item 9A. Controls and Procedures

(1) 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.


                                       52


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 for the quarter ended December 31, 2005.
Based  upon  that evaluation, which included consideration of the remediation of
the  material  weakness  that  led  to  the  restatements,  the  Company's Chief
Executive  Officer  and the Company's Chief Financial Officer concluded that the
Company's disclosure controls and procedures were effective as of the end of the
period  covered  by  this  report.  Accordingly,  management  believes  that the
consolidated  financial statements included in this report fairly present in all
material  respects our financial condition, results of operations and cash flows
for  the  periods presented.

As  described  in  the  Company's  2004  annual report on Form 10-K/A, first and
second  quarter  2005  filings on Form 10-Q/A and in the third quarter filing on
Form  10-Q, in November 2005, the Company identified a material weakness related
to  the  controls over the recording of non-cash contributions of utility assets
from  developers and the presentation of such non-cash items in the statement of
cash  flows. In order to remediate this deficiency, during the fourth quarter of
2005,  the  Company  implemented  additional  procedures  related  to  recording
non-cash  contributions of utility assets from developers, expanded its periodic
review  of  non-cash  activities  and expanded its review of the presentation of
non-cash  transactions.  This  change  had a material affect on internal control
over financial reporting.


                                       53


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

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

All  internal  control  systems,  no matter  how well  designed,  have  inherent
limitations.  Therefore,  even those  systems  determined  to be  effective  can
provide  only  reasonable  assurance  with  respect to the adequacy of financial
statement  preparation and  presentation.  Middlesex's  management  assessed the
effectiveness of the Company's  internal control over financial  reporting as of
December 31, 2005. In making this  assessment,  management used the criteria set
forth by the Committee of Sponsoring  Organizations  of the Treadway  Commission
(COSO) in Internal Control- Integrated  Framework.  Based on our assessment,  we
believe  that as of December  31,  2005,  the  Company's  internal  control over
financial  reporting is  operating  as designed and is effective  based on those
criteria.

Middlesex's  independent  registered  public  accounting  firm has issued  their
report on our  assessment  of the  Company's  internal  control  over  financial
reporting. This report appears on pages 55 and 56.


         /s/ Dennis W. Doll                   /s/ A. Bruce O'Connor
         -----------------------              -------------------------
         Dennis W. Doll                       A. Bruce O'Connor
         President and Chief                  Vice President and Chief
         Executive Officer                    Financial Officer

Iselin, New Jersey
March 16, 2006

                                       54


(3) Report of Independent Registered Public Accounting Firm

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

We  have  audited   management's   assessment,   included  in  the  accompanying
Management's Report on Internal Control over Financial Reporting, that Middlesex
Water Company and  subsidiaries  (the  Company)  maintained  effective  internal
control over  financial  reporting  as of December  31, 2005,  based on criteria
established in Internal Control--Integrated Framework issued by the Committee of
Sponsoring Organizations of the Treadway Commission. The Company's management is
responsible for maintaining  effective internal control over financial reporting
and for its assessment of the  effectiveness  of internal control over financial
reporting.   Our  responsibility  is  to  express  an  opinion  on  management's
assessment and an opinion on the effectiveness of the Company's internal control
over financial reporting based on our audit.

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

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

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

In our opinion,  management's  assessment that the Company maintained  effective
internal  control over  financial  reporting as of December 31, 2005,  is fairly
stated, in all material respects,  based on the criteria established in Internal
Control--Integrated   Framework   issued   by  the   Committee   of   Sponsoring
Organizations  of the  Treadway  Commission.  Also in our  opinion,  the Company
maintained, in all material respects,  effective internal control over financial
reporting as of December 31, 2005, based on the criteria established in Internal
Control--Integrated   Framework   issued   by  the   Committee   of   Sponsoring
Organizations of the Treadway  Commission.

                                       55


We have also  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States), the consolidated balance sheets and
consolidated statements of capital stock and long-term debt of the Company as of
December 31, 2005,  and the related  consolidated  statements of income,  common
stockholders' equity and comprehensive income, and cash flows for the year ended
December 31, 2005 and our report dated March 16, 2006  expressed an  unqualified
opinion on those consolidated financial statements.

/s/ DELOITTE & TOUCHE LLP
Parsippany, New Jersey
March 16, 2006


Item 9B. Other Information.

None.

                                       56


                                    PART III

Item 10. Directors and Executive Officers of the Registrant.

Information  with respect to Directors of Middlesex Water Company is included in
Middlesex  Water  Company's  Proxy  Statement  for the 2006  Annual  Meeting  of
Stockholders and is incorporated herein by reference.

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

Item 11. Executive Compensation.

This  Information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2006 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

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

This  information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2006 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions.

This  information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2006 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

Item 14. Principal Accounting Fees and Services.

This  information  for Middlesex  Water  Company is included in Middlesex  Water
Company's  Proxy  Statement for the 2006 Annual Meeting of  Stockholders  and is
incorporated herein by reference.

                                       57


                                     PART IV

Item 15.  Exhibits and Financial Statement Schedules.

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

         Consolidated Balance Sheets at December 31, 2005 and 2004.

         Consolidated  Statements  of Income for each of the three  years in
         the period ended December 31, 2005, 2004 and 2003.

         Consolidated  Statements  of Cash Flows for each of the three years
         in the period ended December 31, 2005, 2004 and 2003.

         Consolidated  Statements  of Capital  Stock and  Long-term  Debt at
         December 31, 2005 and 2004.

         Consolidated   Statements   of  Common   Stockholders   Equity  and
         Comprehensive  Income  for each of the  three  years in the  period
         ended December 31, 2005, 2004 and 2003.

         Notes to Consolidated Financial Statements.

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

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

3.       Exhibits
         --------

         See Exhibit listing immediately following the signature page.


                                       58


                                   SIGNATURES

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

MIDDLESEX WATER COMPANY

By:           /s/ Dennis W. Doll
              ------------------------------------------
              Dennis W. Doll
              President, Chief Executive Officer and Director

Date:         March 16, 2006

Pursuant to the  requirements  of the Securities and Exchange Act of 1934,  this
report  has been  signed  below  by the  following  persons,  on  behalf  of the
registrant and in the capacities on March 16, 2006.

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

By:           /s/ Dennis W. Doll
              ------------------------------------------
              Dennis W. Doll
              President, Chief Executive Officer and Director

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

By:           /s/ Dennis G. Sullivan
              ------------------------------------------
              Dennis G. Sullivan
              Director

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

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

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

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

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

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

                                       59


                                  EXHIBIT INDEX

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



                                                                                        Previous      Filing's
                                                                                      Registration     Exhibit
 Exhibit No.                               Document Description                            No.           No.
----------------------------------------------------------------------------------------------------------------
                                                                                             
     3.1        Certificate of Incorporation of the Company, as amended, filed
                as Exhibit 3.1 of 1998 Form 10-K.
    *3.2        Bylaws of the Company, as amended
     3.3        Certificate of Correction of Middlesex Water Company filed with
                the State of New Jersey on April 30, 1999, filed as Exhibit 3.3
                of 2003 Form 10-K.
     3.4        Certificate of Amendment to the Restated Certificate of
                Incorporation Middlesex Water Company, filed with the State of
                New Jersey on February 17, 2000, filed as Exhibit 3.4 of 2003
                Form 10-K.
     3.5        Certificate of Amendment to the Restated Certificate of
                Incorporation Middlesex Water Company, filed with the State of
                New Jersey on June 5, 2002, filed as Exhibit 3.5 of 2003 Form
                10-K.
     4.1        Form of Common Stock Certificate.                                        2-55058         2(a)
     4.2        Registration Statement, Form S-3, under Securities Act of
                1933 filed February 3, 1987, relating to the Dividend
                Reinvestment and Common Stock Purchase Plan.                            33-11717
     4.3        Revised Prospectus relating to the Dividend Reinvestment and
                Common Stock Purchase Plan, Submitted to the Securities and
                Exchange Commission, January 20, 2000.                                  33-11717
     4.4        Post Effective Amendments No. 7, Form S-3, under Securities
                Act of 1933 filed February 1, 2002, relating to the Dividend
                Reinvestment and Common Stock Purchase Plan.                            33-11717
    10.1        Copy of Purchased Water Agreement between the Company
                and Elizabethtown Water Company, filed as Exhibit 10.1 of
                1996 Form 10-K.
    10.2        Copy of Mortgage, dated April 1, 1927, between the Company and
                Union County Trust Company, as Trustee, as supplemented by
                Supplemental Indentures, dated as of October
                1, 1939 and April 1, 1949.                                               2-15795      4(a)-4(f)
    10.3        Copy of Supplemental Indenture, dated as of July 1, 1964 and
                June 15, 1991, between the Company and Union County Trust
                Company, as Trustee.                                                    33-54922      10.4-10.9
    10.4        Copy of Supply Agreement, dated as of November 17, 1986,
                between the Company and the Old Bridge Municipal Utilities
                Authority.                                                              33-31476        10.12
    10.5        Copy of Supply Agreement, dated as of July 14, 1987,
                between the Company and the Marlboro Township Municipal
                Utilities Authority, as amended.                                        33-31476        10.13


                                                      60




                                                EXHIBIT INDEX

                                                                                        Previous      Filing's
                                                                                      Registration    Exhibit
Exhibit No.                                 Document Description                           No.           No.
-----------------------------------------------------------------------------------------------------------------
                                                                                               
    10.6        Copy of Supply Agreement, dated as of February 11, 1988, with
                modifications dated February 25, 1992, and April 20, 1994,
                between the Company and the Borough of Sayreville filed as
                Exhibit No. 10.11 of 1994 First Quarter Form 10-Q.
    10.7        Copy of Water Purchase Contract, dated as of
                September 25, 2003, between the Company and the New
                Jersey Water Supply Authority, filed as Exhibit No. 10.7 of
                2003 Form 10-K.
    10.8        Copy of Treating and Pumping Agreement, dated April 9,
                1984, between the Company and the Township of East
                Brunswick.                                                              33-31476        10.17
    10.9        Copy of Supply Agreement, dated June 4, 1990, between the
                Company and Edison Township.                                            33-54922        10.24
   10.10        Copy of Supply Agreement, between the Company and the
                Borough of Highland Park, filed as Exhibit No. 10.15 of 1996
                Form 10-K.
(t)10.11        Copy of Supplemental Executive Retirement Plan, filed as
                Exhibit 10.13 of 1999 Third Quarter Form 10-Q.
(t)10.12        Copy of 1989 Restricted Stock Plan, filed as Appendix B to
                the Company's Definitive Proxy Statement, dated and filed
                April 25, 1997.                                                         33-31476        10.22
(t)10.13(a)     Employment Agreement between Middlesex Water Company
                and Dennis G. Sullivan, filed as Exhibit 10.15(f) of 1999 Third
                Quarter Form 10-Q.
(t)10.13(b)     Employment Agreement between Middlesex Water Company and A.
                Bruce O'Connor, filed as Exhibit 10.15(c) of 1999 Third Quarter
                Form 10-Q.
(t)10.13(d)     Employment Agreement between Middlesex Water Company and Richard
                M. Risoldi, filed as Exhibit 10.13(d) of 2003 Form 10-K.
(t)10.13(e)     Employment Agreement between Middlesex Water Company and Kenneth
                J. Quinn, filed as Exhibit 10.13(e) of 2003 Form 10-K.
(t)10.13(f)     Employment Agreement between Middlesex Water Company and James
                P. Garrett, filed as Exhibit 10.13(f) of 2003 Form 10-K.
(t)10.13(g)     Employment Agreement between Tidewater Utilities, Inc. and
                Gerard L. Esposito, filed as Exhibit 10.13(g) of 2003 Form 10-
                K.
*(t)10.13(h)    Consulting Agreement between Middlesex Water Company and J.
                Richard Tompkins
(t)10.13(i)     Employment Agreement between Middlesex Water Company and Dennis
                W. Doll, filed as Exhibit 10.13(i) of 2004 Form 10-K.


                                                     61




                                               EXHIBIT INDEX

                                                                                        Previous      Filing's
                                                                                      Registration    Exhibit
Exhibit No.                                 Document Description                           No.           No.
---------------------------------------------------------------------------------------------------------------
                                                                                               
   10.14        Copy of Transmission Agreement, dated October 16, 1992,
                between the Company and the Township of East Brunswick.                 33-54922       10.23
   10.15        Copy of Supplemental Indentures, dated September 1, 1993,
                (Series S & T) and January 1, 1994, (Series U & V), between the
                Company and United Counties Trust Company, as Trustee, filed as
                Exhibit No. 10.22 of 1993 Form 10-K.
   10.16        Copy of Trust Indentures, dated September 1, 1993, (Series S &
                T) and January 1, 1994, (Series V), between the New Jersey
                Economic Development Authority and First Fidelity Bank (Series S
                & T), as Trustee, and Midlantic National Bank (Series V), as
                Trustee, filed as Exhibit No. 10.23 of 1993 Form 10-K.
   10.17        Copy of Supplemental Indenture dated October 15, 1998 between
                Middlesex Water Company and First Union National Bank, as
                Trustee. Copy of Loan Agreement dated November 1, 1998 between
                the New Jersey and Middlesex Water Company (Series X), filed as
                Exhibit No. 10.22 of the 1998 Third Quarter Form 10-Q.
   10.18        Copy of Supplemental Indenture dated October 15, 1998
                between Middlesex Water Company and First Union National
                Bank, as Trustee.  Copy of Loan Agreement dated November
                1, 1998 between the State of New Jersey Environmental
                Infrastructure Trust and Middlesex Water Company (Series
                Y), filed as Exhibit No. 10.23 of the 1998 Third Quarter Form
                10-Q.
   10.19        Copy of Operation, Maintenance and Management Services
                Agreement dated January 1, 1999 between the Company City
                of Perth Amboy, Middlesex County Improvement Authority
                and Utility Service Affiliates, Inc.                                   333-66727       10.24
   10.20        Copy of  Supplemental Indenture dated October 15, 1999
                between Middlesex Water Company and First Union National Bank,
                as Trustee and copy of Loan Agreement dated November 1, 1999
                between the State of New Jersey and Middlesex Water Company
                (Series Z), filed as Exhibit No. 10.25 of the 1999 Form 10-K.
   10.21        Copy of Supplemental Indenture dated October 15, 1999 between
                Middlesex Water Company and First Union National Bank, as
                Trustee and copy of Loan Agreement dated November 1, 1999
                between the New Jersey Environmental Infrastructure Trust and
                Middlesex Water Company (Series AA), filed as Exhibit No. 10.26
                of the 1999 Form 10-K.


                                                     62




                                               EXHIBIT INDEX

                                                                                        Previous      Filing's
                                                                                      Registration    Exhibit
Exhibit No.                                 Document Description                           No.           No.
---------------------------------------------------------------------------------------------------------------
                                                                                               
   10.22         Copy of Supplemental Indenture dated October 15, 2001 between
                 Middlesex Water Company and First Union National Bank, as
                 Trustee and copy of Loan Agreement dated November 1, 2001
                 between the State of New Jersey and Middlesex Water Company
                 (Series BB). Filed as Exhibit No. 10.22 of the 2001 Form 10-K.
   10.23         Copy of Supplemental Indenture dated October 15, 2001 between
                 Middlesex Water Company and First Union National Bank, as
                 Trustee and copy of Loan Agreement dated November 1, 2001
                 between the New Jersey Environmental Infrastructure Trust and
                 Middlesex Water Company (Series CC). Filed as Exhibit No. 10.22
                 of the 2001 Form 10-K.
   10.24         Copy of Supplemental Indenture dated January 15, 2002 between
                 Middlesex Water Company and First Union National Bank, as
                 Trustee and copy of Loan Agreement dated January 1, 2002
                 between the New Jersey Economic Development Authority and
                 Middlesex Water Company (Series DD), filed as Exhibit No. 10.24
                 of the 2001 Form 10-K.
   10.25         Copy of Supplemental Indenture dated March 1, 1998 between
                 Middlesex Water Company and First Union National Bank, as
                 Trustee. Copy of Trust Indenture dated March 1, 1998 between
                 the New Jersey Economic Development Authority and PNC Bank,
                 National Association, as Trustee (Series W), filed as Exhibit
                 No. 10.21 of the 1998 Third Quarter Form 10- Q.
   10.26         Copy of Supplemental Indenture dated October 15, 2004 between
                 Middlesex Water Company and Wachovia Bank, as Trustee and copy
                 of Loan Agreement dated November 1, 2004 between the State of
                 New Jersey and Middlesex Water Company (Series EE), filed as
                 Exhibit No. 10.26 of the 2004 Form 10-K.
   10.27         Copy of Supplemental Indenture dated October 15, 2004 between
                 Middlesex Water Company and Wachovia Bank, as Trustee and copy
                 of Loan Agreement dated November 1, 2004 between the New Jersey
                 Environmental Infrastructure Trust and Middlesex Water Company
                 (Series FF), filed as Exhibit No. 10.27 of the 2004 Form 10-K.
   10.28         Agreement dated September 26, 2005 between Dennis G.
                 Sullivan and Middlesex Water Company, filed as Exhibit 10 of
                 the 2005 Third Quarter Form 10-Q.
   *21           Middlesex Water Company Subsidiaries.
   *23           Consent of Independent Registered Public Accounting Firm.
   *31           Section 302 Certification by Dennis W. Doll pursuant to Rules
                 13a-14 and 15d-14 of the Securities Exchange Act of 1934.



                                                     63




                                               EXHIBIT INDEX

                                                                                        Previous      Filing's
                                                                                      Registration    Exhibit
Exhibit No.                                 Document Description                           No.           No.
---------------------------------------------------------------------------------------------------------------
                                                                                               
   *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 W. Doll pursuant to 18
                 U.S.C.ss.1350.
   *32.1         Section 906 Certification by A. Bruce O'Connor pursuant to
                 18 U.S.C.ss.1350.


                                                     64